{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["page 252","Page 253","Page 255","Page 257-259","Page 261","Page 264","Page 265","Page 267","Betas etc","Page 269","Page 270"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"page 252","index":0,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
["FIVE YEARS OF PRICES FOR 10 STOCKS AND THE SP500"]
[null,"McDonalds","US Steel","Arcelor-Mittal","Microsoft","Apple","Kellogg","General Electric","Bank of America","Pfizer","Exxon","S&P500"]
["Market value ($ billion)",91.72,2.92,22.72,249.84,568.71,17.510000000000002,207.72,80.61,168.03]
[]
["Date","MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM","^GSPC"]
["2007-02-01",37.57,84.74,44.84,25.53,84.61,43.45,28.97,44.68,19.57,64.2,1406.82]
["2007-03-01",38.74,94.76,46.63,25.26,92.91,44.83,29.34,44.85,19.8,67.58,1420.86]
["2007-04-02",41.52,97.03,47.1,27.14,99.8,46.12,30.59,44.74,20.74,71.099999999999994,1482.37]
["2007-05-01",43.47,108.33,53.19,27.91,121.19,47.31,31.18,45.07,21.78,74.81,1530.62]
["2007-06-01",43.65,104.1,55.32,26.8,122.04,45.39,32,43.45,20.260000000000002,75.45,1503.35]
["2007-07-02",41.17,94.09,54.1,26.36,131.76,45.41,32.4,42.14,18.63,76.58,1455.27]
["2007-08-01",42.35,90.65,58.99,26.22,138.47999999999999,48.42,32.49,45.04,19.920000000000002,77.42,1473.99]
["2007-09-04",46.84,101.65,69.819999999999993,26.88,153.47,49.36,34.840000000000003,45.24,19.59,83.59,1526.75]
["2007-10-01",51.38,103.53,71.239999999999995,33.590000000000003,189.95,46.53,34.630000000000003,43.45,19.73,83.08,1549.38]
["2007-11-01",51.6,93.93,66.069999999999993,30.76,182.22,47.91,32.22,41.52,19.29,80.83,1481.14]
["2007-12-03",51.99,116.25,69.23,32.590000000000003,198.08,46.48,31.46,37.67,18.45,84.94,1468.36]
["2008-01-02",47.29,98.03,59.42,29.84,135.36000000000001,42.38,30.01,40.31,18.96,77.7,1378.55]
["2008-02-01",48.08,104.53,68.040000000000006,25,125.02,45.24,28.38,36.28,18.34,79.23,1330.63]
["2008-03-03",49.56,122.29,73.58,26.08,143.5,46.88,31.69,35.19,17.23,77.010000000000005,1322.7]
["2008-04-01",52.94,148.38999999999999,80.14,26.21,173.95,45.64,28,34.85,16.55,84.74,1385.59]
["2008-05-01",52.71,166.72,89.35,26.12,188.75,46.5,26.31,31.57,16.190000000000001,81.180000000000007,1400.38]
["2008-06-02",50.28,178.37,89.45,25.38,167.44,43.09,23.11,22.59,14.61,80.599999999999994,1280]
["2008-07-01",53.47,154.79,78.930000000000007,23.72,158.94999999999999,47.62,24.5,31.14,15.61,73.56,1267.3800000000001]
["2008-08-01",55.79,128.72999999999999,70.989999999999995,25.27,169.53,49.16,24.33,29.48,16.25,73.55,1282.83]
["2008-09-02",55.52,75.08,44.8,24.72,113.66,50.66,22.38,33.79,15.68,71.39,1166.3599999999999]
["2008-10-01",52.13,35.68,23.82,20.68,107.59,45.53,17.12,23.34,15.06,68.14,968.75]
["2008-11-03",53.33,29.69,21.48,18.850000000000001,92.67,39.22,15.07,15.69,14.21,74.099999999999994,896.24]
["2008-12-01",56.46,36.33,22.74,18.13,85.35,39.909999999999997,14.49,13.9,15.32,73.81,903.25]
["2009-01-02",52.67,29.32,20.87,15.94,90.13,39.770000000000003,10.85,6.5,12.61,70.709999999999994,825.88]
["2009-02-02",47.87,19.38,18.02,15.16,89.31,35.74,7.84,3.9,10.88,63.09,735.09]
["2009-03-02",50,20.81,18.690000000000001,17.25,105.12,33.64,9.31,6.75,12.04,63.28,797.87]
["2009-04-01",48.83,26.15,21.99,19.02,125.83,38.67,11.65,8.84,11.81,61.95,872.81]
["2009-05-01",54.05,33.630000000000003,31.13,19.739999999999998,135.81,40.03,12.41,11.16,13.58,64.83,919.14]
["2009-06-01",53.11,35.26,31.04,22.46,142.43,43.1,10.88,13.08,13.41,65.349999999999994,919.32]
["2009-07-01",50.86,39.22,33.82,22.22,163.38999999999999,43.96,12.44,14.66,14.24,65.8,987.48]
["2009-08-03",52.41,43.24,33.61,23.42,168.21,43.93,12.9,17.43,15.08,65.03,1020.62]
["2009-09-01",53.19,43.83,35.03,24.44,185.35,45.93,15.33,16.78,14.94,64.53,1057.08]
["2009-10-01",54.62,34.07,32.090000000000003,26.34,188.5,48.09,13.32,14.46,15.37,67.400000000000006,1036.19]
["2009-11-02",59.45,44.17,37.229999999999997,28.06,199.91,49.41,14.96,15.72,16.559999999999999,71.010000000000005,1095.6300000000001]
["2009-12-01",58.69,54.52,43.37,29.09,210.73,49.99,14.22,14.94,16.579999999999998,64.5,1115.0999999999999]
["2010-01-04",58.68,43.95,36.67,26.89,192.06,51.14,15.11,15.06,17.010000000000002,60.95,1073.8699999999999]
["2010-02-01",60.53,52.42,36.4,27.49,204.62,49.36,15.19,16.53,16.149999999999999,61.89,1104.49]
["2010-03-01",63.25,62.9,41.82,28.08,235,50.57,17.21,17.72,15.78,63.77,1169.43]
["2010-04-01",66.92,54.12,36.99,29.28,261.08999999999997,52,17.84,17.7,15.38,64.52,1186.69]
["2010-05-03",63.92,46.79,29.07,24.85,256.88,50.93,15.46,15.63,14.16,57.96,1089.4100000000001]
["2010-06-01",62.97,38.21,25.65,22.16,251.53,47.95,13.72,14.28,13.26,54.71,1030.71]
["2010-07-01",66.66,43.94,29.43,24.86,257.25,47.71,15.34,13.95,13.95,57.21,1101.5999999999999]
["2010-08-02",70.36,42.16,27.96,22.72,243.1,47.74,13.78,12.38,14.96,57.07,1049.33]
["2010-09-01",71.760000000000005,43.5,31.81,23.71,283.75,48.53,15.58,13.03,16.14,59.65,1141.2]
["2010-10-01",74.900000000000006,42.39,31.24,25.82,300.98,48.29,15.36,11.39,16.38,64.19,1183.26]
["2010-11-01",76,48.28,30.73,24.61,311.14999999999998,47.7,15.18,10.89,15.48,67.58,1180.55]
["2010-12-01",74.510000000000005,58.02,36.99,27.19,322.56,49.49,17.670000000000002,13.28,16.63,71.040000000000006,1257.6400000000001]
["2011-01-03",71.510000000000005,57.28,35.380000000000003,27.01,339.32,48.73,19.46,13.66,17.3,78.38,1286.1199999999999]
["2011-02-01",74.06,57.15,35.75,26.05,353.21,52.29,20.350000000000001,14.22,18.47,83.53,1327.22]
["2011-03-01",74.459999999999994,53.62,35.24,24.88,348.51,52.7,19.510000000000002,13.28,19.489999999999998,82.16,1325.83]
["2011-04-01",76.63,47.43,36.14,25.4,350.13,55.91,19.899999999999999,12.23,20.13,85.92,1363.61]
["2011-05-02",80.39,45.89,32.79,24.67,347.83,56.04,19.11,11.7,20.79,81.98,1345.2]
["2011-06-01",83.13,45.82,34.08,25.64,335.67,54.4,18.5,10.92,19.96,79.930000000000007,1320.64]
["2011-07-01",85.26,39.799999999999997,30.54,27.02,390.48,54.85,17.57,9.68,18.649999999999999,78.37,1292.28]
["2011-08-01",89.74,30.01,21.74,26.4,384.83,53.84,16,8.15,18.600000000000001,73.180000000000007,1218.8900000000001]
["2011-09-01",87.16,21.94,15.74,24.7,381.32,52.72,15.07,6.11,17.32,71.81,1131.42]
["2011-10-03",92.16,25.27,20.51,26.43,404.78,53.73,16.55,6.82,18.87,77.2,1253.3]
["2011-11-01",95.52,27.26,18.89,25.58,382.2,49.16,15.76,5.44,19.86,80,1246.96]
["2011-12-01",100.33,26.42,18.190000000000001,25.96,405,50.57,17.91,5.56,21.42,84.3,1257.5999999999999]
["2012-01-03",99.05,30.14,20.52,29.53,456.48,49.52,18.71,7.13,21.18,83.28,1312.41]
["2012-02-01",99.99,31.01,23.3,30.77,493.17,50.21,19.13,8.18,21.14,84.88,1351.95]

{"sheet":"Page 253","index":1,"n_rows":142,"n_cols":12,"rows_kept":142,"cut":false,"hidden":false,"merged":[[0,0,0,11],[65,0,65,10],[80,0,80,10]]}
["FIVE YEARS OF MONTHLY RETURNS FOR 10 STOCKS AND THE SP500"]
["Date","MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM","^GSPC"]
["2007-03-01",{"$f":"LN('page 252'!B7/'page 252'!B6)","v":3.0666798392972323E-2},{"$f":"LN('page 252'!C7/'page 252'!C6)","v":0.11175963409217177},{"$f":"LN('page 252'!D7/'page 252'!D6)","v":3.9143512616270304E-2},{"$f":"LN('page 252'!E7/'page 252'!E6)","v":-1.0632114331047441E-2},{"$f":"LN('page 252'!F7/'page 252'!F6)","v":9.3578819716811493E-2},{"$f":"LN('page 252'!G7/'page 252'!G6)","v":3.1266706455946876E-2},{"$f":"LN('page 252'!H7/'page 252'!H6)","v":1.2690960933576646E-2},{"$f":"LN('page 252'!I7/'page 252'!I6)","v":3.7976143038051541E-3},{"$f":"LN('page 252'!J7/'page 252'!J6)","v":1.1684156292504777E-2},{"$f":"LN('page 252'!K7/'page 252'!K6)","v":5.1308870590228227E-2},{"$f":"LN('page 252'!L7/'page 252'!L6)","v":9.9304839152859412E-3}]
["2007-04-02",{"$f":"LN('page 252'!B8/'page 252'!B7)","v":6.9302580878783424E-2},{"$f":"LN('page 252'!C8/'page 252'!C7)","v":2.3672829746623356E-2},{"$f":"LN('page 252'!D8/'page 252'!D7)","v":1.0028890202142629E-2},{"$f":"LN('page 252'!E8/'page 252'!E7)","v":7.1786537484377994E-2},{"$f":"LN('page 252'!F8/'page 252'!F7)","v":7.1536900664197101E-2},{"$f":"LN('page 252'!G8/'page 252'!G7)","v":2.8369137233510023E-2},{"$f":"LN('page 252'!H8/'page 252'!H7)","v":4.1721385447976503E-2},{"$f":"LN('page 252'!I8/'page 252'!I7)","v":-2.4556324428215812E-3},{"$f":"LN('page 252'!J8/'page 252'!J7)","v":4.638226510089169E-2},{"$f":"LN('page 252'!K8/'page 252'!K7)","v":5.0775255523051253E-2},{"$f":"LN('page 252'!L8/'page 252'!L7)","v":4.2379836237605301E-2}]
["2007-05-01",{"$f":"LN('page 252'!B9/'page 252'!B8)","v":4.5895806143067354E-2},{"$f":"LN('page 252'!C9/'page 252'!C8)","v":0.11016191492026799},{"$f":"LN('page 252'!D9/'page 252'!D8)","v":0.12159740773185403},{"$f":"LN('page 252'!E9/'page 252'!E8)","v":2.7976393141507655E-2},{"$f":"LN('page 252'!F9/'page 252'!F8)","v":0.19419137866297773},{"$f":"LN('page 252'!G9/'page 252'!G8)","v":2.5474994242198484E-2},{"$f":"LN('page 252'!H9/'page 252'!H8)","v":1.9103705466818267E-2},{"$f":"LN('page 252'!I9/'page 252'!I8)","v":7.3488806405732172E-3},{"$f":"LN('page 252'!J9/'page 252'!J8)","v":4.8927914703433231E-2},{"$f":"LN('page 252'!K9/'page 252'!K8)","v":5.0864229075118499E-2},{"$f":"LN('page 252'!L9/'page 252'!L8)","v":3.2030723748061214E-2}]
["2007-06-01",{"$f":"LN('page 252'!B10/'page 252'!B9)","v":4.1322372849105912E-3},{"$f":"LN('page 252'!C10/'page 252'!C9)","v":-3.9830148336552879E-2},{"$f":"LN('page 252'!D10/'page 252'!D9)","v":3.9264098042331302E-2},{"$f":"LN('page 252'!E10/'page 252'!E9)","v":-4.0583160031419832E-2},{"$f":"LN('page 252'!F10/'page 252'!F9)","v":6.9892978680730199E-3},{"$f":"LN('page 252'!G10/'page 252'!G9)","v":-4.1429873174682483E-2},{"$f":"LN('page 252'!H10/'page 252'!H9)","v":2.5959039170096145E-2},{"$f":"LN('page 252'!I10/'page 252'!I9)","v":-3.6605984991155763E-2},{"$f":"LN('page 252'!J10/'page 252'!J9)","v":-7.234361868427705E-2},{"$f":"LN('page 252'!K10/'page 252'!K9)","v":8.5186193295443725E-3},{"$f":"LN('page 252'!L10/'page 252'!L9)","v":-1.7976930819991094E-2}]
["2007-07-02",{"$f":"LN('page 252'!B11/'page 252'!B10)","v":-5.84934465037978E-2},{"$f":"LN('page 252'!C11/'page 252'!C10)","v":-0.10110020460224878},{"$f":"LN('page 252'!D11/'page 252'!D10)","v":-2.2300320944121637E-2},{"$f":"LN('page 252'!E11/'page 252'!E10)","v":-1.6554177882504528E-2},{"$f":"LN('page 252'!F11/'page 252'!F10)","v":7.6633226020915893E-2},{"$f":"LN('page 252'!G11/'page 252'!G10)","v":4.4052864148534838E-4},{"$f":"LN('page 252'!H11/'page 252'!H10)","v":1.242251999855711E-2},{"$f":"LN('page 252'!I11/'page 252'!I10)","v":-3.061344333535811E-2},{"$f":"LN('page 252'!J11/'page 252'!J10)","v":-8.3875314207040391E-2},{"$f":"LN('page 252'!K11/'page 252'!K10)","v":1.4865760835290539E-2},{"$f":"LN('page 252'!L11/'page 252'!L10)","v":-3.2504500841186675E-2}]
["2007-08-01",{"$f":"LN('page 252'!B12/'page 252'!B11)","v":2.8258585316250008E-2},{"$f":"LN('page 252'!C12/'page 252'!C11)","v":-3.7245833817814163E-2},{"$f":"LN('page 252'!D12/'page 252'!D11)","v":8.6533752162548161E-2},{"$f":"LN('page 252'!E12/'page 252'!E11)","v":-5.3252312987526803E-3},{"$f":"LN('page 252'!F12/'page 252'!F11)","v":4.9743824998568914E-2},{"$f":"LN('page 252'!G12/'page 252'!G11)","v":6.4180606400052728E-2},{"$f":"LN('page 252'!H12/'page 252'!H11)","v":2.773926882725446E-3},{"$f":"LN('page 252'!I12/'page 252'!I11)","v":6.6553575455391867E-2},{"$f":"LN('page 252'!J12/'page 252'!J11)","v":6.695106754295517E-2},{"$f":"LN('page 252'!K12/'page 252'!K11)","v":1.0909199100353531E-2},{"$f":"LN('page 252'!L12/'page 252'!L11)","v":1.2781559065278813E-2}]
["2007-09-04",{"$f":"LN('page 252'!B13/'page 252'!B12)","v":0.10076911763145326},{"$f":"LN('page 252'!C13/'page 252'!C12)","v":0.11452960287349565},{"$f":"LN('page 252'!D13/'page 252'!D12)","v":0.16855256366190594},{"$f":"LN('page 252'!E13/'page 252'!E12)","v":2.486003731939504E-2},{"$f":"LN('page 252'!F13/'page 252'!F12)","v":0.10277919731904972},{"$f":"LN('page 252'!G13/'page 252'!G12)","v":1.9227428087219847E-2},{"$f":"LN('page 252'!H13/'page 252'!H12)","v":6.9833802303293085E-2},{"$f":"LN('page 252'!I13/'page 252'!I12)","v":4.4306674164848962E-3},{"$f":"LN('page 252'!J13/'page 252'!J12)","v":-1.6705020200002887E-2},{"$f":"LN('page 252'!K13/'page 252'!K12)","v":7.6678750561562647E-2},{"$f":"LN('page 252'!L13/'page 252'!L12)","v":3.5168283637491062E-2}]
["2007-10-01",{"$f":"LN('page 252'!B14/'page 252'!B13)","v":9.2511452952220907E-2},{"$f":"LN('page 252'!C14/'page 252'!C13)","v":1.8325885703666039E-2},{"$f":"LN('page 252'!D14/'page 252'!D13)","v":2.0133956744570893E-2},{"$f":"LN('page 252'!E14/'page 252'!E13)","v":0.22284588796925264},{"$f":"LN('page 252'!F14/'page 252'!F13)","v":0.21325577144663097},{"$f":"LN('page 252'!G14/'page 252'!G13)","v":-5.9043113740575179E-2},{"$f":"LN('page 252'!H14/'page 252'!H13)","v":-6.0457935699714744E-3},{"$f":"LN('page 252'!I14/'page 252'!I13)","v":-4.0370799536518627E-2},{"$f":"LN('page 252'!J14/'page 252'!J13)","v":7.1210880780745549E-3},{"$f":"LN('page 252'!K14/'page 252'!K13)","v":-6.1198967031532315E-3},{"$f":"LN('page 252'!L14/'page 252'!L13)","v":1.4713557788708606E-2}]
["2007-11-01",{"$f":"LN('page 252'!B15/'page 252'!B14)","v":4.2726808057795473E-3},{"$f":"LN('page 252'!C15/'page 252'!C14)","v":-9.7311601771597631E-2},{"$f":"LN('page 252'!D15/'page 252'!D14)","v":-7.5339672379666558E-2},{"$f":"LN('page 252'!E15/'page 252'!E14)","v":-8.8013258986758172E-2},{"$f":"LN('page 252'!F15/'page 252'!F14)","v":-4.1546131347922108E-2},{"$f":"LN('page 252'!G15/'page 252'!G14)","v":2.9226985038473534E-2},{"$f":"LN('page 252'!H15/'page 252'!H14)","v":-7.213298066550243E-2},{"$f":"LN('page 252'!I15/'page 252'!I14)","v":-4.5435612853767807E-2},{"$f":"LN('page 252'!J15/'page 252'!J14)","v":-2.2553493116886293E-2},{"$f":"LN('page 252'!K15/'page 252'!K14)","v":-2.7455815262158602E-2},{"$f":"LN('page 252'!L15/'page 252'!L14)","v":-4.5042789369416157E-2}]
["2007-12-03",{"$f":"LN('page 252'!B16/'page 252'!B15)","v":7.5297199081074554E-3},{"$f":"LN('page 252'!C16/'page 252'!C15)","v":0.21319322046104167},{"$f":"LN('page 252'!D16/'page 252'!D15)","v":4.6719508648139792E-2},{"$f":"LN('page 252'!E16/'page 252'!E15)","v":5.7790348212027019E-2},{"$f":"LN('page 252'!F16/'page 252'!F15)","v":8.3456241210519033E-2},{"$f":"LN('page 252'!G16/'page 252'!G15)","v":-3.0302138351374956E-2},{"$f":"LN('page 252'!H16/'page 252'!H15)","v":-2.3870480118696528E-2},{"$f":"LN('page 252'!I16/'page 252'!I15)","v":-9.7311217153683474E-2},{"$f":"LN('page 252'!J16/'page 252'!J15)","v":-4.4522456431101462E-2},{"$f":"LN('page 252'!K16/'page 252'!K15)","v":4.9596941139372186E-2},{"$f":"LN('page 252'!L16/'page 252'!L15)","v":-8.6659298048018304E-3}]
["2008-01-02",{"$f":"LN('page 252'!B17/'page 252'!B16)","v":-9.4752535739840008E-2},{"$f":"LN('page 252'!C17/'page 252'!C16)","v":-0.17046949019383084},{"$f":"LN('page 252'!D17/'page 252'!D16)","v":-0.15280342465547256},{"$f":"LN('page 252'!E17/'page 252'!E16)","v":-8.8155717513910187E-2},{"$f":"LN('page 252'!F17/'page 252'!F16)","v":-0.38073309363831809},{"$f":"LN('page 252'!G17/'page 252'!G16)","v":-9.234555970350268E-2},{"$f":"LN('page 252'!H17/'page 252'!H16)","v":-4.7186238177856027E-2},{"$f":"LN('page 252'!I17/'page 252'!I16)","v":6.7735555425124827E-2},{"$f":"LN('page 252'!J17/'page 252'!J16)","v":2.7267126340339721E-2},{"$f":"LN('page 252'!K17/'page 252'!K16)","v":-8.9089867511523285E-2},{"$f":"LN('page 252'!L17/'page 252'!L16)","v":-6.3113909602276946E-2}]
["2008-02-01",{"$f":"LN('page 252'!B18/'page 252'!B17)","v":1.6567433571167682E-2},{"$f":"LN('page 252'!C18/'page 252'!C17)","v":6.4200557270981007E-2},{"$f":"LN('page 252'!D18/'page 252'!D17)","v":0.13546489749319951},{"$f":"LN('page 252'!E18/'page 252'!E17)","v":-0.17697395046735934},{"$f":"LN('page 252'!F18/'page 252'!F17)","v":-7.9464171354247048E-2},{"$f":"LN('page 252'!G18/'page 252'!G17)","v":6.5305098407766743E-2},{"$f":"LN('page 252'!H18/'page 252'!H17)","v":-5.5845987720379228E-2},{"$f":"LN('page 252'!I18/'page 252'!I17)","v":-0.10533295188213865},{"$f":"LN('page 252'!J18/'page 252'!J17)","v":-3.3247029998557061E-2},{"$f":"LN('page 252'!K18/'page 252'!K17)","v":1.9499757603548898E-2},{"$f":"LN('page 252'!L18/'page 252'!L17)","v":-3.5379707842082095E-2}]
["2008-03-03",{"$f":"LN('page 252'!B19/'page 252'!B18)","v":3.0317766533989748E-2},{"$f":"LN('page 252'!C19/'page 252'!C18)","v":0.15692116165666281},{"$f":"LN('page 252'!D19/'page 252'!D18)","v":7.8277482148967167E-2},{"$f":"LN('page 252'!E19/'page 252'!E18)","v":4.2292912190251365E-2},{"$f":"LN('page 252'!F19/'page 252'!F18)","v":0.13786131069600946},{"$f":"LN('page 252'!G19/'page 252'!G18)","v":3.5609494020837566E-2},{"$f":"LN('page 252'!H19/'page 252'!H18)","v":0.1103165019709328},{"$f":"LN('page 252'!I19/'page 252'!I18)","v":-3.050467391344221E-2},{"$f":"LN('page 252'!J19/'page 252'!J18)","v":-6.2432416288480536E-2},{"$f":"LN('page 252'!K19/'page 252'!K18)","v":-2.8419731425991804E-2},{"$f":"LN('page 252'!L19/'page 252'!L18)","v":-5.9774122413739049E-3}]
["2008-04-01",{"$f":"LN('page 252'!B20/'page 252'!B19)","v":6.5975140038013455E-2},{"$f":"LN('page 252'!C20/'page 252'!C19)","v":0.19344866981675635},{"$f":"LN('page 252'!D20/'page 252'!D19)","v":8.5401855531370308E-2},{"$f":"LN('page 252'!E20/'page 252'!E19)","v":4.9722802768628234E-3},{"$f":"LN('page 252'!F20/'page 252'!F19)","v":0.1924328663982752},{"$f":"LN('page 252'!G20/'page 252'!G19)","v":-2.680662027488229E-2},{"$f":"LN('page 252'!H20/'page 252'!H19)","v":-0.12379666352762551},{"$f":"LN('page 252'!I20/'page 252'!I19)","v":-9.7088141269608269E-3},{"$f":"LN('page 252'!J20/'page 252'!J19)","v":-4.0265948716766267E-2},{"$f":"LN('page 252'!K20/'page 252'!K19)","v":9.56524616472543E-2},{"$f":"LN('page 252'!L20/'page 252'!L19)","v":4.6450939660056381E-2}]
["2008-05-01",{"$f":"LN('page 252'!B21/'page 252'!B20)","v":-4.3540059318396716E-3},{"$f":"LN('page 252'!C21/'page 252'!C20)","v":0.11647181554696708},{"$f":"LN('page 252'!D21/'page 252'!D20)","v":0.10878613639743842},{"$f":"LN('page 252'!E21/'page 252'!E20)","v":-3.4397129270846327E-3},{"$f":"LN('page 252'!F21/'page 252'!F20)","v":8.1655486531183152E-2},{"$f":"LN('page 252'!G21/'page 252'!G20)","v":1.8667787599435819E-2},{"$f":"LN('page 252'!H21/'page 252'!H20)","v":-6.2255415123002589E-2},{"$f":"LN('page 252'!I21/'page 252'!I20)","v":-9.8845834636632601E-2},{"$f":"LN('page 252'!J21/'page 252'!J20)","v":-2.1992334133528142E-2},{"$f":"LN('page 252'!K21/'page 252'!K20)","v":-4.2918833787661391E-2},{"$f":"LN('page 252'!L21/'page 252'!L20)","v":1.0617586652650165E-2}]
["2008-06-02",{"$f":"LN('page 252'!B22/'page 252'!B21)","v":-4.7197807145068882E-2},{"$f":"LN('page 252'!C22/'page 252'!C21)","v":6.7544286005209953E-2},{"$f":"LN('page 252'!D22/'page 252'!D21)","v":1.1185683492913195E-3},{"$f":"LN('page 252'!E22/'page 252'!E21)","v":-2.8739842121988799E-2},{"$f":"LN('page 252'!F22/'page 252'!F21)","v":-0.1197983099913898},{"$f":"LN('page 252'!G22/'page 252'!G21)","v":-7.6161360965563904E-2},{"$f":"LN('page 252'!H22/'page 252'!H21)","v":-0.12968367076591197},{"$f":"LN('page 252'!I22/'page 252'!I21)","v":-0.33469997208998836},{"$f":"LN('page 252'!J22/'page 252'!J21)","v":-0.1026875419269358},{"$f":"LN('page 252'!K22/'page 252'!K21)","v":-7.1702618981692662E-3},{"$f":"LN('page 252'!L22/'page 252'!L21)","v":-8.98835504310454E-2}]
["2008-07-01",{"$f":"LN('page 252'!B23/'page 252'!B22)","v":6.1513365238593382E-2},{"$f":"LN('page 252'!C23/'page 252'!C22)","v":-0.14179068498442599},{"$f":"LN('page 252'!D23/'page 252'!D22)","v":-0.1251184262344171},{"$f":"LN('page 252'!E23/'page 252'!E22)","v":-6.7642888156716888E-2},{"$f":"LN('page 252'!F23/'page 252'!F22)","v":-5.2035390780932597E-2},{"$f":"LN('page 252'!G23/'page 252'!G22)","v":9.9961889430970008E-2},{"$f":"LN('page 252'!H23/'page 252'!H22)","v":5.8407693264391977E-2},{"$f":"LN('page 252'!I23/'page 252'!I22)","v":0.32098583592594043},{"$f":"LN('page 252'!J23/'page 252'!J22)","v":6.6205508764732635E-2},{"$f":"LN('page 252'!K23/'page 252'!K22)","v":-9.1397249776462214E-2},{"$f":"LN('page 252'!L23/'page 252'!L22)","v":-9.9083004864562122E-3}]
["2008-08-01",{"$f":"LN('page 252'!B24/'page 252'!B23)","v":4.2473892896796754E-2},{"$f":"LN('page 252'!C24/'page 252'!C23)","v":-0.18435217191424313},{"$f":"LN('page 252'!D24/'page 252'!D23)","v":-0.10602236166901667},{"$f":"LN('page 252'!E24/'page 252'!E23)","v":6.3299347270578177E-2},{"$f":"LN('page 252'!F24/'page 252'!F23)","v":6.4440214953050093E-2},{"$f":"LN('page 252'!G24/'page 252'!G23)","v":3.1827443639117298E-2},{"$f":"LN('page 252'!H24/'page 252'!H23)","v":-6.96296075525014E-3},{"$f":"LN('page 252'!I24/'page 252'!I23)","v":-5.478109908471638E-2},{"$f":"LN('page 252'!J24/'page 252'!J23)","v":4.0181174248405727E-2},{"$f":"LN('page 252'!K24/'page 252'!K23)","v":-1.3595268867386474E-4},{"$f":"LN('page 252'!L24/'page 252'!L23)","v":1.2116797460712942E-2}]
["2008-09-02",{"$f":"LN('page 252'!B25/'page 252'!B24)","v":-4.8513256588878497E-3},{"$f":"LN('page 252'!C25/'page 252'!C24)","v":-0.53916297595323492},{"$f":"LN('page 252'!D25/'page 252'!D24)","v":-0.4603308826303551},{"$f":"LN('page 252'!E25/'page 252'!E24)","v":-2.2005288810612915E-2},{"$f":"LN('page 252'!F25/'page 252'!F24)","v":-0.39981836644088625},{"$f":"LN('page 252'!G25/'page 252'!G24)","v":3.0056359875695077E-2},{"$f":"LN('page 252'!H25/'page 252'!H24)","v":-8.354245391165209E-2},{"$f":"LN('page 252'!I25/'page 252'!I24)","v":0.1364528334050627},{"$f":"LN('page 252'!J25/'page 252'!J24)","v":-3.5706893853484745E-2},{"$f":"LN('page 252'!K25/'page 252'!K24)","v":-2.9807643533077282E-2},{"$f":"LN('page 252'!L25/'page 252'!L24)","v":-9.5180786774375359E-2}]
["2008-10-01",{"$f":"LN('page 252'!B26/'page 252'!B25)","v":-6.3002717418534485E-2},{"$f":"LN('page 252'!C26/'page 252'!C25)","v":-0.74396390400649937},{"$f":"LN('page 252'!D26/'page 252'!D25)","v":-0.63168257549378537},{"$f":"LN('page 252'!E26/'page 252'!E25)","v":-0.17844558294926163},{"$f":"LN('page 252'!F26/'page 252'!F25)","v":-5.4883829263157574E-2},{"$f":"LN('page 252'!G26/'page 252'!G25)","v":-0.10676519522683837},{"$f":"LN('page 252'!H26/'page 252'!H25)","v":-0.26792033217018302},{"$f":"LN('page 252'!I26/'page 252'!I25)","v":-0.36999627386778861},{"$f":"LN('page 252'!J26/'page 252'!J25)","v":-4.0343792550514269E-2},{"$f":"LN('page 252'!K26/'page 252'!K25)","v":-4.6593391281548623E-2},{"$f":"LN('page 252'!L26/'page 252'!L25)","v":-0.18563648644598751}]
["2008-11-03",{"$f":"LN('page 252'!B27/'page 252'!B26)","v":2.2758425832496244E-2},{"$f":"LN('page 252'!C27/'page 252'!C26)","v":-0.18378001893614015},{"$f":"LN('page 252'!D27/'page 252'!D26)","v":-0.10340329428649007},{"$f":"LN('page 252'!E27/'page 252'!E26)","v":-9.2654135746208496E-2},{"$f":"LN('page 252'!F27/'page 252'!F26)","v":-0.1492829110072178},{"$f":"LN('page 252'!G27/'page 252'!G26)","v":-0.14918462857849057},{"$f":"LN('page 252'!H27/'page 252'!H26)","v":-0.12754135807519204},{"$f":"LN('page 252'!I27/'page 252'!I26)","v":-0.39714506011346867},{"$f":"LN('page 252'!J27/'page 252'!J26)","v":-5.8096280262738199E-2},{"$f":"LN('page 252'!K27/'page 252'!K26)","v":8.385112006922063E-2},{"$f":"LN('page 252'!L27/'page 252'!L26)","v":-7.7798346417088868E-2}]
["2008-12-01",{"$f":"LN('page 252'!B28/'page 252'!B27)","v":5.7033398212832494E-2},{"$f":"LN('page 252'!C28/'page 252'!C27)","v":0.20183355745744205},{"$f":"LN('page 252'!D28/'page 252'!D27)","v":5.7003218681725906E-2},{"$f":"LN('page 252'!E28/'page 252'!E27)","v":-3.8944889127260227E-2},{"$f":"LN('page 252'!F28/'page 252'!F27)","v":-8.2284346358150504E-2},{"$f":"LN('page 252'!G28/'page 252'!G27)","v":1.7440098292442141E-2},{"$f":"LN('page 252'!H28/'page 252'!H27)","v":-3.9247256305813071E-2},{"$f":"LN('page 252'!I28/'page 252'!I27)","v":-0.12113472660829513},{"$f":"LN('page 252'!J28/'page 252'!J27)","v":7.5213222203435834E-2},{"$f":"LN('page 252'!K28/'page 252'!K27)","v":-3.9213085200801266E-3},{"$f":"LN('page 252'!L28/'page 252'!L27)","v":7.7911357772817548E-3}]
["2009-01-02",{"$f":"LN('page 252'!B29/'page 252'!B28)","v":-6.9486389330045265E-2},{"$f":"LN('page 252'!C29/'page 252'!C28)","v":-0.21437396921465976},{"$f":"LN('page 252'!D29/'page 252'!D28)","v":-8.5812767233280476E-2},{"$f":"LN('page 252'!E29/'page 252'!E28)","v":-0.12873635140469064},{"$f":"LN('page 252'!F29/'page 252'!F28)","v":5.4492623327868875E-2},{"$f":"LN('page 252'!G29/'page 252'!G28)","v":-3.5140598410430593E-3},{"$f":"LN('page 252'!H29/'page 252'!H28)","v":-0.28929367634612246},{"$f":"LN('page 252'!I29/'page 252'!I28)","v":-0.76008666323505469},{"$f":"LN('page 252'!J29/'page 252'!J28)","v":-0.19466901433561715},{"$f":"LN('page 252'!K29/'page 252'!K28)","v":-4.2907218165811702E-2},{"$f":"LN('page 252'!L29/'page 252'!L28)","v":-8.9549885511070959E-2}]
["2009-02-02",{"$f":"LN('page 252'!B30/'page 252'!B29)","v":-9.555703009088036E-2},{"$f":"LN('page 252'!C30/'page 252'!C29)","v":-0.41402827055583058},{"$f":"LN('page 252'!D30/'page 252'!D29)","v":-0.14683046890891754},{"$f":"LN('page 252'!E30/'page 252'!E29)","v":-5.0171293147843389E-2},{"$f":"LN('page 252'!F30/'page 252'!F29)","v":-9.1396088725236701E-3},{"$f":"LN('page 252'!G30/'page 252'!G29)","v":-0.10684234948831735},{"$f":"LN('page 252'!H30/'page 252'!H29)","v":-0.32492624562415212},{"$f":"LN('page 252'!I30/'page 252'!I29)","v":-0.51082562376599072},{"$f":"LN('page 252'!J30/'page 252'!J29)","v":-0.14756390854903145},{"$f":"LN('page 252'!K30/'page 252'!K29)","v":-0.11402472723343116},{"$f":"LN('page 252'!L30/'page 252'!L29)","v":-0.11645654382051443}]
["2009-03-02",{"$f":"LN('page 252'!B31/'page 252'!B30)","v":4.3534002023728514E-2},{"$f":"LN('page 252'!C31/'page 252'!C30)","v":7.1192033942922783E-2},{"$f":"LN('page 252'!D31/'page 252'!D30)","v":3.65063692872796E-2},{"$f":"LN('page 252'!E31/'page 252'!E30)","v":0.12915176326314318},{"$f":"LN('page 252'!F31/'page 252'!F30)","v":0.16298909104050577},{"$f":"LN('page 252'!G31/'page 252'!G30)","v":-6.0554674626534667E-2},{"$f":"LN('page 252'!H31/'page 252'!H30)","v":0.17185025692665923},{"$f":"LN('page 252'!I31/'page 252'!I30)","v":0.54856595174883771},{"$f":"LN('page 252'!J31/'page 252'!J30)","v":0.10130819845287826},{"$f":"LN('page 252'!K31/'page 252'!K30)","v":3.007045076680352E-3},{"$f":"LN('page 252'!L31/'page 252'!L30)","v":8.1952736214643773E-2}]
["2009-04-01",{"$f":"LN('page 252'!B32/'page 252'!B31)","v":-2.3678127354577257E-2},{"$f":"LN('page 252'!C32/'page 252'!C31)","v":0.22841555010538889},{"$f":"LN('page 252'!D32/'page 252'!D31)","v":0.16259918309919819},{"$f":"LN('page 252'!E32/'page 252'!E31)","v":9.7678913639875464E-2},{"$f":"LN('page 252'!F32/'page 252'!F31)","v":0.17982923486757607},{"$f":"LN('page 252'!G32/'page 252'!G31)","v":0.1393482705144585},{"$f":"LN('page 252'!H32/'page 252'!H31)","v":0.22421708872273391},{"$f":"LN('page 252'!I32/'page 252'!I31)","v":0.26974437176511368},{"$f":"LN('page 252'!J32/'page 252'!J31)","v":-1.9287809671403915E-2},{"$f":"LN('page 252'!K32/'page 252'!K31)","v":-2.1241715384246986E-2},{"$f":"LN('page 252'!L32/'page 252'!L31)","v":8.9772214920969498E-2}]
["2009-05-01",{"$f":"LN('page 252'!B33/'page 252'!B32)","v":0.10156466601164833},{"$f":"LN('page 252'!C33/'page 252'!C32)","v":0.25156933524124636},{"$f":"LN('page 252'!D33/'page 252'!D32)","v":0.34758417988684698},{"$f":"LN('page 252'!E33/'page 252'!E32)","v":3.7155976888091267E-2},{"$f":"LN('page 252'!F33/'page 252'!F32)","v":7.6325060512100487E-2},{"$f":"LN('page 252'!G33/'page 252'!G32)","v":3.4565067385276614E-2},{"$f":"LN('page 252'!H33/'page 252'!H32)","v":6.3196419204806301E-2},{"$f":"LN('page 252'!I33/'page 252'!I32)","v":0.23304908030361277},{"$f":"LN('page 252'!J33/'page 252'!J32)","v":0.13965149192127913},{"$f":"LN('page 252'!K33/'page 252'!K32)","v":4.544085111175284E-2},{"$f":"LN('page 252'!L33/'page 252'!L32)","v":5.1720558420882315E-2}]
["2009-06-01",{"$f":"LN('page 252'!B34/'page 252'!B33)","v":-1.7544309650909508E-2},{"$f":"LN('page 252'!C34/'page 252'!C33)","v":4.7330651217545851E-2},{"$f":"LN('page 252'!D34/'page 252'!D33)","v":-2.8952891384987798E-3},{"$f":"LN('page 252'!E34/'page 252'!E33)","v":0.12908891530496175},{"$f":"LN('page 252'!F34/'page 252'!F33)","v":4.7593800830517959E-2},{"$f":"LN('page 252'!G34/'page 252'!G33)","v":7.3893824105219885E-2},{"$f":"LN('page 252'!H34/'page 252'!H33)","v":-0.13157635778871921},{"$f":"LN('page 252'!I34/'page 252'!I33)","v":0.15874838907588781},{"$f":"LN('page 252'!J34/'page 252'!J33)","v":-1.2597424836962868E-2},{"$f":"LN('page 252'!K34/'page 252'!K33)","v":7.9889808833266008E-3},{"$f":"LN('page 252'!L34/'page 252'!L33)","v":1.9581606407012827E-4}]
["2009-07-01",{"$f":"LN('page 252'!B35/'page 252'!B34)","v":-4.3288474440334172E-2},{"$f":"LN('page 252'!C35/'page 252'!C34)","v":0.1064376437984761},{"$f":"LN('page 252'!D35/'page 252'!D34)","v":8.5775648155416356E-2},{"$f":"LN('page 252'!E35/'page 252'!E34)","v":-1.0743165098813267E-2},{"$f":"LN('page 252'!F35/'page 252'!F34)","v":0.1372893300962372},{"$f":"LN('page 252'!G35/'page 252'!G34)","v":1.9757132425718592E-2},{"$f":"LN('page 252'!H35/'page 252'!H34)","v":0.13399084588323676},{"$f":"LN('page 252'!I35/'page 252'!I34)","v":0.11403835042945271},{"$f":"LN('page 252'!J35/'page 252'!J34)","v":6.0054208690242528E-2},{"$f":"LN('page 252'!K35/'page 252'!K34)","v":6.8623982610406652E-3},{"$f":"LN('page 252'!L35/'page 252'!L34)","v":7.1521977088891908E-2}]
["2009-08-03",{"$f":"LN('page 252'!B36/'page 252'!B35)","v":3.0020652820101173E-2},{"$f":"LN('page 252'!C36/'page 252'!C35)","v":9.7579172002807441E-2},{"$f":"LN('page 252'!D36/'page 252'!D35)","v":-6.2287017334199547E-3},{"$f":"LN('page 252'!E36/'page 252'!E35)","v":5.259757395808743E-2},{"$f":"LN('page 252'!F36/'page 252'!F35)","v":2.9073217760958888E-2},{"$f":"LN('page 252'!G36/'page 252'!G35)","v":-6.826715477324096E-4},{"$f":"LN('page 252'!H36/'page 252'!H35)","v":3.631022405659301E-2},{"$f":"LN('page 252'!I36/'page 252'!I35)","v":0.17307016307342399},{"$f":"LN('page 252'!J36/'page 252'!J35)","v":5.7314456595980286E-2},{"$f":"LN('page 252'!K36/'page 252'!K35)","v":-1.1771136450211052E-2},{"$f":"LN('page 252'!L36/'page 252'!L35)","v":3.3009321348136535E-2}]
["2009-09-01",{"$f":"LN('page 252'!B37/'page 252'!B36)","v":1.4772995940151254E-2},{"$f":"LN('page 252'!C37/'page 252'!C36)","v":1.3552521659710276E-2},{"$f":"LN('page 252'!D37/'page 252'!D36)","v":4.1381195472381151E-2},{"$f":"LN('page 252'!E37/'page 252'!E36)","v":4.2630776133823246E-2},{"$f":"LN('page 252'!F37/'page 252'!F36)","v":9.7032730793050262E-2},{"$f":"LN('page 252'!G37/'page 252'!G36)","v":4.4521040350013946E-2},{"$f":"LN('page 252'!H37/'page 252'!H36)","v":0.17258438151609629},{"$f":"LN('page 252'!I37/'page 252'!I36)","v":-3.8005158492869305E-2},{"$f":"LN('page 252'!J37/'page 252'!J36)","v":-9.3271828751387686E-3},{"$f":"LN('page 252'!K37/'page 252'!K36)","v":-7.7184699333121085E-3},{"$f":"LN('page 252'!L37/'page 252'!L36)","v":3.5100104155946166E-2}]
["2009-10-01",{"$f":"LN('page 252'!B38/'page 252'!B37)","v":2.6529707291332652E-2},{"$f":"LN('page 252'!C38/'page 252'!C37)","v":-0.25190128275784252},{"$f":"LN('page 252'!D38/'page 252'!D37)","v":-8.7660382087629843E-2},{"$f":"LN('page 252'!E38/'page 252'!E37)","v":7.4867562011740399E-2},{"$f":"LN('page 252'!F38/'page 252'!F37)","v":1.6852077291324211E-2},{"$f":"LN('page 252'!G38/'page 252'!G37)","v":4.5955756951869361E-2},{"$f":"LN('page 252'!H38/'page 252'!H37)","v":-0.14054502777147962},{"$f":"LN('page 252'!I38/'page 252'!I37)","v":-0.14880148430844151},{"$f":"LN('page 252'!J38/'page 252'!J37)","v":2.8375377845833161E-2},{"$f":"LN('page 252'!K38/'page 252'!K37)","v":4.3514785970513011E-2},{"$f":"LN('page 252'!L38/'page 252'!L37)","v":-1.9959865222177731E-2}]
["2009-11-02",{"$f":"LN('page 252'!B39/'page 252'!B38)","v":8.4735507091231968E-2},{"$f":"LN('page 252'!C39/'page 252'!C38)","v":0.25962859393555998},{"$f":"LN('page 252'!D39/'page 252'!D38)","v":0.14857043276285986},{"$f":"LN('page 252'!E39/'page 252'!E38)","v":6.325637835917991E-2},{"$f":"LN('page 252'!F39/'page 252'!F38)","v":5.8769258379585923E-2},{"$f":"LN('page 252'!G39/'page 252'!G38)","v":2.7078577568087278E-2},{"$f":"LN('page 252'!H39/'page 252'!H38)","v":0.11611330743408811},{"$f":"LN('page 252'!I39/'page 252'!I38)","v":8.3547570270441782E-2},{"$f":"LN('page 252'!J39/'page 252'!J38)","v":7.4572591406609087E-2},{"$f":"LN('page 252'!K39/'page 252'!K38)","v":5.217569427574098E-2},{"$f":"LN('page 252'!L39/'page 252'!L38)","v":5.5779015582807137E-2}]
["2009-12-01",{"$f":"LN('page 252'!B40/'page 252'!B39)","v":-1.286626856654784E-2},{"$f":"LN('page 252'!C40/'page 252'!C39)","v":0.21052178121989676},{"$f":"LN('page 252'!D40/'page 252'!D39)","v":0.15265306996264927},{"$f":"LN('page 252'!E40/'page 252'!E39)","v":3.6049397832795475E-2},{"$f":"LN('page 252'!F40/'page 252'!F39)","v":5.2710427941470024E-2},{"$f":"LN('page 252'!G40/'page 252'!G39)","v":1.1670152567820351E-2},{"$f":"LN('page 252'!H40/'page 252'!H39)","v":-5.0730548171236338E-2},{"$f":"LN('page 252'!I40/'page 252'!I39)","v":-5.0891607296389266E-2},{"$f":"LN('page 252'!J40/'page 252'!J39)","v":1.2070007500352875E-3},{"$f":"LN('page 252'!K40/'page 252'!K39)","v":-9.6155488392275515E-2},{"$f":"LN('page 252'!L40/'page 252'!L39)","v":1.7614546700982087E-2}]
["2010-01-04",{"$f":"LN('page 252'!B41/'page 252'!B40)","v":-1.7040129546211274E-4},{"$f":"LN('page 252'!C41/'page 252'!C40)","v":-0.21551498269714589},{"$f":"LN('page 252'!D41/'page 252'!D40)","v":-0.16780897576404011},{"$f":"LN('page 252'!E41/'page 252'!E40)","v":-7.8640002226336894E-2},{"$f":"LN('page 252'!F41/'page 252'!F40)","v":-9.276986999929468E-2},{"$f":"LN('page 252'!G41/'page 252'!G40)","v":2.2743984437561614E-2},{"$f":"LN('page 252'!H41/'page 252'!H40)","v":6.0707351909553259E-2},{"$f":"LN('page 252'!I41/'page 252'!I40)","v":8.0000426670763704E-3},{"$f":"LN('page 252'!J41/'page 252'!J40)","v":2.5604256700621688E-2},{"$f":"LN('page 252'!K41/'page 252'!K40)","v":-5.6611367874446233E-2},{"$f":"LN('page 252'!L41/'page 252'!L40)","v":-3.7675141059320766E-2}]
["2010-02-01",{"$f":"LN('page 252'!B42/'page 252'!B41)","v":3.1040156628815024E-2},{"$f":"LN('page 252'!C42/'page 252'!C41)","v":0.17623557376407417},{"$f":"LN('page 252'!D42/'page 252'!D41)","v":-7.3902074405397056E-3},{"$f":"LN('page 252'!E42/'page 252'!E41)","v":2.2067831896381063E-2},{"$f":"LN('page 252'!F42/'page 252'!F41)","v":6.3346777240967267E-2},{"$f":"LN('page 252'!G42/'page 252'!G41)","v":-3.5426590265908255E-2},{"$f":"LN('page 252'!H42/'page 252'!H41)","v":5.2805403230333503E-3},{"$f":"LN('page 252'!I42/'page 252'!I41)","v":9.3134689461185416E-2},{"$f":"LN('page 252'!J42/'page 252'!J41)","v":-5.1881356739105038E-2},{"$f":"LN('page 252'!K42/'page 252'!K41)","v":1.5304759823989536E-2},{"$f":"LN('page 252'!L42/'page 252'!L41)","v":2.8114744036660498E-2}]
["2010-03-01",{"$f":"LN('page 252'!B43/'page 252'!B42)","v":4.3956017704033769E-2},{"$f":"LN('page 252'!C43/'page 252'!C42)","v":0.18225796581113446},{"$f":"LN('page 252'!D43/'page 252'!D42)","v":0.13880591935779266},{"$f":"LN('page 252'!E43/'page 252'!E42)","v":2.1235276980456044E-2},{"$f":"LN('page 252'!F43/'page 252'!F42)","v":0.13843091369336494},{"$f":"LN('page 252'!G43/'page 252'!G42)","v":2.421813549475926E-2},{"$f":"LN('page 252'!H43/'page 252'!H42)","v":0.12485329361576664},{"$f":"LN('page 252'!I43/'page 252'!I42)","v":6.9517033344001986E-2},{"$f":"LN('page 252'!J43/'page 252'!J42)","v":-2.3176734250937317E-2},{"$f":"LN('page 252'!K43/'page 252'!K42)","v":2.9924244575910232E-2},{"$f":"LN('page 252'!L43/'page 252'!L42)","v":5.7132760645483123E-2}]
["2010-04-01",{"$f":"LN('page 252'!B44/'page 252'!B43)","v":5.6402748510993667E-2},{"$f":"LN('page 252'!C44/'page 252'!C43)","v":-0.15034236040380761},{"$f":"LN('page 252'!D44/'page 252'!D43)","v":-0.12272708815612487},{"$f":"LN('page 252'!E44/'page 252'!E43)","v":4.1847109935500504E-2},{"$f":"LN('page 252'!F44/'page 252'!F43)","v":0.10527966132537296},{"$f":"LN('page 252'!G44/'page 252'!G43)","v":2.7885203489535642E-2},{"$f":"LN('page 252'!H44/'page 252'!H43)","v":3.5952516928415161E-2},{"$f":"LN('page 252'!I44/'page 252'!I43)","v":-1.129305597151414E-3},{"$f":"LN('page 252'!J44/'page 252'!J43)","v":-2.5675351340230225E-2},{"$f":"LN('page 252'!K44/'page 252'!K43)","v":1.1692392929827707E-2},{"$f":"LN('page 252'!L44/'page 252'!L43)","v":1.4651468311863144E-2}]
["2010-05-03",{"$f":"LN('page 252'!B45/'page 252'!B44)","v":-4.5865574660604043E-2},{"$f":"LN('page 252'!C45/'page 252'!C44)","v":-0.14553429842446231},{"$f":"LN('page 252'!D45/'page 252'!D44)","v":-0.24094089127357815},{"$f":"LN('page 252'!E45/'page 252'!E44)","v":-0.164046936550473},{"$f":"LN('page 252'!F45/'page 252'!F44)","v":-1.6256125688273504E-2},{"$f":"LN('page 252'!G45/'page 252'!G44)","v":-2.0791577684914075E-2},{"$f":"LN('page 252'!H45/'page 252'!H44)","v":-0.14318708399258742},{"$f":"LN('page 252'!I45/'page 252'!I44)","v":-0.12437249514639814},{"$f":"LN('page 252'!J45/'page 252'!J44)","v":-8.2646875811924203E-2},{"$f":"LN('page 252'!K45/'page 252'!K44)","v":-0.10722213580452646},{"$f":"LN('page 252'!L45/'page 252'!L44)","v":-8.5531653633770133E-2}]
["2010-06-01",{"$f":"LN('page 252'!B46/'page 252'!B45)","v":-1.4973878957367954E-2},{"$f":"LN('page 252'!C46/'page 252'!C45)","v":-0.20257224341931634},{"$f":"LN('page 252'!D46/'page 252'!D45)","v":-0.12516314295400605},{"$f":"LN('page 252'!E46/'page 252'!E45)","v":-0.11456889066355468},{"$f":"LN('page 252'!F46/'page 252'!F45)","v":-2.1046783061035752E-2},{"$f":"LN('page 252'!G46/'page 252'!G45)","v":-6.0293339567065972E-2},{"$f":"LN('page 252'!H46/'page 252'!H45)","v":-0.11940142086153679},{"$f":"LN('page 252'!I46/'page 252'!I45)","v":-9.033218752194698E-2},{"$f":"LN('page 252'!J46/'page 252'!J45)","v":-6.5669103507857304E-2},{"$f":"LN('page 252'!K46/'page 252'!K45)","v":-5.7706609376747049E-2},{"$f":"LN('page 252'!L46/'page 252'!L45)","v":-5.5388380132376618E-2}]
["2010-07-01",{"$f":"LN('page 252'!B47/'page 252'!B46)","v":5.6946650378942282E-2},{"$f":"LN('page 252'!C47/'page 252'!C46)","v":0.13972780549765557},{"$f":"LN('page 252'!D47/'page 252'!D46)","v":0.13747099062860288},{"$f":"LN('page 252'!E47/'page 252'!E46)","v":0.11497122420348195},{"$f":"LN('page 252'!F47/'page 252'!F46)","v":2.2486107993936241E-2},{"$f":"LN('page 252'!G47/'page 252'!G46)","v":-5.0177818014316708E-3},{"$f":"LN('page 252'!H47/'page 252'!H46)","v":0.11160917364137095},{"$f":"LN('page 252'!I47/'page 252'!I46)","v":-2.3380448644063721E-2},{"$f":"LN('page 252'!J47/'page 252'!J46)","v":5.0727523509658222E-2},{"$f":"LN('page 252'!K47/'page 252'!K46)","v":4.468220020470292E-2},{"$f":"LN('page 252'!L47/'page 252'!L46)","v":6.6515783274589638E-2}]
["2010-08-02",{"$f":"LN('page 252'!B48/'page 252'!B47)","v":5.4019846989763753E-2},{"$f":"LN('page 252'!C48/'page 252'!C47)","v":-4.1353162723357255E-2},{"$f":"LN('page 252'!D48/'page 252'!D47)","v":-5.1239644879771909E-2},{"$f":"LN('page 252'!E48/'page 252'!E47)","v":-9.0014492229614482E-2},{"$f":"LN('page 252'!F48/'page 252'!F47)","v":-5.6575493392081351E-2},{"$f":"LN('page 252'!G48/'page 252'!G47)","v":6.2860138266832932E-4},{"$f":"LN('page 252'!H48/'page 252'!H47)","v":-0.10724553035359768},{"$f":"LN('page 252'!I48/'page 252'!I47)","v":-0.11939724101092451},{"$f":"LN('page 252'!J48/'page 252'!J47)","v":6.9900464278956714E-2},{"$f":"LN('page 252'!K48/'page 252'!K47)","v":-2.4501237318206789E-3},{"$f":"LN('page 252'!L48/'page 252'!L47)","v":-4.8611803170382606E-2}]
["2010-09-01",{"$f":"LN('page 252'!B49/'page 252'!B48)","v":1.9702297881183405E-2},{"$f":"LN('page 252'!C49/'page 252'!C48)","v":3.1289033861531701E-2},{"$f":"LN('page 252'!D49/'page 252'!D48)","v":0.12900578839544322},{"$f":"LN('page 252'!E49/'page 252'!E48)","v":4.2651306224363653E-2},{"$f":"LN('page 252'!F49/'page 252'!F48)","v":0.15462068747353472},{"$f":"LN('page 252'!G49/'page 252'!G48)","v":1.6412542506440735E-2},{"$f":"LN('page 252'!H49/'page 252'!H48)","v":0.1227697748570897},{"$f":"LN('page 252'!I49/'page 252'!I48)","v":5.1172123880303566E-2},{"$f":"LN('page 252'!J49/'page 252'!J48)","v":7.5920690295471535E-2},{"$f":"LN('page 252'!K49/'page 252'!K48)","v":4.4215563995308377E-2},{"$f":"LN('page 252'!L49/'page 252'!L48)","v":8.3928475095282604E-2}]
["2010-10-01",{"$f":"LN('page 252'!B50/'page 252'!B49)","v":4.2826672772633106E-2},{"$f":"LN('page 252'!C50/'page 252'!C49)","v":-2.584845273009263E-2},{"$f":"LN('page 252'!D50/'page 252'!D49)","v":-1.8081380789567517E-2},{"$f":"LN('page 252'!E50/'page 252'!E49)","v":8.525248534118221E-2},{"$f":"LN('page 252'!F50/'page 252'!F49)","v":5.8950248562960224E-2},{"$f":"LN('page 252'!G50/'page 252'!G49)","v":-4.9576635316743636E-3},{"$f":"LN('page 252'!H50/'page 252'!H49)","v":-1.422131272307617E-2},{"$f":"LN('page 252'!I50/'page 252'!I49)","v":-0.13451861367766288},{"$f":"LN('page 252'!J50/'page 252'!J49)","v":1.4760415583120455E-2},{"$f":"LN('page 252'!K50/'page 252'!K49)","v":7.3353286779761717E-2},{"$f":"LN('page 252'!L50/'page 252'!L49)","v":3.6193000710687595E-2}]
["2010-11-01",{"$f":"LN('page 252'!B51/'page 252'!B50)","v":1.4579449763157238E-2},{"$f":"LN('page 252'!C51/'page 252'!C50)","v":0.13010491086478493},{"$f":"LN('page 252'!D51/'page 252'!D50)","v":-1.6459948829091877E-2},{"$f":"LN('page 252'!E51/'page 252'!E50)","v":-4.799652101553193E-2},{"$f":"LN('page 252'!F51/'page 252'!F50)","v":3.3231293656654268E-2},{"$f":"LN('page 252'!G51/'page 252'!G50)","v":-1.229310199115494E-2},{"$f":"LN('page 252'!H51/'page 252'!H50)","v":-1.178795575204224E-2},{"$f":"LN('page 252'!I51/'page 252'!I50)","v":-4.4890840514221639E-2},{"$f":"LN('page 252'!J51/'page 252'!J50)","v":-5.6512210263342216E-2},{"$f":"LN('page 252'!K51/'page 252'!K50)","v":5.1464645962457208E-2},{"$f":"LN('page 252'!L51/'page 252'!L50)","v":-2.2929094870601432E-3}]
["2010-12-01",{"$f":"LN('page 252'!B52/'page 252'!B51)","v":-1.9799995720694887E-2},{"$f":"LN('page 252'!C52/'page 252'!C51)","v":0.18377038246392727},{"$f":"LN('page 252'!D52/'page 252'!D51)","v":0.1854082297019693},{"$f":"LN('page 252'!E52/'page 252'!E51)","v":9.9696394241415021E-2},{"$f":"LN('page 252'!F52/'page 252'!F51)","v":3.6014054427722354E-2},{"$f":"LN('page 252'!G52/'page 252'!G51)","v":3.6839231069499115E-2},{"$f":"LN('page 252'!H52/'page 252'!H51)","v":0.15188951436412129},{"$f":"LN('page 252'!I52/'page 252'!I51)","v":0.19841420710341864},{"$f":"LN('page 252'!J52/'page 252'!J51)","v":7.1659425043255232E-2},{"$f":"LN('page 252'!K52/'page 252'!K51)","v":4.9931017397770804E-2},{"$f":"LN('page 252'!L52/'page 252'!L51)","v":6.3256517221926059E-2}]
["2011-01-03",{"$f":"LN('page 252'!B53/'page 252'!B52)","v":-4.1096044505331546E-2},{"$f":"LN('page 252'!C53/'page 252'!C52)","v":-1.2836256040867838E-2},{"$f":"LN('page 252'!D53/'page 252'!D52)","v":-4.4500917112723415E-2},{"$f":"LN('page 252'!E53/'page 252'!E52)","v":-6.642090839855082E-3},{"$f":"LN('page 252'!F53/'page 252'!F52)","v":5.0654449496584847E-2},{"$f":"LN('page 252'!G53/'page 252'!G52)","v":-1.5475772108379934E-2},{"$f":"LN('page 252'!H53/'page 252'!H52)","v":9.649279042625393E-2},{"$f":"LN('page 252'!I53/'page 252'!I52)","v":2.8212710094356341E-2},{"$f":"LN('page 252'!J53/'page 252'!J52)","v":3.9498208298897095E-2},{"$f":"LN('page 252'!K53/'page 252'!K52)","v":9.832569408757072E-2},{"$f":"LN('page 252'!L53/'page 252'!L52)","v":2.239298525651701E-2}]
["2011-02-01",{"$f":"LN('page 252'!B54/'page 252'!B53)","v":3.5038275425162024E-2},{"$f":"LN('page 252'!C54/'page 252'!C53)","v":-2.2721324115705889E-3},{"$f":"LN('page 252'!D54/'page 252'!D53)","v":1.0403580408377459E-2},{"$f":"LN('page 252'!E54/'page 252'!E53)","v":-3.6189399605148324E-2},{"$f":"LN('page 252'!F54/'page 252'!F53)","v":4.01191659602591E-2},{"$f":"LN('page 252'!G54/'page 252'!G53)","v":7.0510291344624373E-2},{"$f":"LN('page 252'!H54/'page 252'!H53)","v":4.4719835130745081E-2},{"$f":"LN('page 252'!I54/'page 252'!I53)","v":4.0177570232450922E-2},{"$f":"LN('page 252'!J54/'page 252'!J53)","v":6.5441292707415222E-2},{"$f":"LN('page 252'!K54/'page 252'!K53)","v":6.3637055996329475E-2},{"$f":"LN('page 252'!L54/'page 252'!L53)","v":3.1456595040144836E-2}]
["2011-03-01",{"$f":"LN('page 252'!B55/'page 252'!B54)","v":5.3864929591040129E-3},{"$f":"LN('page 252'!C55/'page 252'!C54)","v":-6.3757257433006392E-2},{"$f":"LN('page 252'!D55/'page 252'!D54)","v":-1.4368468072037822E-2},{"$f":"LN('page 252'!E55/'page 252'!E54)","v":-4.5953500328397283E-2},{"$f":"LN('page 252'!F55/'page 252'!F54)","v":-1.3395856706299903E-2},{"$f":"LN('page 252'!G55/'page 252'!G54)","v":7.8103073472774644E-3},{"$f":"LN('page 252'!H55/'page 252'!H54)","v":-4.2153757253584091E-2},{"$f":"LN('page 252'!I55/'page 252'!I54)","v":-6.8390280326807149E-2},{"$f":"LN('page 252'!J55/'page 252'!J54)","v":5.3753719308320881E-2},{"$f":"LN('page 252'!K55/'page 252'!K54)","v":-1.6537283147512148E-2},{"$f":"LN('page 252'!L55/'page 252'!L54)","v":-1.0478506829378123E-3}]
["2011-04-01",{"$f":"LN('page 252'!B56/'page 252'!B55)","v":2.8726576537742146E-2},{"$f":"LN('page 252'!C56/'page 252'!C55)","v":-0.12266719291832286},{"$f":"LN('page 252'!D56/'page 252'!D55)","v":2.5218484096103635E-2},{"$f":"LN('page 252'!E56/'page 252'!E55)","v":2.0684906153512109E-2},{"$f":"LN('page 252'!F56/'page 252'!F55)","v":4.6375898988789757E-3},{"$f":"LN('page 252'!G56/'page 252'!G55)","v":5.9127799491237198E-2},{"$f":"LN('page 252'!H56/'page 252'!H55)","v":1.9792577095426703E-2},{"$f":"LN('page 252'!I56/'page 252'!I55)","v":-8.2367194349206668E-2},{"$f":"LN('page 252'!J56/'page 252'!J55)","v":3.2309726132230598E-2},{"$f":"LN('page 252'!K56/'page 252'!K55)","v":4.4748065140251869E-2},{"$f":"LN('page 252'!L56/'page 252'!L55)","v":2.809691636712916E-2}]
["2011-05-02",{"$f":"LN('page 252'!B57/'page 252'!B56)","v":4.7901145357556636E-2},{"$f":"LN('page 252'!C57/'page 252'!C56)","v":-3.3007711482748128E-2},{"$f":"LN('page 252'!D57/'page 252'!D56)","v":-9.7276694307525613E-2},{"$f":"LN('page 252'!E57/'page 252'!E56)","v":-2.9161243483225494E-2},{"$f":"LN('page 252'!F57/'page 252'!F56)","v":-6.5906594228294924E-3},{"$f":"LN('page 252'!G57/'page 252'!G56)","v":2.3224664302522566E-3},{"$f":"LN('page 252'!H57/'page 252'!H56)","v":-4.0507973478264979E-2},{"$f":"LN('page 252'!I57/'page 252'!I56)","v":-4.4303107895370696E-2},{"$f":"LN('page 252'!J57/'page 252'!J56)","v":3.2260862218221477E-2},{"$f":"LN('page 252'!K57/'page 252'!K56)","v":-4.6941315684363057E-2},{"$f":"LN('page 252'!L57/'page 252'!L56)","v":-1.3592893899637262E-2}]
["2011-06-01",{"$f":"LN('page 252'!B58/'page 252'!B57)","v":3.3515857203127275E-2},{"$f":"LN('page 252'!C58/'page 252'!C57)","v":-1.5265513813927081E-3},{"$f":"LN('page 252'!D58/'page 252'!D57)","v":3.8587111104558085E-2},{"$f":"LN('page 252'!E58/'page 252'!E57)","v":3.856570151120399E-2},{"$f":"LN('page 252'!F58/'page 252'!F57)","v":-3.5585320181802882E-2},{"$f":"LN('page 252'!G58/'page 252'!G57)","v":-2.9701567606909271E-2},{"$f":"LN('page 252'!H58/'page 252'!H57)","v":-3.2441026167902481E-2},{"$f":"LN('page 252'!I58/'page 252'!I57)","v":-6.8992871486951435E-2},{"$f":"LN('page 252'!J58/'page 252'!J57)","v":-4.0741830986603514E-2},{"$f":"LN('page 252'!K58/'page 252'!K57)","v":-2.5324063438263735E-2},{"$f":"LN('page 252'!L58/'page 252'!L57)","v":-1.8426233301897538E-2}]
["2011-07-01",{"$f":"LN('page 252'!B59/'page 252'!B58)","v":2.5299763794067644E-2},{"$f":"LN('page 252'!C59/'page 252'!C58)","v":-0.1408537647349575},{"$f":"LN('page 252'!D59/'page 252'!D58)","v":-0.10967340217062864},{"$f":"LN('page 252'!E59/'page 252'!E58)","v":5.2423700479583425E-2},{"$f":"LN('page 252'!F59/'page 252'!F58)","v":0.15124821709115263},{"$f":"LN('page 252'!G59/'page 252'!G58)","v":8.2380328593423344E-3},{"$f":"LN('page 252'!H59/'page 252'!H58)","v":-5.1577829885273235E-2},{"$f":"LN('page 252'!I59/'page 252'!I58)","v":-0.12053406902827338},{"$f":"LN('page 252'!J59/'page 252'!J58)","v":-6.7884124793493525E-2},{"$f":"LN('page 252'!K59/'page 252'!K58)","v":-1.9710050573154458E-2},{"$f":"LN('page 252'!L59/'page 252'!L58)","v":-2.1708367435427242E-2}]
["2011-08-01",{"$f":"LN('page 252'!B60/'page 252'!B59)","v":5.1211189210772952E-2},{"$f":"LN('page 252'!C60/'page 252'!C59)","v":-0.28233625283811614},{"$f":"LN('page 252'!D60/'page 252'!D59)","v":-0.33988341809742306},{"$f":"LN('page 252'!E60/'page 252'!E59)","v":-2.3213322379782304E-2},{"$f":"LN('page 252'!F60/'page 252'!F59)","v":-1.4575073248301941E-2},{"$f":"LN('page 252'!G60/'page 252'!G59)","v":-1.8585501384766803E-2},{"$f":"LN('page 252'!H60/'page 252'!H59)","v":-9.3604179959224654E-2},{"$f":"LN('page 252'!I60/'page 252'!I59)","v":-0.17204397403571417},{"$f":"LN('page 252'!J60/'page 252'!J59)","v":-2.6845653706688757E-3},{"$f":"LN('page 252'!K60/'page 252'!K59)","v":-6.8519041473712392E-2},{"$f":"LN('page 252'!L60/'page 252'!L59)","v":-5.8467491619120418E-2}]
["2011-09-01",{"$f":"LN('page 252'!B61/'page 252'!B60)","v":-2.9171090471418189E-2},{"$f":"LN('page 252'!C61/'page 252'!C60)","v":-0.31321920460519154},{"$f":"LN('page 252'!D61/'page 252'!D60)","v":-0.32294863870380613},{"$f":"LN('page 252'!E61/'page 252'!E60)","v":-6.6560766518338907E-2},{"$f":"LN('page 252'!F61/'page 252'!F60)","v":-9.1627607052127934E-3},{"$f":"LN('page 252'!G61/'page 252'!G60)","v":-2.1021795142220624E-2},{"$f":"LN('page 252'!H61/'page 252'!H60)","v":-5.9882709601377128E-2},{"$f":"LN('page 252'!I61/'page 252'!I60)","v":-0.28809115406926739},{"$f":"LN('page 252'!J61/'page 252'!J60)","v":-7.1299677584866494E-2},{"$f":"LN('page 252'!K61/'page 252'!K60)","v":-1.8898417468834704E-2},{"$f":"LN('page 252'!L61/'page 252'!L60)","v":-7.4467127542783104E-2}]
["2011-10-03",{"$f":"LN('page 252'!B62/'page 252'!B61)","v":5.5780686871162034E-2},{"$f":"LN('page 252'!C62/'page 252'!C61)","v":0.14130646655301857},{"$f":"LN('page 252'!D62/'page 252'!D61)","v":0.26470732909503208},{"$f":"LN('page 252'!E62/'page 252'!E61)","v":6.7696484982266283E-2},{"$f":"LN('page 252'!F62/'page 252'!F61)","v":5.9704792012682126E-2},{"$f":"LN('page 252'!G62/'page 252'!G61)","v":1.8976614546478383E-2},{"$f":"LN('page 252'!H62/'page 252'!H61)","v":9.3680089184667831E-2},{"$f":"LN('page 252'!I62/'page 252'!I61)","v":0.10993269867186685},{"$f":"LN('page 252'!J62/'page 252'!J61)","v":8.5711456246169743E-2},{"$f":"LN('page 252'!K62/'page 252'!K61)","v":7.2375714908504238E-2},{"$f":"LN('page 252'!L62/'page 252'!L61)","v":0.10230659165059017}]
["2011-11-01",{"$f":"LN('page 252'!B63/'page 252'!B62)","v":3.5809452696710778E-2},{"$f":"LN('page 252'!C63/'page 252'!C62)","v":7.5802504868283854E-2},{"$f":"LN('page 252'!D63/'page 252'!D62)","v":-8.2279890570871095E-2},{"$f":"LN('page 252'!E63/'page 252'!E62)","v":-3.2688932465501211E-2},{"$f":"LN('page 252'!F63/'page 252'!F62)","v":-5.7399677831886937E-2},{"$f":"LN('page 252'!G63/'page 252'!G62)","v":-8.8891220042896013E-2},{"$f":"LN('page 252'!H63/'page 252'!H62)","v":-4.8911017393338939E-2},{"$f":"LN('page 252'!I63/'page 252'!I62)","v":-0.22608041098751938},{"$f":"LN('page 252'!J63/'page 252'!J62)","v":5.1134299236567683E-2},{"$f":"LN('page 252'!K63/'page 252'!K62)","v":3.5627177643151035E-2},{"$f":"LN('page 252'!L63/'page 252'!L62)","v":-5.0714834366809821E-3}]
["2011-12-01",{"$f":"LN('page 252'!B64/'page 252'!B63)","v":4.912910329322951E-2},{"$f":"LN('page 252'!C64/'page 252'!C63)","v":-3.1299127174207235E-2},{"$f":"LN('page 252'!D64/'page 252'!D63)","v":-3.7760688983387289E-2},{"$f":"LN('page 252'!E64/'page 252'!E63)","v":1.4746095685192809E-2},{"$f":"LN('page 252'!F64/'page 252'!F63)","v":5.794303530036643E-2},{"$f":"LN('page 252'!G64/'page 252'!G63)","v":2.8278230394057746E-2},{"$f":"LN('page 252'!H64/'page 252'!H63)","v":0.12788413164288739},{"$f":"LN('page 252'!I64/'page 252'!I63)","v":2.1819047394639673E-2},{"$f":"LN('page 252'!J64/'page 252'!J63)","v":7.5617406402576193E-2},{"$f":"LN('page 252'!K64/'page 252'!K63)","v":5.2355230333928124E-2},{"$f":"LN('page 252'!L64/'page 252'!L63)","v":8.4965534941463527E-3}]
["2012-01-03",{"$f":"LN('page 252'!B65/'page 252'!B64)","v":-1.2839979792961495E-2},{"$f":"LN('page 252'!C65/'page 252'!C64)","v":0.13173189410417016},{"$f":"LN('page 252'!D65/'page 252'!D64)","v":0.1205280277725379},{"$f":"LN('page 252'!E65/'page 252'!E64)","v":0.12884980391994208},{"$f":"LN('page 252'!F65/'page 252'!F64)","v":0.11965782035865079},{"$f":"LN('page 252'!G65/'page 252'!G64)","v":-2.0981886715550901E-2},{"$f":"LN('page 252'!H65/'page 252'!H64)","v":4.3698924213377906E-2},{"$f":"LN('page 252'!I65/'page 252'!I64)","v":0.24871312616371358},{"$f":"LN('page 252'!J65/'page 252'!J64)","v":-1.1267724846342381E-2},{"$f":"LN('page 252'!K65/'page 252'!K64)","v":-1.2173440701096267E-2},{"$f":"LN('page 252'!L65/'page 252'!L64)","v":4.2659999011137491E-2}]
["2012-02-01",{"$f":"LN('page 252'!B66/'page 252'!B65)","v":9.4454078431981461E-3},{"$f":"LN('page 252'!C66/'page 252'!C65)","v":2.8456539914008223E-2},{"$f":"LN('page 252'!D66/'page 252'!D65)","v":0.12705334026908616},{"$f":"LN('page 252'!E66/'page 252'!E65)","v":4.1133493578119122E-2},{"$f":"LN('page 252'!F66/'page 252'!F65)","v":7.7309054724338758E-2},{"$f":"LN('page 252'!G66/'page 252'!G65)","v":1.3837581670273408E-2},{"$f":"LN('page 252'!H66/'page 252'!H65)","v":2.2199643166163095E-2},{"$f":"LN('page 252'!I66/'page 252'!I65)","v":0.13738091618845114},{"$f":"LN('page 252'!J66/'page 252'!J65)","v":-1.890359731168784E-3},{"$f":"LN('page 252'!K66/'page 252'!K65)","v":1.9030069999014219E-2},{"$f":"LN('page 252'!L66/'page 252'!L65)","v":2.9682852984449001E-2}]
[]
["Mean",{"$f":"AVERAGE(B3:B62)","v":1.6314405356698009E-2},{"$f":"AVERAGE(C3:C62)","v":-1.6754633534767572E-2},-1.0910787293871734E-2,3.111432634675974E-3,2.938002465421866E-2,2.4100559722535528E-3,-6.916717138818293E-3,-2.8297230393105721E-2,1.2861533172351114E-3,4.6539213934968732E-3,-6.6306405816952496E-4]
[]
["Variance-Covariance Matrix"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"MMULT(TRANSPOSE(B83:K142),B83:K142)/59","v":2.014669301787638E-3},3.6761006425108608E-3,2.8326517183395786E-3,1.5068893102727231E-3,1.7012049789817761E-3,6.7418965384680391E-4,2.0130817978212478E-3,3.1195764017999156E-3,1.54660491920409E-3,1.0873395807910959E-3]
["X",3.6761006425108608E-3,3.8041039892533039E-2,2.8381912395997088E-2,7.5670881946833168E-3,1.1072669466248693E-2,3.0878115163005758E-3,1.2709664004660819E-2,1.7614276675809941E-2,4.3361306101261749E-3,4.3458938851077353E-3]
["MT",2.8326517183395786E-3,2.8381912395997088E-2,2.6744902953830467E-2,6.5337988947746306E-3,9.6784287201410885E-3,3.1054842537313388E-3,1.0214556993614326E-2,1.3301538961550181E-2,3.7509187105394027E-3,3.8607106799444599E-3]
["MSFT",1.5068893102727231E-3,7.5670881946833168E-3,6.5337988947746306E-3,6.2740718870916579E-3,4.8837758375691919E-3,9.8454095020270482E-4,4.6433712806725445E-3,7.930323550516748E-3,1.7866236292419595E-3,1.4493681340557922E-3]
["AAPL",1.7012049789817761E-3,1.1072669466248693E-2,9.6784287201410885E-3,4.8837758375691919E-3,1.2578638001137338E-2,1.6306187981742399E-3,4.906497069694679E-3,4.9020600396291599E-3,6.7469843124149493E-4,1.9627589568928503E-3]
["K",6.7418965384680391E-4,3.0878115163005758E-3,3.1054842537313388E-3,9.8454095020270482E-4,1.6306187981742399E-3,2.6457724409858102E-3,2.7511454375960952E-3,4.6491017065433031E-3,1.1420820280496065E-3,3.2434070598800769E-4]
["GE",2.0130817978212478E-3,1.2709664004660819E-2,1.0214556993614326E-2,4.6433712806725445E-3,4.906497069694679E-3,2.7511454375960952E-3,1.2180131150308996E-2,1.632323770989718E-2,4.1055218889163667E-3,2.2140821923514668E-3]
["BAC",3.1195764017999156E-3,1.7614276675809941E-2,1.3301538961550181E-2,7.930323550516748E-3,4.9020600396291599E-3,4.6491017065433031E-3,1.632323770989718E-2,3.9298011589700907E-2,7.9876833727869651E-3,1.744826578120965E-3]
["PFE",1.54660491920409E-3,4.3361306101261749E-3,3.7509187105394027E-3,1.7866236292419595E-3,6.7469843124149493E-4,1.1420820280496065E-3,4.1055218889163667E-3,7.9876833727869651E-3,4.0548996208899868E-3,1.1175837215407188E-3]
["XOM",1.0873395807910959E-3,4.3458938851077353E-3,3.8607106799444599E-3,1.4493681340557922E-3,1.9627589568928503E-3,3.2434070598800769E-4,2.2140821923514668E-3,1.744826578120965E-3,1.1175837215407188E-3,2.6105570764078955E-3]
[null,null,{"$f":"getformula(C77)","v":"<--  {=MMULT(TRANSPOSE(B83:K142),B83:K142)/59}"}]
[]
[]
["Excess returns:  rij-ri"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
[{"$f":"A3","v":"2007-03-01"},{"$f":"B3-B$64","v":1.4352393036274315E-2},0.12851426762693935,5.0054299910142042E-2,-1.3743546965723415E-2,6.4198795062592837E-2,2.8856650483693323E-2,1.9607678072394941E-2,3.2094844696910874E-2,1.0398002975269665E-2,4.6654949196731355E-2,{"$f":"getformula(K83)","v":"<--  =K3-K$64"}]
["2007-04-02",{"$f":"B4-B$64","v":5.2988175522085415E-2},4.0427463281390928E-2,2.0939677496014365E-2,6.8675104849702018E-2,4.2156876009978445E-2,2.595908126125647E-2,4.8638102586794796E-2,2.584159795028414E-2,4.5096111783656578E-2,4.6121334129554381E-2,{"$f":"getformula(K84)","v":"<--  =K4-K$64"}]
["2007-05-01",{"$f":"B5-B$64","v":2.9581400786369345E-2},0.12691654845503555,0.13250819502572575,2.4864960506831679E-2,0.16481135400875907,2.3064938269944931E-2,2.602042260563656E-2,3.5646111033678936E-2,4.764176138619812E-2,4.6210307681621626E-2,"<--  =K5-K$64"]
["2007-06-01",{"$f":"B6-B$64","v":-1.2182168071787416E-2},-2.3075514801785307E-2,5.017488533620304E-2,-4.3694592666095808E-2,-2.2390726786145641E-2,-4.3839929146936032E-2,3.2875756308914442E-2,-8.3087545980500416E-3,-7.3629772001512162E-2,3.8646979360474993E-3,"<--  =K6-K$64"]
["2007-07-02",{"$f":"B7-B$64","v":-7.4807851860495808E-2},-8.4345571067481209E-2,-1.1389533650249903E-2,-1.96656105171805E-2,4.7253201366697237E-2,-1.9695273307682045E-3,1.9339237137375405E-2,-2.3162129422523887E-3,-8.5161467524275503E-2,1.0211839441793664E-2]
["2007-08-01",{"$f":"B8-B$64","v":1.1944179959552E-2},-2.0491200283046591E-2,9.7444539456419899E-2,-8.4366639334286543E-3,2.0363800344350255E-2,6.1770550427799178E-2,9.690644021543739E-3,9.4850805848497588E-2,6.5664914225720059E-2,6.2552777068566575E-3]
["2007-09-04",{"$f":"B9-B$64","v":8.4454712274755248E-2},0.13128423640826323,0.17946335095577767,2.1748604684719064E-2,7.3399172664831064E-2,1.6817372114966294E-2,7.6750519442111378E-2,3.2727897809590616E-2,-1.7991173517237998E-2,7.2024829168065768E-2]
["2007-10-01",{"$f":"B10-B$64","v":7.6197047595522899E-2},3.5080519238433611E-2,3.1044744038442627E-2,0.21973445533457667,0.18387574679241231,-6.1453169712828729E-2,8.7092356884681862E-4,-1.2073569143412906E-2,5.8349347608394435E-3,-1.0773818096650106E-2]
["2007-11-01",{"$f":"B11-B$64","v":-1.204172455091846E-2},-8.0556968236830062E-2,-6.4428885085794821E-2,-9.1124691621434148E-2,-7.0926156002140764E-2,2.6816929066219981E-2,-6.5216263526684137E-2,-1.7138382460662085E-2,-2.3839646434121405E-2,-3.2109736655655474E-2]
["2007-12-03",{"$f":"B12-B$64","v":-8.784685448590554E-3},0.22994785399580925,5.7630295942011522E-2,5.4678915577351044E-2,5.4076216556300377E-2,-3.2712194323628506E-2,-1.6953762979878235E-2,-6.9013986760577753E-2,-4.5808609748336573E-2,4.4943019745875314E-2]
["2008-01-02",{"$f":"B13-B$64","v":-0.11106694109653802},-0.15371485665906326,-0.14189263736160082,-9.1267150148586162E-2,-0.41011311829253677,-9.475561567575623E-2,-4.0269521039037734E-2,9.6032785818230548E-2,2.5980973023104609E-2,-9.3743788905020164E-2]
["2008-02-01",{"$f":"B14-B$64","v":2.5302821446967355E-4},8.0955190805748575E-2,0.14637568478707125,-0.18008538310203531,-0.1088441960084657,6.2895042435513193E-2,-4.8929270581560935E-2,-7.7035721489032927E-2,-3.4533183315792172E-2,1.4845836210052026E-2]
["2008-03-03",{"$f":"B15-B$64","v":1.4003361177291739E-2},0.17367579519143039,8.9188269442838905E-2,3.9181479555575389E-2,0.1084812860417908,3.3199438048584017E-2,0.1172332191097511,-2.2074435203364891E-3,-6.3718569605715647E-2,-3.307365281948868E-2]
["2008-04-01",{"$f":"B16-B$64","v":4.9660734681315447E-2},0.21020330335152393,9.6312642825242045E-2,1.8608476421868494E-3,0.16305284174405654,-2.9216676247135843E-2,-0.11687994638880722,1.8588416266144894E-2,-4.1552102034001379E-2,9.0998540253757421E-2]
["2008-05-01",{"$f":"B17-B$64","v":-2.0668411288537681E-2},0.13322644908173464,0.11969692369131016,-6.5511455617606063E-3,5.2275461876964496E-2,1.6257731627182265E-2,-5.5338697984184296E-2,-7.054860424352688E-2,-2.3278487450763254E-2,-4.7572755181158263E-2]
["2008-06-02",{"$f":"B18-B$64","v":-6.351221250176689E-2},8.4298919539977521E-2,1.2029355643163054E-2,-3.1851274756664771E-2,-0.14917833464560845,-7.8571416937817454E-2,-0.12276695362709368,-0.30640274169688264,-0.10397369524417091,-1.1824183291666139E-2]
["2008-07-01",{"$f":"B19-B$64","v":4.5198959881895373E-2},-0.1250360514496584,-0.11420763894054536,-7.0754320791392863E-2,-8.1415415435151253E-2,9.7551833458716458E-2,6.532441040321027E-2,0.34928306631904615,6.4919355447497523E-2,-9.6051171169959093E-2]
["2008-08-01",{"$f":"B20-B$64","v":2.6159487540098746E-2},-0.16759753837947555,-9.5111574375144933E-2,6.0187914635902201E-2,3.5060190298831437E-2,2.9417387666863744E-2,-4.6243616431847039E-5,-2.6483868691610658E-2,3.8895020931170615E-2,-4.7898740821707376E-3]
["2008-09-02",{"$f":"B21-B$64","v":-2.1165731015585859E-2},-0.52240834241846734,-0.44942009533648336,-2.5116721445288891E-2,-0.42919839109510494,2.7646303903441524E-2,-7.6625736772833797E-2,0.16475006379816842,-3.6993047170719856E-2,-3.4461564926574158E-2]
["2008-10-01",{"$f":"B22-B$64","v":-7.9317122775232493E-2},-0.72720927047173178,-0.62077178819991363,-0.18155701558393761,-8.426385391737623E-2,-0.10917525119909192,-0.26100361503136471,-0.34169904347468288,-4.1629945867749381E-2,-5.1247312675045495E-2]
["2008-11-03",{"$f":"B23-B$64","v":6.4440204757982358E-3},-0.16702538540137257,-9.2492506992618337E-2,-9.5765568380884472E-2,-0.17866293566143646,-0.15159468455074412,-0.12062464093637375,-0.36884782972036295,-5.9382433579973311E-2,7.9197198675723751E-2]
["2008-12-01",{"$f":"B24-B$64","v":4.0718992856134485E-2},0.21858819099220964,6.7914005975597644E-2,-4.2056321761936202E-2,-0.11166437101236916,1.5030042320188588E-2,-3.2330539166994778E-2,-9.2837496215189413E-2,7.3927068886200722E-2,-8.575229913576999E-3]
["2009-01-02",{"$f":"B25-B$64","v":-8.5800794686743273E-2},-0.19761933567989218,-7.4901979939408739E-2,-0.13184778403936662,2.5112598673650215E-2,-5.9241158132966121E-3,-0.28237695920730416,-0.73178943284194897,-0.19595516765285226,-4.7561139559308574E-2]
["2009-02-02",{"$f":"B26-B$64","v":-0.11187143544757837},-0.397273637021063,-0.13591968161504581,-5.3282725782519365E-2,-3.8519633526742328E-2,-0.1092524054605709,-0.31800952848533381,-0.482528393372885,-0.14885006186626656,-0.11867864862692803]
["2009-03-02",{"$f":"B27-B$64","v":2.7219596667030506E-2},8.7946667477690352E-2,4.7417156581151337E-2,0.1260403306284672,0.13360906638628711,-6.2964730598788224E-2,0.17876697406547754,0.57686318214194343,0.10002204513564315,-1.6468763168165212E-3]
["2009-04-01",{"$f":"B28-B$64","v":-3.9992532711275265E-2},0.24517018364015647,0.17350997039306992,9.4567481005199489E-2,0.15044921021335741,0.13693821454220495,0.23113380586155219,0.2980416021582194,-2.0573962988639026E-2,-2.5895636777743859E-2]
["2009-05-01",{"$f":"B29-B$64","v":8.5250260654950324E-2},0.26832396877601394,0.35849496718071872,3.4044544253415292E-2,4.6945035857881831E-2,3.2155011413023064E-2,7.0113136343624594E-2,0.26134631069671849,0.13836533860404401,4.0786929718255968E-2]
["2009-06-01",{"$f":"B30-B$64","v":-3.3858715007607516E-2},6.4085284752313426E-2,8.0154981553729535E-3,0.12597748267028577,1.8213776176299299E-2,7.1483768132966335E-2,-0.12465964064990091,0.18704561946899353,-1.388357815419798E-2,3.3350594898297276E-3]
["2009-07-01",{"$f":"B31-B$64","v":-5.9602879797032181E-2},0.12319227733324367,9.6686435449288094E-2,-1.3854597733489241E-2,0.10790930544201854,1.7347076453465039E-2,0.14090756302205504,0.14233558082255843,5.8768055373007416E-2,2.208476867543792E-3]
["2009-08-03",{"$f":"B32-B$64","v":1.3706247463403164E-2},0.11433380553757501,4.6820855604517795E-3,4.9486141323411455E-2,-3.0680689325977145E-4,-3.0927275199859623E-3,4.3226941195411303E-2,0.20136739346652971,5.6028303278745174E-2,-1.6425057843707926E-2]
["2009-09-01",{"$f":"B33-B$64","v":-1.5414094165467542E-3},3.0307155194477846E-2,5.2291982766252881E-2,3.9519343499147271E-2,6.7652706138831606E-2,4.2110984377760396E-2,0.17950109865491459,-9.7079280997635839E-3,-1.061333619237388E-2,-1.2372391326808983E-2]
["2009-10-01",{"$f":"B34-B$64","v":1.0215301934634644E-2},-0.23514664922307493,-7.6749594793758105E-2,7.1756129377064423E-2,-1.2527947362894448E-2,4.3545700979615812E-2,-0.13362831063266134,-0.12050425391533579,2.7089224528598049E-2,3.8860864577016138E-2]
[{"$f":"A35","v":"2009-11-02"},{"$f":"B35-B$64","v":6.8421101734533959E-2},0.27638322747032756,0.1594812200567316,6.0144945724503934E-2,2.9389233725367264E-2,2.4668521595833725E-2,0.1230300245729064,0.1118448006635475,7.3286438089373976E-2,4.7521772882244108E-2]
["2009-12-01",{"$f":"B36-B$64","v":-2.9180673923245849E-2},0.22727641475466434,0.16356385725652101,3.29379651981195E-2,2.3330403287251365E-2,9.2600965955667979E-3,-4.3813831032418045E-2,-2.2594376903283545E-2,-7.9152567199823869E-5,-0.10080940978577239]
["2010-01-04",{"$f":"B37-B$64","v":-1.6484806652160122E-2},-0.19876034916237831,-0.15689818847016837,-8.175143486101287E-2,-0.12214989465351334,2.0333928465308061E-2,6.7624069048371552E-2,3.6297273060182093E-2,2.4318103383386577E-2,-6.1265289267943106E-2]
["2010-02-01",{"$f":"B38-B$64","v":1.4725751272117015E-2},0.19299020729884175,3.5205798533320285E-3,1.8956399261705087E-2,3.3966752586748611E-2,-3.7836646238161804E-2,1.2197257461851643E-2,0.12143191985429114,-5.3167510056340149E-2,1.0650838430492662E-2]
["2010-03-01",{"$f":"B39-B$64","v":2.764161234733576E-2},0.19901259934590204,0.14971670665166439,1.8123844345780071E-2,0.10905088903914628,2.1808079522505706E-2,0.13177001075458494,9.7814263737107707E-2,-2.4462887568172428E-2,2.527032318241336E-2]
["2010-04-01",{"$f":"B40-B$64","v":4.0088343154295658E-2},-0.13358772686904002,-0.11181630086225314,3.8735677300824528E-2,7.5899636671154305E-2,2.5475147517282089E-2,4.2869234067233454E-2,2.7167924795954305E-2,-2.6961504657465336E-2,7.038471536330834E-3]
["2010-05-03",{"$f":"B41-B$64","v":-6.2179980017302051E-2},-0.12877966488969472,-0.23003010397970641,-0.16715836918514898,-4.563615034249216E-2,-2.3201633657167629E-2,-0.13627036685376914,-9.6075264753292422E-2,-8.3933029129159314E-2,-0.11187605719802333]
["2010-06-01",{"$f":"B42-B$64","v":-3.128828431406596E-2},-0.18581760988454876,-0.11425235566013431,-0.11768032329823065,-5.0426807715254415E-2,-6.2703395539319529E-2,-0.1124847037227185,-6.2034957128841259E-2,-6.6955256825092416E-2,-6.2360530770243922E-2]
["2010-07-01",{"$f":"B43-B$64","v":4.0632245022244273E-2},0.15648243903242315,0.14838177792247462,0.11185979156880597,-6.893916660282419E-3,-7.4278377736852232E-3,0.11852589078018924,4.9167817490420006E-3,4.9441370192423111E-2,4.0028278811206047E-2]
["2010-08-02",{"$f":"B44-B$64","v":3.7705441633065745E-2},-2.4598529188589683E-2,-4.0328857585900171E-2,-9.3125924864290457E-2,-8.5955518046300014E-2,-1.7814545895852235E-3,-0.10032881321477939,-9.1100010617818791E-2,6.8614310961721603E-2,-7.1040451253175521E-3]
["2010-09-01",{"$f":"B45-B$64","v":3.3878925244853961E-3},4.8043667396299269E-2,0.13991657568931495,3.9539873589687677E-2,0.12524066281931606,1.4002486534187182E-2,0.12968649199590798,7.9469354273409287E-2,7.4634536978236424E-2,3.9561642601811504E-2]
["2010-10-01",{"$f":"B46-B$64","v":2.6512267415935098E-2},-9.0938191953250577E-3,-7.1705934956957824E-3,8.2141052706506235E-2,2.9570223908741564E-2,-7.3677195039279168E-3,-7.304595584257877E-3,-0.10622138328455716,1.3474262265885344E-2,6.8699365386264838E-2]
["2010-11-01",{"$f":"B47-B$64","v":-1.7349555935407702E-3},0.14685954439955251,-5.5491615352201429E-3,-5.1107953650207906E-2,3.8512690024356082E-3,-1.4703157963408493E-2,-4.8712386132239473E-3,-1.6593610121115918E-2,-5.7798363580577328E-2,4.6810724568960335E-2]
["2010-12-01",{"$f":"B48-B$64","v":-3.6114401077392895E-2},0.20052501599869485,0.19631901699584103,9.6584961606739045E-2,6.6340297735036947E-3,3.4429175097245565E-2,0.1588062315029396,0.22671143749652437,7.037327172602012E-2,4.5277096004273931E-2]
["2011-01-03",{"$f":"B49-B$64","v":-5.7410449862029554E-2},3.9183774938997343E-3,-3.3590129818851677E-2,-9.7535234745310569E-3,2.1274424842366187E-2,-1.7885828080633485E-2,0.10340950756507222,5.6509940487462065E-2,3.8212054981661983E-2,9.367177269407384E-2]
["2011-02-01",{"$f":"B50-B$64","v":1.8723870068464016E-2},1.4482501123196982E-2,2.1314367702249194E-2,-3.93008322398243E-2,1.073914130604044E-2,6.8100235372370824E-2,5.1636552269563374E-2,6.8474800625556637E-2,6.415513939018011E-2,5.8983134602832603E-2]
["2011-03-01",{"$f":"B51-B$64","v":-1.0927912397593996E-2},-4.7002623898238824E-2,-3.4576807781660883E-3,-4.9064932963073259E-2,-4.2775881360518561E-2,5.4002513750239112E-3,-3.5237040114765798E-2,-4.0093049933701427E-2,5.246756599108577E-2,-2.1191204541009021E-2]
["2011-04-01",{"$f":"B52-B$64","v":1.2412171181044138E-2},-0.10591255938355529,3.6129271389975369E-2,1.7573473518836133E-2,-2.4742434755339684E-2,5.6717743518983649E-2,2.6709294234244996E-2,-5.4069963956100947E-2,3.1023572814995487E-2,4.0094143746754997E-2]
["2011-05-02",{"$f":"B53-B$64","v":3.1586740000858628E-2},-1.6253077947980556E-2,-8.6365907013653875E-2,-3.2272676117901467E-2,-3.5970684077048148E-2,-8.7589542001296171E-5,-3.3591256339446686E-2,-1.6005877502264974E-2,3.0974708900986365E-2,-5.1595237077859929E-2]
["2011-06-01",{"$f":"B54-B$64","v":1.7201451846429267E-2},1.5228082153374864E-2,4.9497898398429815E-2,3.5454268876528014E-2,-6.4965344836021538E-2,-3.2111623579162821E-2,-2.5524309029084188E-2,-4.0695641093845714E-2,-4.2027984303838625E-2,-2.9977984831760607E-2]
["2011-07-01",{"$f":"B55-B$64","v":8.9853584373696359E-3},-0.12409913120018994,-9.8762614876756902E-2,4.9312267844907449E-2,0.12186819243693398,5.8279768870887812E-3,-4.4661112746454942E-2,-9.2236838635167656E-2,-6.9170278110728636E-2,-2.436397196665133E-2]
["2011-08-01",{"$f":"B56-B$64","v":3.4896783854074943E-2},-0.26558161930334856,-0.32897263080355132,-2.632475501445828E-2,-4.3955097902520598E-2,-2.0995557357020356E-2,-8.6687462820406361E-2,-0.14374674364260845,-3.9707186879039871E-3,-7.3172962867209271E-2]
["2011-09-01",{"$f":"B57-B$64","v":-4.5485495828116201E-2},-0.29646457107042395,-0.3120378514099344,-6.9672199153014883E-2,-3.8542785359431453E-2,-2.3431851114474177E-2,-5.2965992462558835E-2,-0.25979392367616166,-7.2585830902101606E-2,-2.3552338862331577E-2]
["2011-10-03",{"$f":"B58-B$64","v":3.9466281514464026E-2},0.15806110008778615,0.27561811638890382,6.4585052347590308E-2,3.0324767358463466E-2,1.6566558574224829E-2,0.10059680632348612,0.13822992906497256,8.4425302928934631E-2,6.7721793515007359E-2]
["2011-11-01",{"$f":"B59-B$64","v":1.9495047340012769E-2},9.2557138403051423E-2,-7.1369103276999357E-2,-3.5800365100177187E-2,-8.67797024861056E-2,-9.1301276015149563E-2,-4.1994300254520646E-2,-0.19778318059441366,4.9848145919332572E-2,3.0973256249654163E-2]
["2011-12-01",{"$f":"B60-B$64","v":3.2814697936531502E-2},-1.4544493639439663E-2,-2.6849901689515555E-2,1.1634663050516835E-2,2.856301064614777E-2,2.5868174421804193E-2,0.13480084878170567,5.0116277787745397E-2,7.4331253085341081E-2,4.7701308940431252E-2]
["2012-01-03",{"$f":"B61-B$64","v":-2.9154385149659505E-2},0.14848652763893774,0.13143881506640964,0.1257383712852661,9.0277795704432132E-2,-2.3391942687804455E-2,5.0615641352196199E-2,0.27701035655681927,-1.2553878163577493E-2,-1.6827362094593141E-2]
["2012-02-01",{"$f":"B62-B$64","v":-6.8689975134998624E-3},4.5211173448775795E-2,0.13796412756295789,3.8022060943443146E-2,4.7929030070120102E-2,1.1427525698019855E-2,2.9116360304981388E-2,0.16567814658155686,-3.1765130484038952E-3,1.4376148605517346E-2]

{"sheet":"Page 255","index":2,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,1,1,10],[14,1,14,10]]}
["PORTFOLIO ANALYSIS FOR MONTHLY DATA"]
[null,"Variance-Covariance Matrix"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"varcovar('Page 253'!B3:K62)","v":2.014669301787638E-3},3.6761006425108608E-3,2.8326517183395786E-3,1.5068893102727231E-3,1.7012049789817761E-3,6.7418965384680391E-4,2.0130817978212478E-3,3.1195764017999156E-3,1.54660491920409E-3,1.0873395807910959E-3,{"$f":"getformula(K4)","v":"<--  {=varcovar('Page 253'!B3:K62)}"}]
["X",3.6761006425108608E-3,3.8041039892533039E-2,2.8381912395997088E-2,7.5670881946833168E-3,1.1072669466248693E-2,3.0878115163005758E-3,1.2709664004660819E-2,1.7614276675809941E-2,4.3361306101261749E-3,4.3458938851077353E-3]
["MT",2.8326517183395786E-3,2.8381912395997088E-2,2.6744902953830467E-2,6.5337988947746306E-3,9.6784287201410885E-3,3.1054842537313388E-3,1.0214556993614326E-2,1.3301538961550181E-2,3.7509187105394027E-3,3.8607106799444599E-3]
["MSFT",1.5068893102727231E-3,7.5670881946833168E-3,6.5337988947746306E-3,6.2740718870916579E-3,4.8837758375691919E-3,9.8454095020270482E-4,4.6433712806725445E-3,7.930323550516748E-3,1.7866236292419595E-3,1.4493681340557922E-3]
["AAPL",1.7012049789817761E-3,1.1072669466248693E-2,9.6784287201410885E-3,4.8837758375691919E-3,1.2578638001137338E-2,1.6306187981742399E-3,4.906497069694679E-3,4.9020600396291599E-3,6.7469843124149493E-4,1.9627589568928503E-3]
["K",6.7418965384680391E-4,3.0878115163005758E-3,3.1054842537313388E-3,9.8454095020270482E-4,1.6306187981742399E-3,2.6457724409858102E-3,2.7511454375960952E-3,4.6491017065433031E-3,1.1420820280496065E-3,3.2434070598800769E-4]
["GE",2.0130817978212478E-3,1.2709664004660819E-2,1.0214556993614326E-2,4.6433712806725445E-3,4.906497069694679E-3,2.7511454375960952E-3,1.2180131150308996E-2,1.632323770989718E-2,4.1055218889163667E-3,2.2140821923514668E-3]
["BAC",3.1195764017999156E-3,1.7614276675809941E-2,1.3301538961550181E-2,7.930323550516748E-3,4.9020600396291599E-3,4.6491017065433031E-3,1.632323770989718E-2,3.9298011589700907E-2,7.9876833727869651E-3,1.744826578120965E-3]
["PFE",1.54660491920409E-3,4.3361306101261749E-3,3.7509187105394027E-3,1.7866236292419595E-3,6.7469843124149493E-4,1.1420820280496065E-3,4.1055218889163667E-3,7.9876833727869651E-3,4.0548996208899868E-3,1.1175837215407188E-3]
["XOM",1.0873395807910959E-3,4.3458938851077353E-3,3.8607106799444599E-3,1.4493681340557922E-3,1.9627589568928503E-3,3.2434070598800769E-4,2.2140821923514668E-3,1.744826578120965E-3,1.1175837215407188E-3,2.6105570764078955E-3]
[]
[null,"Correlation matrix"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"CorrMatrix('Page 253'!B3:K62)","v":1.0000000000000002},0.41991299810592475,0.38589644926171796,0.42384271442730315,0.33793871722580465,0.29201418929901474,0.40638115019448079,0.35059720840536679,0.54111235339707808,0.47412921470705033]
["X",0.41991299810592475,0.99999999999999978,0.88980522550013752,0.48981024006182483,0.50618507564757054,0.30778563620839289,0.59044832800458269,0.45556813069809426,0.3491291501340506,0.43610024553773946]
["MT",0.38589644926171796,0.88980522550013752,0.99999999999999989,0.50439468859688286,0.52767623265091546,0.36917524699711818,0.56594345333112683,0.41029487243238022,0.36018621309174897,0.46204060872259045]
["MSFT",0.42384271442730315,0.48981024006182483,0.50439468859688286,1,0.54974864454570938,0.24164777190058784,0.53116895416628096,0.50504592707452933,0.3542160815406743,0.35812724925983669]
["AAPL",0.33793871722580465,0.50618507564757054,0.52767623265091546,0.54974864454570938,0.99999999999999989,0.28265676948826618,0.39639553331281563,0.22048372041357217,9.4471940726204753E-2,0.3425181282178677]
["K",0.29201418929901474,0.30778563620839289,0.36917524699711818,0.24164777190058784,0.28265676948826618,1.0000000000000002,0.48463114766803417,0.45593981089294516,0.34868318104022544,0.12341234853797718]
["GE",0.40638115019448079,0.59044832800458269,0.56594345333112683,0.53116895416628096,0.39639553331281563,0.48463114766803417,0.99999999999999989,0.74609655492387184,0.58418760189456098,0.39264598432087572]
["BAC",0.35059720840536679,0.45556813069809426,0.41029487243238022,0.50504592707452933,0.22048372041357217,0.45593981089294516,0.74609655492387184,1,0.63276944412508995,0.17226632280155599]
["PFE",0.54111235339707808,0.3491291501340506,0.36018621309174897,0.3542160815406743,9.4471940726204753E-2,0.34868318104022544,0.58418760189456098,0.63276944412508995,1.0000000000000002,0.34349737061966795]
["XOM",0.47412921470705033,0.43610024553773946,0.46204060872259045,0.35812724925983669,0.3425181282178677,0.12341234853797718,0.39264598432087572,0.17226632280155599,0.34349737061966795,1.0000000000000002]
[]
["Average\ncorrelation",{"$f":"AVERAGEIF(B17:K26,\"<1\")","v":0.4225995295580009},{"$f":"getformula(B28)","v":"<--  =AVERAGEIF(B17:K26,\"<1\")"}]
["Minimum\ncorrelation",{"$f":"MIN(B17:K26)","v":9.4471940726204753E-2},{"$f":"getformula(B29)","v":"<--  =MIN(B17:K26)"}]
["Maximum\ncorrelation",{"$f":"LARGE(B17:K26,11)","v":0.88980522550013752},"<--  =LARGE(B17:K26,11)"]
[null,{"$f":"LARGE(B17:K26,13)","v":0.74609655492387184},"<--  =LARGE(B17:K26,13)"]

{"sheet":"Page 257-259","index":3,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,10],[29,0,29,9]]}
["CORRELATION MATRIX"]
[null,"McDonalds","US Steel","Arcelor-Mittal","Microsoft","Apple","Kellogg","General Electric","Bank of America","Pfizer","Exxon"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"CorrMatrix('Page 253'!B3:K62)","v":1.0000000000000002},0.41991299810592475,0.38589644926171796,0.42384271442730315,0.33793871722580465,0.29201418929901474,0.40638115019448079,0.35059720840536679,0.54111235339707808,0.47412921470705033]
["X",0.41991299810592475,0.99999999999999978,0.88980522550013752,0.48981024006182483,0.50618507564757054,0.30778563620839289,0.59044832800458269,0.45556813069809426,0.3491291501340506,0.43610024553773946]
["MT",0.38589644926171796,0.88980522550013752,0.99999999999999989,0.50439468859688286,0.52767623265091546,0.36917524699711818,0.56594345333112683,0.41029487243238022,0.36018621309174897,0.46204060872259045]
["MSFT",0.42384271442730315,0.48981024006182483,0.50439468859688286,1,0.54974864454570938,0.24164777190058784,0.53116895416628096,0.50504592707452933,0.3542160815406743,0.35812724925983669]
["AAPL",0.33793871722580465,0.50618507564757054,0.52767623265091546,0.54974864454570938,0.99999999999999989,0.28265676948826618,0.39639553331281563,0.22048372041357217,9.4471940726204753E-2,0.3425181282178677]
["K",0.29201418929901474,0.30778563620839289,0.36917524699711818,0.24164777190058784,0.28265676948826618,1.0000000000000002,0.48463114766803417,0.45593981089294516,0.34868318104022544,0.12341234853797718]
["GE",0.40638115019448079,0.59044832800458269,0.56594345333112683,0.53116895416628096,0.39639553331281563,0.48463114766803417,0.99999999999999989,0.74609655492387184,0.58418760189456098,0.39264598432087572]
["BAC",0.35059720840536679,0.45556813069809426,0.41029487243238022,0.50504592707452933,0.22048372041357217,0.45593981089294516,0.74609655492387184,1,0.63276944412508995,0.17226632280155599]
["PFE",0.54111235339707808,0.3491291501340506,0.36018621309174897,0.3542160815406743,9.4471940726204753E-2,0.34868318104022544,0.58418760189456098,0.63276944412508995,1.0000000000000002,0.34349737061966795]
["XOM",0.47412921470705033,0.43610024553773946,0.46204060872259045,0.35812724925983669,0.3425181282178677,0.12341234853797718,0.39264598432087572,0.17226632280155599,0.34349737061966795,1.0000000000000002]
[null,null,null,{"$f":"getformula(D13)","v":"<--  {=CorrMatrix('Page 253'!B3:K62)}"}]
[]
[null,"McDonalds","US Steel","Arcelor-Mittal","Microsoft","Apple","Kellogg","General Electric","Bank of America","Pfizer","Exxon"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"CorrMatrixTriangular('Page 253'!B3:K62)","v":1.0000000000000002},0.41991299810592475,0.38589644926171796,0.42384271442730315,0.33793871722580465,0.29201418929901474,0.40638115019448079,0.35059720840536679,0.54111235339707808,0.47412921470705033]
["X","",0.99999999999999978,0.88980522550013752,0.48981024006182483,0.50618507564757054,0.30778563620839289,0.59044832800458269,0.45556813069809426,0.3491291501340506,0.43610024553773946]
["MT","","",0.99999999999999989,0.50439468859688286,0.52767623265091546,0.36917524699711818,0.56594345333112683,0.41029487243238022,0.36018621309174897,0.46204060872259045]
["MSFT","","","",1,0.54974864454570938,0.24164777190058784,0.53116895416628096,0.50504592707452933,0.3542160815406743,0.35812724925983669]
["AAPL","","","","",0.99999999999999989,0.28265676948826618,0.39639553331281563,0.22048372041357217,9.4471940726204753E-2,0.3425181282178677]
["K","","","","","",1.0000000000000002,0.48463114766803417,0.45593981089294516,0.34868318104022544,0.12341234853797718]
["GE","","","","","","",0.99999999999999989,0.74609655492387184,0.58418760189456098,0.39264598432087572]
["BAC","","","","","","","",1,0.63276944412508995,0.17226632280155599]
["PFE","","","","","","","","",1.0000000000000002,0.34349737061966795]
["XOM","","","","","","","","","",1.0000000000000002]
[null,null,null,{"$f":"getformula(D27)","v":"<--  {=CorrMatrixTriangular('Page 253'!B3:K62)}"}]
[]
["Some correlation statistics"]
["Average",{"$f":"AVERAGEIF(B18:K27,\"<1\")","v":0.42259952955800106},{"$f":"getformula(B31)","v":"<--  =AVERAGEIF(B18:K27,\"<1\")"}]
["Largest",{"$f":"LARGE(B18:K27,11)","v":0.88980522550013752},{"$f":"getformula(B32)","v":"<--  =LARGE(B18:K27,11)"},null,null,"Smallest",{"$f":"SMALL($B$18:$K$27,1)","v":9.4471940726204753E-2},{"$f":"getformula(G32)","v":"<--  =SMALL($B$18:$K$27,1)"}]
["Next largest",{"$f":"LARGE(B18:K27,12)","v":0.74609655492387184},{"$f":"getformula(B33)","v":"<--  =LARGE(B18:K27,12)"},null,null,"Next small",{"$f":"SMALL($B$18:$K$27,2)","v":0.12341234853797718},{"$f":"getformula(G33)","v":"<--  =SMALL($B$18:$K$27,2)"}]
["etc.",{"$f":"LARGE(B18:K27,13)","v":0.63276944412508995},"<--  =LARGE(B18:K27,13)",null,null,"etc.",{"$f":"SMALL($B$18:$K$27,3)","v":0.17226632280155599},"<--  =SMALL($B$18:$K$27,3)"]
["etc.",{"$f":"LARGE(B18:K27,14)","v":0.59044832800458269},"<--  =LARGE(B18:K27,14)",null,null,"etc.",{"$f":"SMALL($B$18:$K$27,5)","v":0.24164777190058784},"<--  =SMALL($B$18:$K$27,5)"]
["etc.",{"$f":"LARGE(B18:K27,15)","v":0.58418760189456098},"<--  =LARGE(B18:K27,15)",null,null,"etc.",{"$f":"SMALL($B$18:$K$27,5)","v":0.24164777190058784},"<--  =SMALL($B$18:$K$27,5)"]

{"sheet":"Page 261","index":4,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,1,1,10],[17,0,19,0],[0,0,0,10],[28,0,28,2]]}
["COMPUTING THE GLOBAL MINIMUM VARIANCE PORTFOLIO"]
[null,"Variance-Covariance Matrix"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"varcovar('Page 253'!B3:K62)","v":2.014669301787638E-3},3.6761006425108608E-3,2.8326517183395786E-3,1.5068893102727231E-3,1.7012049789817761E-3,6.7418965384680391E-4,2.0130817978212478E-3,3.1195764017999156E-3,1.54660491920409E-3,1.0873395807910959E-3]
["X",3.6761006425108608E-3,3.8041039892533039E-2,2.8381912395997088E-2,7.5670881946833168E-3,1.1072669466248693E-2,3.0878115163005758E-3,1.2709664004660819E-2,1.7614276675809941E-2,4.3361306101261749E-3,4.3458938851077353E-3]
["MT",2.8326517183395786E-3,2.8381912395997088E-2,2.6744902953830467E-2,6.5337988947746306E-3,9.6784287201410885E-3,3.1054842537313388E-3,1.0214556993614326E-2,1.3301538961550181E-2,3.7509187105394027E-3,3.8607106799444599E-3]
["MSFT",1.5068893102727231E-3,7.5670881946833168E-3,6.5337988947746306E-3,6.2740718870916579E-3,4.8837758375691919E-3,9.8454095020270482E-4,4.6433712806725445E-3,7.930323550516748E-3,1.7866236292419595E-3,1.4493681340557922E-3]
["AAPL",1.7012049789817761E-3,1.1072669466248693E-2,9.6784287201410885E-3,4.8837758375691919E-3,1.2578638001137338E-2,1.6306187981742399E-3,4.906497069694679E-3,4.9020600396291599E-3,6.7469843124149493E-4,1.9627589568928503E-3]
["K",6.7418965384680391E-4,3.0878115163005758E-3,3.1054842537313388E-3,9.8454095020270482E-4,1.6306187981742399E-3,2.6457724409858102E-3,2.7511454375960952E-3,4.6491017065433031E-3,1.1420820280496065E-3,3.2434070598800769E-4]
["GE",2.0130817978212478E-3,1.2709664004660819E-2,1.0214556993614326E-2,4.6433712806725445E-3,4.906497069694679E-3,2.7511454375960952E-3,1.2180131150308996E-2,1.632323770989718E-2,4.1055218889163667E-3,2.2140821923514668E-3]
["BAC",3.1195764017999156E-3,1.7614276675809941E-2,1.3301538961550181E-2,7.930323550516748E-3,4.9020600396291599E-3,4.6491017065433031E-3,1.632323770989718E-2,3.9298011589700907E-2,7.9876833727869651E-3,1.744826578120965E-3]
["PFE",1.54660491920409E-3,4.3361306101261749E-3,3.7509187105394027E-3,1.7866236292419595E-3,6.7469843124149493E-4,1.1420820280496065E-3,4.1055218889163667E-3,7.9876833727869651E-3,4.0548996208899868E-3,1.1175837215407188E-3]
["XOM",1.0873395807910959E-3,4.3458938851077353E-3,3.8607106799444599E-3,1.4493681340557922E-3,1.9627589568928503E-3,3.2434070598800769E-4,2.2140821923514668E-3,1.744826578120965E-3,1.1175837215407188E-3,2.6105570764078955E-3]
[]
["GMVP as row",{"$f":"MMULT(unitrowvector(10),B4:K13)/SUM(MMULT(unitrowvector(10),B4:K13))","v":3.2635560450046487E-2},0.2116661487871781,0.17538175370106318,7.0472855700104781E-2,8.7349347918602771E-2,3.3966685250308527E-2,0.11658361228766602,0.18907795118998655,4.9348553786726326E-2,3.3517530928317232E-2]
[null,null,{"$f":"getformula(C15)","v":"<--  {=MMULT(unitrowvector(10),B4:K13)/SUM(MMULT(unitrowvector(10),B4:K13))}"}]
[]
["GMVP as column",{"$f":"MMULT(B4:K13,unitcolvector(10))/SUM(MMULT(B4:K13,unitcolvector(10)))","v":3.2635560450046487E-2}]
[null,0.2116661487871781,{"$f":"getformula(B19)","v":"<--  {=MMULT(B4:K13,unitcolvector(10))/SUM(MMULT(B4:K13,unitcolvector(10)))}"}]
[null,0.17538175370106318]
[null,7.0472855700104781E-2]
[null,8.7349347918602771E-2]
[null,3.3966685250308527E-2]
[null,0.11658361228766602]
[null,0.18907795118998655]
[null,4.9348553786726326E-2]
[null,3.3517530928317232E-2]
[]
["GMVP statistics"]
["Mean",{"$f":"SUMPRODUCT(B15:K15,'Page 253'!B64:K64)","v":-7.9973533070672783E-3},{"$f":"getformula(B30)","v":"<--  =SUMPRODUCT(B15:K15,'Page 253'!B64:K64)"}]
["Variance",{"$f":"MMULT(MMULT(B15:K15,B4:K13),B18:B27)","v":1.2992296505930223E-2},{"$f":"getformula(B31)","v":"<--  {=MMULT(MMULT(B15:K15,B4:K13),B18:B27)}"}]
["Sigma",{"$f":"SQRT(B31)","v":0.11398375544756464},{"$f":"getformula(B32)","v":"<--  =SQRT(B31)"}]

{"sheet":"Page 264","index":5,"n_rows":75,"n_cols":12,"rows_kept":75,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
["COMPUTING THE SINGLE-INDEX VARIANCE-COVARIANCE MATRIX"]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"sim(B16:K75,L16:L75)","v":2.014669301787638E-3},3.592101082111119E-3,3.0800231107321859E-3,1.3132559802537351E-3,1.6225415088116932E-3,5.9178327139093763E-4,2.1187377000738169E-3,3.171993350268432E-3,9.1562484992587108E-4,6.4691556300706737E-4]
["X",3.592101082111119E-3,3.8041039892533025E-2,1.9847262263121002E-2,8.4624481445893605E-3,1.0455443254947006E-2,3.8133732663556386E-3,1.3652865997531561E-2,2.0439906343653245E-2,5.9001656408966202E-3,4.1686384742884693E-3]
["MT",3.0800231107321859E-3,1.9847262263121002E-2,2.6744902953830481E-2,7.2560697104296157E-3,8.9649500729694544E-3,3.2697514690540994E-3,1.1706558874287832E-2,1.7526061344201874E-2,5.0590576700668176E-3,3.5743712516992762E-3]
["MSFT",1.3132559802537351E-3,8.4624481445893605E-3,7.2560697104296157E-3,6.2740718870916579E-3,3.8224629727549486E-3,1.3941520944165751E-3,4.9914263293291579E-3,7.4727377175736499E-3,2.1570739896443168E-3,1.5240354546642431E-3]
["AAPL",1.6225415088116932E-3,1.0455443254947006E-2,8.9649500729694544E-3,3.8224629727549486E-3,1.2578638001137347E-2,1.7224895045599533E-3,6.1669594727049104E-3,9.2326456635539959E-3,2.6650874912442601E-3,1.8829617555715698E-3]
["K",5.9178327139093763E-4,3.8133732663556386E-3,3.2697514690540994E-3,1.3941520944165751E-3,1.7224895045599533E-3,2.6457724409858084E-3,2.2492512095825786E-3,3.3673870435356854E-3,9.7202702399069071E-4,6.8676533793718137E-4]
["GE",2.1187377000738169E-3,1.3652865997531561E-2,1.1706558874287832E-2,4.9914263293291579E-3,6.1669594727049104E-3,2.2492512095825786E-3,1.2180131150308995E-2,1.2056119570784516E-2,3.48010902095799E-3,2.4587981494836892E-3]
["BAC",3.171993350268432E-3,2.0439906343653245E-2,1.7526061344201874E-2,7.4727377175736499E-3,9.2326456635539959E-3,3.3673870435356854E-3,1.2056119570784516E-2,3.9298011589700928E-2,5.2101223630954098E-3,3.6811028470125681E-3]
["PFE",9.1562484992587108E-4,5.9001656408966202E-3,5.0590576700668176E-3,2.1570739896443168E-3,2.6650874912442601E-3,9.7202702399069071E-4,3.48010902095799E-3,5.2101223630954098E-3,4.0548996208899877E-3,1.0625839557867761E-3]
["XOM",6.4691556300706737E-4,4.1686384742884693E-3,3.5743712516992762E-3,1.5240354546642431E-3,1.8829617555715698E-3,6.8676533793718137E-4,2.4587981494836892E-3,3.6811028470125681E-3,1.0625839557867761E-3,2.6105570764078981E-3]
[null,null,null,{"$f":"getformula(D12)","v":"<--  {=sim(B16:K75,L16:L75)}"}]
[]
["Date","MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM","^GSPC"]
["2007-03-01",{"$f":"LN('page 252'!B7/'page 252'!B6)","v":3.0666798392972323E-2},{"$f":"LN('page 252'!C7/'page 252'!C6)","v":0.11175963409217177},{"$f":"LN('page 252'!D7/'page 252'!D6)","v":3.9143512616270304E-2},{"$f":"LN('page 252'!E7/'page 252'!E6)","v":-1.0632114331047441E-2},{"$f":"LN('page 252'!F7/'page 252'!F6)","v":9.3578819716811493E-2},{"$f":"LN('page 252'!G7/'page 252'!G6)","v":3.1266706455946876E-2},{"$f":"LN('page 252'!H7/'page 252'!H6)","v":1.2690960933576646E-2},{"$f":"LN('page 252'!I7/'page 252'!I6)","v":3.7976143038051541E-3},{"$f":"LN('page 252'!J7/'page 252'!J6)","v":1.1684156292504777E-2},{"$f":"LN('page 252'!K7/'page 252'!K6)","v":5.1308870590228227E-2},{"$f":"LN('page 252'!L7/'page 252'!L6)","v":9.9304839152859412E-3}]
["2007-04-02",{"$f":"LN('page 252'!B8/'page 252'!B7)","v":6.9302580878783424E-2},{"$f":"LN('page 252'!C8/'page 252'!C7)","v":2.3672829746623356E-2},{"$f":"LN('page 252'!D8/'page 252'!D7)","v":1.0028890202142629E-2},{"$f":"LN('page 252'!E8/'page 252'!E7)","v":7.1786537484377994E-2},{"$f":"LN('page 252'!F8/'page 252'!F7)","v":7.1536900664197101E-2},{"$f":"LN('page 252'!G8/'page 252'!G7)","v":2.8369137233510023E-2},{"$f":"LN('page 252'!H8/'page 252'!H7)","v":4.1721385447976503E-2},{"$f":"LN('page 252'!I8/'page 252'!I7)","v":-2.4556324428215812E-3},{"$f":"LN('page 252'!J8/'page 252'!J7)","v":4.638226510089169E-2},{"$f":"LN('page 252'!K8/'page 252'!K7)","v":5.0775255523051253E-2},{"$f":"LN('page 252'!L8/'page 252'!L7)","v":4.2379836237605301E-2}]
["2007-05-01",{"$f":"LN('page 252'!B9/'page 252'!B8)","v":4.5895806143067354E-2},{"$f":"LN('page 252'!C9/'page 252'!C8)","v":0.11016191492026799},{"$f":"LN('page 252'!D9/'page 252'!D8)","v":0.12159740773185403},{"$f":"LN('page 252'!E9/'page 252'!E8)","v":2.7976393141507655E-2},{"$f":"LN('page 252'!F9/'page 252'!F8)","v":0.19419137866297773},{"$f":"LN('page 252'!G9/'page 252'!G8)","v":2.5474994242198484E-2},{"$f":"LN('page 252'!H9/'page 252'!H8)","v":1.9103705466818267E-2},{"$f":"LN('page 252'!I9/'page 252'!I8)","v":7.3488806405732172E-3},{"$f":"LN('page 252'!J9/'page 252'!J8)","v":4.8927914703433231E-2},{"$f":"LN('page 252'!K9/'page 252'!K8)","v":5.0864229075118499E-2},{"$f":"LN('page 252'!L9/'page 252'!L8)","v":3.2030723748061214E-2}]
["2007-06-01",{"$f":"LN('page 252'!B10/'page 252'!B9)","v":4.1322372849105912E-3},{"$f":"LN('page 252'!C10/'page 252'!C9)","v":-3.9830148336552879E-2},{"$f":"LN('page 252'!D10/'page 252'!D9)","v":3.9264098042331302E-2},{"$f":"LN('page 252'!E10/'page 252'!E9)","v":-4.0583160031419832E-2},{"$f":"LN('page 252'!F10/'page 252'!F9)","v":6.9892978680730199E-3},{"$f":"LN('page 252'!G10/'page 252'!G9)","v":-4.1429873174682483E-2},{"$f":"LN('page 252'!H10/'page 252'!H9)","v":2.5959039170096145E-2},{"$f":"LN('page 252'!I10/'page 252'!I9)","v":-3.6605984991155763E-2},{"$f":"LN('page 252'!J10/'page 252'!J9)","v":-7.234361868427705E-2},{"$f":"LN('page 252'!K10/'page 252'!K9)","v":8.5186193295443725E-3},{"$f":"LN('page 252'!L10/'page 252'!L9)","v":-1.7976930819991094E-2}]
["2007-07-02",{"$f":"LN('page 252'!B11/'page 252'!B10)","v":-5.84934465037978E-2},{"$f":"LN('page 252'!C11/'page 252'!C10)","v":-0.10110020460224878},{"$f":"LN('page 252'!D11/'page 252'!D10)","v":-2.2300320944121637E-2},{"$f":"LN('page 252'!E11/'page 252'!E10)","v":-1.6554177882504528E-2},{"$f":"LN('page 252'!F11/'page 252'!F10)","v":7.6633226020915893E-2},{"$f":"LN('page 252'!G11/'page 252'!G10)","v":4.4052864148534838E-4},{"$f":"LN('page 252'!H11/'page 252'!H10)","v":1.242251999855711E-2},{"$f":"LN('page 252'!I11/'page 252'!I10)","v":-3.061344333535811E-2},{"$f":"LN('page 252'!J11/'page 252'!J10)","v":-8.3875314207040391E-2},{"$f":"LN('page 252'!K11/'page 252'!K10)","v":1.4865760835290539E-2},{"$f":"LN('page 252'!L11/'page 252'!L10)","v":-3.2504500841186675E-2}]
["2007-08-01",{"$f":"LN('page 252'!B12/'page 252'!B11)","v":2.8258585316250008E-2},{"$f":"LN('page 252'!C12/'page 252'!C11)","v":-3.7245833817814163E-2},{"$f":"LN('page 252'!D12/'page 252'!D11)","v":8.6533752162548161E-2},{"$f":"LN('page 252'!E12/'page 252'!E11)","v":-5.3252312987526803E-3},{"$f":"LN('page 252'!F12/'page 252'!F11)","v":4.9743824998568914E-2},{"$f":"LN('page 252'!G12/'page 252'!G11)","v":6.4180606400052728E-2},{"$f":"LN('page 252'!H12/'page 252'!H11)","v":2.773926882725446E-3},{"$f":"LN('page 252'!I12/'page 252'!I11)","v":6.6553575455391867E-2},{"$f":"LN('page 252'!J12/'page 252'!J11)","v":6.695106754295517E-2},{"$f":"LN('page 252'!K12/'page 252'!K11)","v":1.0909199100353531E-2},{"$f":"LN('page 252'!L12/'page 252'!L11)","v":1.2781559065278813E-2}]
["2007-09-04",{"$f":"LN('page 252'!B13/'page 252'!B12)","v":0.10076911763145326},{"$f":"LN('page 252'!C13/'page 252'!C12)","v":0.11452960287349565},{"$f":"LN('page 252'!D13/'page 252'!D12)","v":0.16855256366190594},{"$f":"LN('page 252'!E13/'page 252'!E12)","v":2.486003731939504E-2},{"$f":"LN('page 252'!F13/'page 252'!F12)","v":0.10277919731904972},{"$f":"LN('page 252'!G13/'page 252'!G12)","v":1.9227428087219847E-2},{"$f":"LN('page 252'!H13/'page 252'!H12)","v":6.9833802303293085E-2},{"$f":"LN('page 252'!I13/'page 252'!I12)","v":4.4306674164848962E-3},{"$f":"LN('page 252'!J13/'page 252'!J12)","v":-1.6705020200002887E-2},{"$f":"LN('page 252'!K13/'page 252'!K12)","v":7.6678750561562647E-2},{"$f":"LN('page 252'!L13/'page 252'!L12)","v":3.5168283637491062E-2}]
["2007-10-01",{"$f":"LN('page 252'!B14/'page 252'!B13)","v":9.2511452952220907E-2},{"$f":"LN('page 252'!C14/'page 252'!C13)","v":1.8325885703666039E-2},{"$f":"LN('page 252'!D14/'page 252'!D13)","v":2.0133956744570893E-2},{"$f":"LN('page 252'!E14/'page 252'!E13)","v":0.22284588796925264},{"$f":"LN('page 252'!F14/'page 252'!F13)","v":0.21325577144663097},{"$f":"LN('page 252'!G14/'page 252'!G13)","v":-5.9043113740575179E-2},{"$f":"LN('page 252'!H14/'page 252'!H13)","v":-6.0457935699714744E-3},{"$f":"LN('page 252'!I14/'page 252'!I13)","v":-4.0370799536518627E-2},{"$f":"LN('page 252'!J14/'page 252'!J13)","v":7.1210880780745549E-3},{"$f":"LN('page 252'!K14/'page 252'!K13)","v":-6.1198967031532315E-3},{"$f":"LN('page 252'!L14/'page 252'!L13)","v":1.4713557788708606E-2}]
["2007-11-01",{"$f":"LN('page 252'!B15/'page 252'!B14)","v":4.2726808057795473E-3},{"$f":"LN('page 252'!C15/'page 252'!C14)","v":-9.7311601771597631E-2},{"$f":"LN('page 252'!D15/'page 252'!D14)","v":-7.5339672379666558E-2},{"$f":"LN('page 252'!E15/'page 252'!E14)","v":-8.8013258986758172E-2},{"$f":"LN('page 252'!F15/'page 252'!F14)","v":-4.1546131347922108E-2},{"$f":"LN('page 252'!G15/'page 252'!G14)","v":2.9226985038473534E-2},{"$f":"LN('page 252'!H15/'page 252'!H14)","v":-7.213298066550243E-2},{"$f":"LN('page 252'!I15/'page 252'!I14)","v":-4.5435612853767807E-2},{"$f":"LN('page 252'!J15/'page 252'!J14)","v":-2.2553493116886293E-2},{"$f":"LN('page 252'!K15/'page 252'!K14)","v":-2.7455815262158602E-2},{"$f":"LN('page 252'!L15/'page 252'!L14)","v":-4.5042789369416157E-2}]
["2007-12-03",{"$f":"LN('page 252'!B16/'page 252'!B15)","v":7.5297199081074554E-3},{"$f":"LN('page 252'!C16/'page 252'!C15)","v":0.21319322046104167},{"$f":"LN('page 252'!D16/'page 252'!D15)","v":4.6719508648139792E-2},{"$f":"LN('page 252'!E16/'page 252'!E15)","v":5.7790348212027019E-2},{"$f":"LN('page 252'!F16/'page 252'!F15)","v":8.3456241210519033E-2},{"$f":"LN('page 252'!G16/'page 252'!G15)","v":-3.0302138351374956E-2},{"$f":"LN('page 252'!H16/'page 252'!H15)","v":-2.3870480118696528E-2},{"$f":"LN('page 252'!I16/'page 252'!I15)","v":-9.7311217153683474E-2},{"$f":"LN('page 252'!J16/'page 252'!J15)","v":-4.4522456431101462E-2},{"$f":"LN('page 252'!K16/'page 252'!K15)","v":4.9596941139372186E-2},{"$f":"LN('page 252'!L16/'page 252'!L15)","v":-8.6659298048018304E-3}]
["2008-01-02",{"$f":"LN('page 252'!B17/'page 252'!B16)","v":-9.4752535739840008E-2},{"$f":"LN('page 252'!C17/'page 252'!C16)","v":-0.17046949019383084},{"$f":"LN('page 252'!D17/'page 252'!D16)","v":-0.15280342465547256},{"$f":"LN('page 252'!E17/'page 252'!E16)","v":-8.8155717513910187E-2},{"$f":"LN('page 252'!F17/'page 252'!F16)","v":-0.38073309363831809},{"$f":"LN('page 252'!G17/'page 252'!G16)","v":-9.234555970350268E-2},{"$f":"LN('page 252'!H17/'page 252'!H16)","v":-4.7186238177856027E-2},{"$f":"LN('page 252'!I17/'page 252'!I16)","v":6.7735555425124827E-2},{"$f":"LN('page 252'!J17/'page 252'!J16)","v":2.7267126340339721E-2},{"$f":"LN('page 252'!K17/'page 252'!K16)","v":-8.9089867511523285E-2},{"$f":"LN('page 252'!L17/'page 252'!L16)","v":-6.3113909602276946E-2}]
["2008-02-01",{"$f":"LN('page 252'!B18/'page 252'!B17)","v":1.6567433571167682E-2},{"$f":"LN('page 252'!C18/'page 252'!C17)","v":6.4200557270981007E-2},{"$f":"LN('page 252'!D18/'page 252'!D17)","v":0.13546489749319951},{"$f":"LN('page 252'!E18/'page 252'!E17)","v":-0.17697395046735934},{"$f":"LN('page 252'!F18/'page 252'!F17)","v":-7.9464171354247048E-2},{"$f":"LN('page 252'!G18/'page 252'!G17)","v":6.5305098407766743E-2},{"$f":"LN('page 252'!H18/'page 252'!H17)","v":-5.5845987720379228E-2},{"$f":"LN('page 252'!I18/'page 252'!I17)","v":-0.10533295188213865},{"$f":"LN('page 252'!J18/'page 252'!J17)","v":-3.3247029998557061E-2},{"$f":"LN('page 252'!K18/'page 252'!K17)","v":1.9499757603548898E-2},{"$f":"LN('page 252'!L18/'page 252'!L17)","v":-3.5379707842082095E-2}]
["2008-03-03",{"$f":"LN('page 252'!B19/'page 252'!B18)","v":3.0317766533989748E-2},{"$f":"LN('page 252'!C19/'page 252'!C18)","v":0.15692116165666281},{"$f":"LN('page 252'!D19/'page 252'!D18)","v":7.8277482148967167E-2},{"$f":"LN('page 252'!E19/'page 252'!E18)","v":4.2292912190251365E-2},{"$f":"LN('page 252'!F19/'page 252'!F18)","v":0.13786131069600946},{"$f":"LN('page 252'!G19/'page 252'!G18)","v":3.5609494020837566E-2},{"$f":"LN('page 252'!H19/'page 252'!H18)","v":0.1103165019709328},{"$f":"LN('page 252'!I19/'page 252'!I18)","v":-3.050467391344221E-2},{"$f":"LN('page 252'!J19/'page 252'!J18)","v":-6.2432416288480536E-2},{"$f":"LN('page 252'!K19/'page 252'!K18)","v":-2.8419731425991804E-2},{"$f":"LN('page 252'!L19/'page 252'!L18)","v":-5.9774122413739049E-3}]
["2008-04-01",{"$f":"LN('page 252'!B20/'page 252'!B19)","v":6.5975140038013455E-2},{"$f":"LN('page 252'!C20/'page 252'!C19)","v":0.19344866981675635},{"$f":"LN('page 252'!D20/'page 252'!D19)","v":8.5401855531370308E-2},{"$f":"LN('page 252'!E20/'page 252'!E19)","v":4.9722802768628234E-3},{"$f":"LN('page 252'!F20/'page 252'!F19)","v":0.1924328663982752},{"$f":"LN('page 252'!G20/'page 252'!G19)","v":-2.680662027488229E-2},{"$f":"LN('page 252'!H20/'page 252'!H19)","v":-0.12379666352762551},{"$f":"LN('page 252'!I20/'page 252'!I19)","v":-9.7088141269608269E-3},{"$f":"LN('page 252'!J20/'page 252'!J19)","v":-4.0265948716766267E-2},{"$f":"LN('page 252'!K20/'page 252'!K19)","v":9.56524616472543E-2},{"$f":"LN('page 252'!L20/'page 252'!L19)","v":4.6450939660056381E-2}]
["2008-05-01",{"$f":"LN('page 252'!B21/'page 252'!B20)","v":-4.3540059318396716E-3},{"$f":"LN('page 252'!C21/'page 252'!C20)","v":0.11647181554696708},{"$f":"LN('page 252'!D21/'page 252'!D20)","v":0.10878613639743842},{"$f":"LN('page 252'!E21/'page 252'!E20)","v":-3.4397129270846327E-3},{"$f":"LN('page 252'!F21/'page 252'!F20)","v":8.1655486531183152E-2},{"$f":"LN('page 252'!G21/'page 252'!G20)","v":1.8667787599435819E-2},{"$f":"LN('page 252'!H21/'page 252'!H20)","v":-6.2255415123002589E-2},{"$f":"LN('page 252'!I21/'page 252'!I20)","v":-9.8845834636632601E-2},{"$f":"LN('page 252'!J21/'page 252'!J20)","v":-2.1992334133528142E-2},{"$f":"LN('page 252'!K21/'page 252'!K20)","v":-4.2918833787661391E-2},{"$f":"LN('page 252'!L21/'page 252'!L20)","v":1.0617586652650165E-2}]
["2008-06-02",{"$f":"LN('page 252'!B22/'page 252'!B21)","v":-4.7197807145068882E-2},{"$f":"LN('page 252'!C22/'page 252'!C21)","v":6.7544286005209953E-2},{"$f":"LN('page 252'!D22/'page 252'!D21)","v":1.1185683492913195E-3},{"$f":"LN('page 252'!E22/'page 252'!E21)","v":-2.8739842121988799E-2},{"$f":"LN('page 252'!F22/'page 252'!F21)","v":-0.1197983099913898},{"$f":"LN('page 252'!G22/'page 252'!G21)","v":-7.6161360965563904E-2},{"$f":"LN('page 252'!H22/'page 252'!H21)","v":-0.12968367076591197},{"$f":"LN('page 252'!I22/'page 252'!I21)","v":-0.33469997208998836},{"$f":"LN('page 252'!J22/'page 252'!J21)","v":-0.1026875419269358},{"$f":"LN('page 252'!K22/'page 252'!K21)","v":-7.1702618981692662E-3},{"$f":"LN('page 252'!L22/'page 252'!L21)","v":-8.98835504310454E-2}]
["2008-07-01",{"$f":"LN('page 252'!B23/'page 252'!B22)","v":6.1513365238593382E-2},{"$f":"LN('page 252'!C23/'page 252'!C22)","v":-0.14179068498442599},{"$f":"LN('page 252'!D23/'page 252'!D22)","v":-0.1251184262344171},{"$f":"LN('page 252'!E23/'page 252'!E22)","v":-6.7642888156716888E-2},{"$f":"LN('page 252'!F23/'page 252'!F22)","v":-5.2035390780932597E-2},{"$f":"LN('page 252'!G23/'page 252'!G22)","v":9.9961889430970008E-2},{"$f":"LN('page 252'!H23/'page 252'!H22)","v":5.8407693264391977E-2},{"$f":"LN('page 252'!I23/'page 252'!I22)","v":0.32098583592594043},{"$f":"LN('page 252'!J23/'page 252'!J22)","v":6.6205508764732635E-2},{"$f":"LN('page 252'!K23/'page 252'!K22)","v":-9.1397249776462214E-2},{"$f":"LN('page 252'!L23/'page 252'!L22)","v":-9.9083004864562122E-3}]
["2008-08-01",{"$f":"LN('page 252'!B24/'page 252'!B23)","v":4.2473892896796754E-2},{"$f":"LN('page 252'!C24/'page 252'!C23)","v":-0.18435217191424313},{"$f":"LN('page 252'!D24/'page 252'!D23)","v":-0.10602236166901667},{"$f":"LN('page 252'!E24/'page 252'!E23)","v":6.3299347270578177E-2},{"$f":"LN('page 252'!F24/'page 252'!F23)","v":6.4440214953050093E-2},{"$f":"LN('page 252'!G24/'page 252'!G23)","v":3.1827443639117298E-2},{"$f":"LN('page 252'!H24/'page 252'!H23)","v":-6.96296075525014E-3},{"$f":"LN('page 252'!I24/'page 252'!I23)","v":-5.478109908471638E-2},{"$f":"LN('page 252'!J24/'page 252'!J23)","v":4.0181174248405727E-2},{"$f":"LN('page 252'!K24/'page 252'!K23)","v":-1.3595268867386474E-4},{"$f":"LN('page 252'!L24/'page 252'!L23)","v":1.2116797460712942E-2}]
["2008-09-02",{"$f":"LN('page 252'!B25/'page 252'!B24)","v":-4.8513256588878497E-3},{"$f":"LN('page 252'!C25/'page 252'!C24)","v":-0.53916297595323492},{"$f":"LN('page 252'!D25/'page 252'!D24)","v":-0.4603308826303551},{"$f":"LN('page 252'!E25/'page 252'!E24)","v":-2.2005288810612915E-2},{"$f":"LN('page 252'!F25/'page 252'!F24)","v":-0.39981836644088625},{"$f":"LN('page 252'!G25/'page 252'!G24)","v":3.0056359875695077E-2},{"$f":"LN('page 252'!H25/'page 252'!H24)","v":-8.354245391165209E-2},{"$f":"LN('page 252'!I25/'page 252'!I24)","v":0.1364528334050627},{"$f":"LN('page 252'!J25/'page 252'!J24)","v":-3.5706893853484745E-2},{"$f":"LN('page 252'!K25/'page 252'!K24)","v":-2.9807643533077282E-2},{"$f":"LN('page 252'!L25/'page 252'!L24)","v":-9.5180786774375359E-2}]
["2008-10-01",{"$f":"LN('page 252'!B26/'page 252'!B25)","v":-6.3002717418534485E-2},{"$f":"LN('page 252'!C26/'page 252'!C25)","v":-0.74396390400649937},{"$f":"LN('page 252'!D26/'page 252'!D25)","v":-0.63168257549378537},{"$f":"LN('page 252'!E26/'page 252'!E25)","v":-0.17844558294926163},{"$f":"LN('page 252'!F26/'page 252'!F25)","v":-5.4883829263157574E-2},{"$f":"LN('page 252'!G26/'page 252'!G25)","v":-0.10676519522683837},{"$f":"LN('page 252'!H26/'page 252'!H25)","v":-0.26792033217018302},{"$f":"LN('page 252'!I26/'page 252'!I25)","v":-0.36999627386778861},{"$f":"LN('page 252'!J26/'page 252'!J25)","v":-4.0343792550514269E-2},{"$f":"LN('page 252'!K26/'page 252'!K25)","v":-4.6593391281548623E-2},{"$f":"LN('page 252'!L26/'page 252'!L25)","v":-0.18563648644598751}]
["2008-11-03",{"$f":"LN('page 252'!B27/'page 252'!B26)","v":2.2758425832496244E-2},{"$f":"LN('page 252'!C27/'page 252'!C26)","v":-0.18378001893614015},{"$f":"LN('page 252'!D27/'page 252'!D26)","v":-0.10340329428649007},{"$f":"LN('page 252'!E27/'page 252'!E26)","v":-9.2654135746208496E-2},{"$f":"LN('page 252'!F27/'page 252'!F26)","v":-0.1492829110072178},{"$f":"LN('page 252'!G27/'page 252'!G26)","v":-0.14918462857849057},{"$f":"LN('page 252'!H27/'page 252'!H26)","v":-0.12754135807519204},{"$f":"LN('page 252'!I27/'page 252'!I26)","v":-0.39714506011346867},{"$f":"LN('page 252'!J27/'page 252'!J26)","v":-5.8096280262738199E-2},{"$f":"LN('page 252'!K27/'page 252'!K26)","v":8.385112006922063E-2},{"$f":"LN('page 252'!L27/'page 252'!L26)","v":-7.7798346417088868E-2}]
["2008-12-01",{"$f":"LN('page 252'!B28/'page 252'!B27)","v":5.7033398212832494E-2},{"$f":"LN('page 252'!C28/'page 252'!C27)","v":0.20183355745744205},{"$f":"LN('page 252'!D28/'page 252'!D27)","v":5.7003218681725906E-2},{"$f":"LN('page 252'!E28/'page 252'!E27)","v":-3.8944889127260227E-2},{"$f":"LN('page 252'!F28/'page 252'!F27)","v":-8.2284346358150504E-2},{"$f":"LN('page 252'!G28/'page 252'!G27)","v":1.7440098292442141E-2},{"$f":"LN('page 252'!H28/'page 252'!H27)","v":-3.9247256305813071E-2},{"$f":"LN('page 252'!I28/'page 252'!I27)","v":-0.12113472660829513},{"$f":"LN('page 252'!J28/'page 252'!J27)","v":7.5213222203435834E-2},{"$f":"LN('page 252'!K28/'page 252'!K27)","v":-3.9213085200801266E-3},{"$f":"LN('page 252'!L28/'page 252'!L27)","v":7.7911357772817548E-3}]
["2009-01-02",{"$f":"LN('page 252'!B29/'page 252'!B28)","v":-6.9486389330045265E-2},{"$f":"LN('page 252'!C29/'page 252'!C28)","v":-0.21437396921465976},{"$f":"LN('page 252'!D29/'page 252'!D28)","v":-8.5812767233280476E-2},{"$f":"LN('page 252'!E29/'page 252'!E28)","v":-0.12873635140469064},{"$f":"LN('page 252'!F29/'page 252'!F28)","v":5.4492623327868875E-2},{"$f":"LN('page 252'!G29/'page 252'!G28)","v":-3.5140598410430593E-3},{"$f":"LN('page 252'!H29/'page 252'!H28)","v":-0.28929367634612246},{"$f":"LN('page 252'!I29/'page 252'!I28)","v":-0.76008666323505469},{"$f":"LN('page 252'!J29/'page 252'!J28)","v":-0.19466901433561715},{"$f":"LN('page 252'!K29/'page 252'!K28)","v":-4.2907218165811702E-2},{"$f":"LN('page 252'!L29/'page 252'!L28)","v":-8.9549885511070959E-2}]
["2009-02-02",{"$f":"LN('page 252'!B30/'page 252'!B29)","v":-9.555703009088036E-2},{"$f":"LN('page 252'!C30/'page 252'!C29)","v":-0.41402827055583058},{"$f":"LN('page 252'!D30/'page 252'!D29)","v":-0.14683046890891754},{"$f":"LN('page 252'!E30/'page 252'!E29)","v":-5.0171293147843389E-2},{"$f":"LN('page 252'!F30/'page 252'!F29)","v":-9.1396088725236701E-3},{"$f":"LN('page 252'!G30/'page 252'!G29)","v":-0.10684234948831735},{"$f":"LN('page 252'!H30/'page 252'!H29)","v":-0.32492624562415212},{"$f":"LN('page 252'!I30/'page 252'!I29)","v":-0.51082562376599072},{"$f":"LN('page 252'!J30/'page 252'!J29)","v":-0.14756390854903145},{"$f":"LN('page 252'!K30/'page 252'!K29)","v":-0.11402472723343116},{"$f":"LN('page 252'!L30/'page 252'!L29)","v":-0.11645654382051443}]
["2009-03-02",{"$f":"LN('page 252'!B31/'page 252'!B30)","v":4.3534002023728514E-2},{"$f":"LN('page 252'!C31/'page 252'!C30)","v":7.1192033942922783E-2},{"$f":"LN('page 252'!D31/'page 252'!D30)","v":3.65063692872796E-2},{"$f":"LN('page 252'!E31/'page 252'!E30)","v":0.12915176326314318},{"$f":"LN('page 252'!F31/'page 252'!F30)","v":0.16298909104050577},{"$f":"LN('page 252'!G31/'page 252'!G30)","v":-6.0554674626534667E-2},{"$f":"LN('page 252'!H31/'page 252'!H30)","v":0.17185025692665923},{"$f":"LN('page 252'!I31/'page 252'!I30)","v":0.54856595174883771},{"$f":"LN('page 252'!J31/'page 252'!J30)","v":0.10130819845287826},{"$f":"LN('page 252'!K31/'page 252'!K30)","v":3.007045076680352E-3},{"$f":"LN('page 252'!L31/'page 252'!L30)","v":8.1952736214643773E-2}]
["2009-04-01",{"$f":"LN('page 252'!B32/'page 252'!B31)","v":-2.3678127354577257E-2},{"$f":"LN('page 252'!C32/'page 252'!C31)","v":0.22841555010538889},{"$f":"LN('page 252'!D32/'page 252'!D31)","v":0.16259918309919819},{"$f":"LN('page 252'!E32/'page 252'!E31)","v":9.7678913639875464E-2},{"$f":"LN('page 252'!F32/'page 252'!F31)","v":0.17982923486757607},{"$f":"LN('page 252'!G32/'page 252'!G31)","v":0.1393482705144585},{"$f":"LN('page 252'!H32/'page 252'!H31)","v":0.22421708872273391},{"$f":"LN('page 252'!I32/'page 252'!I31)","v":0.26974437176511368},{"$f":"LN('page 252'!J32/'page 252'!J31)","v":-1.9287809671403915E-2},{"$f":"LN('page 252'!K32/'page 252'!K31)","v":-2.1241715384246986E-2},{"$f":"LN('page 252'!L32/'page 252'!L31)","v":8.9772214920969498E-2}]
["2009-05-01",{"$f":"LN('page 252'!B33/'page 252'!B32)","v":0.10156466601164833},{"$f":"LN('page 252'!C33/'page 252'!C32)","v":0.25156933524124636},{"$f":"LN('page 252'!D33/'page 252'!D32)","v":0.34758417988684698},{"$f":"LN('page 252'!E33/'page 252'!E32)","v":3.7155976888091267E-2},{"$f":"LN('page 252'!F33/'page 252'!F32)","v":7.6325060512100487E-2},{"$f":"LN('page 252'!G33/'page 252'!G32)","v":3.4565067385276614E-2},{"$f":"LN('page 252'!H33/'page 252'!H32)","v":6.3196419204806301E-2},{"$f":"LN('page 252'!I33/'page 252'!I32)","v":0.23304908030361277},{"$f":"LN('page 252'!J33/'page 252'!J32)","v":0.13965149192127913},{"$f":"LN('page 252'!K33/'page 252'!K32)","v":4.544085111175284E-2},{"$f":"LN('page 252'!L33/'page 252'!L32)","v":5.1720558420882315E-2}]
["2009-06-01",{"$f":"LN('page 252'!B34/'page 252'!B33)","v":-1.7544309650909508E-2},{"$f":"LN('page 252'!C34/'page 252'!C33)","v":4.7330651217545851E-2},{"$f":"LN('page 252'!D34/'page 252'!D33)","v":-2.8952891384987798E-3},{"$f":"LN('page 252'!E34/'page 252'!E33)","v":0.12908891530496175},{"$f":"LN('page 252'!F34/'page 252'!F33)","v":4.7593800830517959E-2},{"$f":"LN('page 252'!G34/'page 252'!G33)","v":7.3893824105219885E-2},{"$f":"LN('page 252'!H34/'page 252'!H33)","v":-0.13157635778871921},{"$f":"LN('page 252'!I34/'page 252'!I33)","v":0.15874838907588781},{"$f":"LN('page 252'!J34/'page 252'!J33)","v":-1.2597424836962868E-2},{"$f":"LN('page 252'!K34/'page 252'!K33)","v":7.9889808833266008E-3},{"$f":"LN('page 252'!L34/'page 252'!L33)","v":1.9581606407012827E-4}]
["2009-07-01",{"$f":"LN('page 252'!B35/'page 252'!B34)","v":-4.3288474440334172E-2},{"$f":"LN('page 252'!C35/'page 252'!C34)","v":0.1064376437984761},{"$f":"LN('page 252'!D35/'page 252'!D34)","v":8.5775648155416356E-2},{"$f":"LN('page 252'!E35/'page 252'!E34)","v":-1.0743165098813267E-2},{"$f":"LN('page 252'!F35/'page 252'!F34)","v":0.1372893300962372},{"$f":"LN('page 252'!G35/'page 252'!G34)","v":1.9757132425718592E-2},{"$f":"LN('page 252'!H35/'page 252'!H34)","v":0.13399084588323676},{"$f":"LN('page 252'!I35/'page 252'!I34)","v":0.11403835042945271},{"$f":"LN('page 252'!J35/'page 252'!J34)","v":6.0054208690242528E-2},{"$f":"LN('page 252'!K35/'page 252'!K34)","v":6.8623982610406652E-3},{"$f":"LN('page 252'!L35/'page 252'!L34)","v":7.1521977088891908E-2}]
["2009-08-03",{"$f":"LN('page 252'!B36/'page 252'!B35)","v":3.0020652820101173E-2},{"$f":"LN('page 252'!C36/'page 252'!C35)","v":9.7579172002807441E-2},{"$f":"LN('page 252'!D36/'page 252'!D35)","v":-6.2287017334199547E-3},{"$f":"LN('page 252'!E36/'page 252'!E35)","v":5.259757395808743E-2},{"$f":"LN('page 252'!F36/'page 252'!F35)","v":2.9073217760958888E-2},{"$f":"LN('page 252'!G36/'page 252'!G35)","v":-6.826715477324096E-4},{"$f":"LN('page 252'!H36/'page 252'!H35)","v":3.631022405659301E-2},{"$f":"LN('page 252'!I36/'page 252'!I35)","v":0.17307016307342399},{"$f":"LN('page 252'!J36/'page 252'!J35)","v":5.7314456595980286E-2},{"$f":"LN('page 252'!K36/'page 252'!K35)","v":-1.1771136450211052E-2},{"$f":"LN('page 252'!L36/'page 252'!L35)","v":3.3009321348136535E-2}]
["2009-09-01",{"$f":"LN('page 252'!B37/'page 252'!B36)","v":1.4772995940151254E-2},{"$f":"LN('page 252'!C37/'page 252'!C36)","v":1.3552521659710276E-2},{"$f":"LN('page 252'!D37/'page 252'!D36)","v":4.1381195472381151E-2},{"$f":"LN('page 252'!E37/'page 252'!E36)","v":4.2630776133823246E-2},{"$f":"LN('page 252'!F37/'page 252'!F36)","v":9.7032730793050262E-2},{"$f":"LN('page 252'!G37/'page 252'!G36)","v":4.4521040350013946E-2},{"$f":"LN('page 252'!H37/'page 252'!H36)","v":0.17258438151609629},{"$f":"LN('page 252'!I37/'page 252'!I36)","v":-3.8005158492869305E-2},{"$f":"LN('page 252'!J37/'page 252'!J36)","v":-9.3271828751387686E-3},{"$f":"LN('page 252'!K37/'page 252'!K36)","v":-7.7184699333121085E-3},{"$f":"LN('page 252'!L37/'page 252'!L36)","v":3.5100104155946166E-2}]
["2009-10-01",{"$f":"LN('page 252'!B38/'page 252'!B37)","v":2.6529707291332652E-2},{"$f":"LN('page 252'!C38/'page 252'!C37)","v":-0.25190128275784252},{"$f":"LN('page 252'!D38/'page 252'!D37)","v":-8.7660382087629843E-2},{"$f":"LN('page 252'!E38/'page 252'!E37)","v":7.4867562011740399E-2},{"$f":"LN('page 252'!F38/'page 252'!F37)","v":1.6852077291324211E-2},{"$f":"LN('page 252'!G38/'page 252'!G37)","v":4.5955756951869361E-2},{"$f":"LN('page 252'!H38/'page 252'!H37)","v":-0.14054502777147962},{"$f":"LN('page 252'!I38/'page 252'!I37)","v":-0.14880148430844151},{"$f":"LN('page 252'!J38/'page 252'!J37)","v":2.8375377845833161E-2},{"$f":"LN('page 252'!K38/'page 252'!K37)","v":4.3514785970513011E-2},{"$f":"LN('page 252'!L38/'page 252'!L37)","v":-1.9959865222177731E-2}]
["2009-11-02",{"$f":"LN('page 252'!B39/'page 252'!B38)","v":8.4735507091231968E-2},{"$f":"LN('page 252'!C39/'page 252'!C38)","v":0.25962859393555998},{"$f":"LN('page 252'!D39/'page 252'!D38)","v":0.14857043276285986},{"$f":"LN('page 252'!E39/'page 252'!E38)","v":6.325637835917991E-2},{"$f":"LN('page 252'!F39/'page 252'!F38)","v":5.8769258379585923E-2},{"$f":"LN('page 252'!G39/'page 252'!G38)","v":2.7078577568087278E-2},{"$f":"LN('page 252'!H39/'page 252'!H38)","v":0.11611330743408811},{"$f":"LN('page 252'!I39/'page 252'!I38)","v":8.3547570270441782E-2},{"$f":"LN('page 252'!J39/'page 252'!J38)","v":7.4572591406609087E-2},{"$f":"LN('page 252'!K39/'page 252'!K38)","v":5.217569427574098E-2},{"$f":"LN('page 252'!L39/'page 252'!L38)","v":5.5779015582807137E-2}]
["2009-12-01",{"$f":"LN('page 252'!B40/'page 252'!B39)","v":-1.286626856654784E-2},{"$f":"LN('page 252'!C40/'page 252'!C39)","v":0.21052178121989676},{"$f":"LN('page 252'!D40/'page 252'!D39)","v":0.15265306996264927},{"$f":"LN('page 252'!E40/'page 252'!E39)","v":3.6049397832795475E-2},{"$f":"LN('page 252'!F40/'page 252'!F39)","v":5.2710427941470024E-2},{"$f":"LN('page 252'!G40/'page 252'!G39)","v":1.1670152567820351E-2},{"$f":"LN('page 252'!H40/'page 252'!H39)","v":-5.0730548171236338E-2},{"$f":"LN('page 252'!I40/'page 252'!I39)","v":-5.0891607296389266E-2},{"$f":"LN('page 252'!J40/'page 252'!J39)","v":1.2070007500352875E-3},{"$f":"LN('page 252'!K40/'page 252'!K39)","v":-9.6155488392275515E-2},{"$f":"LN('page 252'!L40/'page 252'!L39)","v":1.7614546700982087E-2}]
["2010-01-04",{"$f":"LN('page 252'!B41/'page 252'!B40)","v":-1.7040129546211274E-4},{"$f":"LN('page 252'!C41/'page 252'!C40)","v":-0.21551498269714589},{"$f":"LN('page 252'!D41/'page 252'!D40)","v":-0.16780897576404011},{"$f":"LN('page 252'!E41/'page 252'!E40)","v":-7.8640002226336894E-2},{"$f":"LN('page 252'!F41/'page 252'!F40)","v":-9.276986999929468E-2},{"$f":"LN('page 252'!G41/'page 252'!G40)","v":2.2743984437561614E-2},{"$f":"LN('page 252'!H41/'page 252'!H40)","v":6.0707351909553259E-2},{"$f":"LN('page 252'!I41/'page 252'!I40)","v":8.0000426670763704E-3},{"$f":"LN('page 252'!J41/'page 252'!J40)","v":2.5604256700621688E-2},{"$f":"LN('page 252'!K41/'page 252'!K40)","v":-5.6611367874446233E-2},{"$f":"LN('page 252'!L41/'page 252'!L40)","v":-3.7675141059320766E-2}]
["2010-02-01",{"$f":"LN('page 252'!B42/'page 252'!B41)","v":3.1040156628815024E-2},{"$f":"LN('page 252'!C42/'page 252'!C41)","v":0.17623557376407417},{"$f":"LN('page 252'!D42/'page 252'!D41)","v":-7.3902074405397056E-3},{"$f":"LN('page 252'!E42/'page 252'!E41)","v":2.2067831896381063E-2},{"$f":"LN('page 252'!F42/'page 252'!F41)","v":6.3346777240967267E-2},{"$f":"LN('page 252'!G42/'page 252'!G41)","v":-3.5426590265908255E-2},{"$f":"LN('page 252'!H42/'page 252'!H41)","v":5.2805403230333503E-3},{"$f":"LN('page 252'!I42/'page 252'!I41)","v":9.3134689461185416E-2},{"$f":"LN('page 252'!J42/'page 252'!J41)","v":-5.1881356739105038E-2},{"$f":"LN('page 252'!K42/'page 252'!K41)","v":1.5304759823989536E-2},{"$f":"LN('page 252'!L42/'page 252'!L41)","v":2.8114744036660498E-2}]
["2010-03-01",{"$f":"LN('page 252'!B43/'page 252'!B42)","v":4.3956017704033769E-2},{"$f":"LN('page 252'!C43/'page 252'!C42)","v":0.18225796581113446},{"$f":"LN('page 252'!D43/'page 252'!D42)","v":0.13880591935779266},{"$f":"LN('page 252'!E43/'page 252'!E42)","v":2.1235276980456044E-2},{"$f":"LN('page 252'!F43/'page 252'!F42)","v":0.13843091369336494},{"$f":"LN('page 252'!G43/'page 252'!G42)","v":2.421813549475926E-2},{"$f":"LN('page 252'!H43/'page 252'!H42)","v":0.12485329361576664},{"$f":"LN('page 252'!I43/'page 252'!I42)","v":6.9517033344001986E-2},{"$f":"LN('page 252'!J43/'page 252'!J42)","v":-2.3176734250937317E-2},{"$f":"LN('page 252'!K43/'page 252'!K42)","v":2.9924244575910232E-2},{"$f":"LN('page 252'!L43/'page 252'!L42)","v":5.7132760645483123E-2}]
["2010-04-01",{"$f":"LN('page 252'!B44/'page 252'!B43)","v":5.6402748510993667E-2},{"$f":"LN('page 252'!C44/'page 252'!C43)","v":-0.15034236040380761},{"$f":"LN('page 252'!D44/'page 252'!D43)","v":-0.12272708815612487},{"$f":"LN('page 252'!E44/'page 252'!E43)","v":4.1847109935500504E-2},{"$f":"LN('page 252'!F44/'page 252'!F43)","v":0.10527966132537296},{"$f":"LN('page 252'!G44/'page 252'!G43)","v":2.7885203489535642E-2},{"$f":"LN('page 252'!H44/'page 252'!H43)","v":3.5952516928415161E-2},{"$f":"LN('page 252'!I44/'page 252'!I43)","v":-1.129305597151414E-3},{"$f":"LN('page 252'!J44/'page 252'!J43)","v":-2.5675351340230225E-2},{"$f":"LN('page 252'!K44/'page 252'!K43)","v":1.1692392929827707E-2},{"$f":"LN('page 252'!L44/'page 252'!L43)","v":1.4651468311863144E-2}]
["2010-05-03",{"$f":"LN('page 252'!B45/'page 252'!B44)","v":-4.5865574660604043E-2},{"$f":"LN('page 252'!C45/'page 252'!C44)","v":-0.14553429842446231},{"$f":"LN('page 252'!D45/'page 252'!D44)","v":-0.24094089127357815},{"$f":"LN('page 252'!E45/'page 252'!E44)","v":-0.164046936550473},{"$f":"LN('page 252'!F45/'page 252'!F44)","v":-1.6256125688273504E-2},{"$f":"LN('page 252'!G45/'page 252'!G44)","v":-2.0791577684914075E-2},{"$f":"LN('page 252'!H45/'page 252'!H44)","v":-0.14318708399258742},{"$f":"LN('page 252'!I45/'page 252'!I44)","v":-0.12437249514639814},{"$f":"LN('page 252'!J45/'page 252'!J44)","v":-8.2646875811924203E-2},{"$f":"LN('page 252'!K45/'page 252'!K44)","v":-0.10722213580452646},{"$f":"LN('page 252'!L45/'page 252'!L44)","v":-8.5531653633770133E-2}]
["2010-06-01",{"$f":"LN('page 252'!B46/'page 252'!B45)","v":-1.4973878957367954E-2},{"$f":"LN('page 252'!C46/'page 252'!C45)","v":-0.20257224341931634},{"$f":"LN('page 252'!D46/'page 252'!D45)","v":-0.12516314295400605},{"$f":"LN('page 252'!E46/'page 252'!E45)","v":-0.11456889066355468},{"$f":"LN('page 252'!F46/'page 252'!F45)","v":-2.1046783061035752E-2},{"$f":"LN('page 252'!G46/'page 252'!G45)","v":-6.0293339567065972E-2},{"$f":"LN('page 252'!H46/'page 252'!H45)","v":-0.11940142086153679},{"$f":"LN('page 252'!I46/'page 252'!I45)","v":-9.033218752194698E-2},{"$f":"LN('page 252'!J46/'page 252'!J45)","v":-6.5669103507857304E-2},{"$f":"LN('page 252'!K46/'page 252'!K45)","v":-5.7706609376747049E-2},{"$f":"LN('page 252'!L46/'page 252'!L45)","v":-5.5388380132376618E-2}]
["2010-07-01",{"$f":"LN('page 252'!B47/'page 252'!B46)","v":5.6946650378942282E-2},{"$f":"LN('page 252'!C47/'page 252'!C46)","v":0.13972780549765557},{"$f":"LN('page 252'!D47/'page 252'!D46)","v":0.13747099062860288},{"$f":"LN('page 252'!E47/'page 252'!E46)","v":0.11497122420348195},{"$f":"LN('page 252'!F47/'page 252'!F46)","v":2.2486107993936241E-2},{"$f":"LN('page 252'!G47/'page 252'!G46)","v":-5.0177818014316708E-3},{"$f":"LN('page 252'!H47/'page 252'!H46)","v":0.11160917364137095},{"$f":"LN('page 252'!I47/'page 252'!I46)","v":-2.3380448644063721E-2},{"$f":"LN('page 252'!J47/'page 252'!J46)","v":5.0727523509658222E-2},{"$f":"LN('page 252'!K47/'page 252'!K46)","v":4.468220020470292E-2},{"$f":"LN('page 252'!L47/'page 252'!L46)","v":6.6515783274589638E-2}]
["2010-08-02",{"$f":"LN('page 252'!B48/'page 252'!B47)","v":5.4019846989763753E-2},{"$f":"LN('page 252'!C48/'page 252'!C47)","v":-4.1353162723357255E-2},{"$f":"LN('page 252'!D48/'page 252'!D47)","v":-5.1239644879771909E-2},{"$f":"LN('page 252'!E48/'page 252'!E47)","v":-9.0014492229614482E-2},{"$f":"LN('page 252'!F48/'page 252'!F47)","v":-5.6575493392081351E-2},{"$f":"LN('page 252'!G48/'page 252'!G47)","v":6.2860138266832932E-4},{"$f":"LN('page 252'!H48/'page 252'!H47)","v":-0.10724553035359768},{"$f":"LN('page 252'!I48/'page 252'!I47)","v":-0.11939724101092451},{"$f":"LN('page 252'!J48/'page 252'!J47)","v":6.9900464278956714E-2},{"$f":"LN('page 252'!K48/'page 252'!K47)","v":-2.4501237318206789E-3},{"$f":"LN('page 252'!L48/'page 252'!L47)","v":-4.8611803170382606E-2}]
["2010-09-01",{"$f":"LN('page 252'!B49/'page 252'!B48)","v":1.9702297881183405E-2},{"$f":"LN('page 252'!C49/'page 252'!C48)","v":3.1289033861531701E-2},{"$f":"LN('page 252'!D49/'page 252'!D48)","v":0.12900578839544322},{"$f":"LN('page 252'!E49/'page 252'!E48)","v":4.2651306224363653E-2},{"$f":"LN('page 252'!F49/'page 252'!F48)","v":0.15462068747353472},{"$f":"LN('page 252'!G49/'page 252'!G48)","v":1.6412542506440735E-2},{"$f":"LN('page 252'!H49/'page 252'!H48)","v":0.1227697748570897},{"$f":"LN('page 252'!I49/'page 252'!I48)","v":5.1172123880303566E-2},{"$f":"LN('page 252'!J49/'page 252'!J48)","v":7.5920690295471535E-2},{"$f":"LN('page 252'!K49/'page 252'!K48)","v":4.4215563995308377E-2},{"$f":"LN('page 252'!L49/'page 252'!L48)","v":8.3928475095282604E-2}]
["2010-10-01",{"$f":"LN('page 252'!B50/'page 252'!B49)","v":4.2826672772633106E-2},{"$f":"LN('page 252'!C50/'page 252'!C49)","v":-2.584845273009263E-2},{"$f":"LN('page 252'!D50/'page 252'!D49)","v":-1.8081380789567517E-2},{"$f":"LN('page 252'!E50/'page 252'!E49)","v":8.525248534118221E-2},{"$f":"LN('page 252'!F50/'page 252'!F49)","v":5.8950248562960224E-2},{"$f":"LN('page 252'!G50/'page 252'!G49)","v":-4.9576635316743636E-3},{"$f":"LN('page 252'!H50/'page 252'!H49)","v":-1.422131272307617E-2},{"$f":"LN('page 252'!I50/'page 252'!I49)","v":-0.13451861367766288},{"$f":"LN('page 252'!J50/'page 252'!J49)","v":1.4760415583120455E-2},{"$f":"LN('page 252'!K50/'page 252'!K49)","v":7.3353286779761717E-2},{"$f":"LN('page 252'!L50/'page 252'!L49)","v":3.6193000710687595E-2}]
["2010-11-01",{"$f":"LN('page 252'!B51/'page 252'!B50)","v":1.4579449763157238E-2},{"$f":"LN('page 252'!C51/'page 252'!C50)","v":0.13010491086478493},{"$f":"LN('page 252'!D51/'page 252'!D50)","v":-1.6459948829091877E-2},{"$f":"LN('page 252'!E51/'page 252'!E50)","v":-4.799652101553193E-2},{"$f":"LN('page 252'!F51/'page 252'!F50)","v":3.3231293656654268E-2},{"$f":"LN('page 252'!G51/'page 252'!G50)","v":-1.229310199115494E-2},{"$f":"LN('page 252'!H51/'page 252'!H50)","v":-1.178795575204224E-2},{"$f":"LN('page 252'!I51/'page 252'!I50)","v":-4.4890840514221639E-2},{"$f":"LN('page 252'!J51/'page 252'!J50)","v":-5.6512210263342216E-2},{"$f":"LN('page 252'!K51/'page 252'!K50)","v":5.1464645962457208E-2},{"$f":"LN('page 252'!L51/'page 252'!L50)","v":-2.2929094870601432E-3}]
["2010-12-01",{"$f":"LN('page 252'!B52/'page 252'!B51)","v":-1.9799995720694887E-2},{"$f":"LN('page 252'!C52/'page 252'!C51)","v":0.18377038246392727},{"$f":"LN('page 252'!D52/'page 252'!D51)","v":0.1854082297019693},{"$f":"LN('page 252'!E52/'page 252'!E51)","v":9.9696394241415021E-2},{"$f":"LN('page 252'!F52/'page 252'!F51)","v":3.6014054427722354E-2},{"$f":"LN('page 252'!G52/'page 252'!G51)","v":3.6839231069499115E-2},{"$f":"LN('page 252'!H52/'page 252'!H51)","v":0.15188951436412129},{"$f":"LN('page 252'!I52/'page 252'!I51)","v":0.19841420710341864},{"$f":"LN('page 252'!J52/'page 252'!J51)","v":7.1659425043255232E-2},{"$f":"LN('page 252'!K52/'page 252'!K51)","v":4.9931017397770804E-2},{"$f":"LN('page 252'!L52/'page 252'!L51)","v":6.3256517221926059E-2}]
["2011-01-03",{"$f":"LN('page 252'!B53/'page 252'!B52)","v":-4.1096044505331546E-2},{"$f":"LN('page 252'!C53/'page 252'!C52)","v":-1.2836256040867838E-2},{"$f":"LN('page 252'!D53/'page 252'!D52)","v":-4.4500917112723415E-2},{"$f":"LN('page 252'!E53/'page 252'!E52)","v":-6.642090839855082E-3},{"$f":"LN('page 252'!F53/'page 252'!F52)","v":5.0654449496584847E-2},{"$f":"LN('page 252'!G53/'page 252'!G52)","v":-1.5475772108379934E-2},{"$f":"LN('page 252'!H53/'page 252'!H52)","v":9.649279042625393E-2},{"$f":"LN('page 252'!I53/'page 252'!I52)","v":2.8212710094356341E-2},{"$f":"LN('page 252'!J53/'page 252'!J52)","v":3.9498208298897095E-2},{"$f":"LN('page 252'!K53/'page 252'!K52)","v":9.832569408757072E-2},{"$f":"LN('page 252'!L53/'page 252'!L52)","v":2.239298525651701E-2}]
["2011-02-01",{"$f":"LN('page 252'!B54/'page 252'!B53)","v":3.5038275425162024E-2},{"$f":"LN('page 252'!C54/'page 252'!C53)","v":-2.2721324115705889E-3},{"$f":"LN('page 252'!D54/'page 252'!D53)","v":1.0403580408377459E-2},{"$f":"LN('page 252'!E54/'page 252'!E53)","v":-3.6189399605148324E-2},{"$f":"LN('page 252'!F54/'page 252'!F53)","v":4.01191659602591E-2},{"$f":"LN('page 252'!G54/'page 252'!G53)","v":7.0510291344624373E-2},{"$f":"LN('page 252'!H54/'page 252'!H53)","v":4.4719835130745081E-2},{"$f":"LN('page 252'!I54/'page 252'!I53)","v":4.0177570232450922E-2},{"$f":"LN('page 252'!J54/'page 252'!J53)","v":6.5441292707415222E-2},{"$f":"LN('page 252'!K54/'page 252'!K53)","v":6.3637055996329475E-2},{"$f":"LN('page 252'!L54/'page 252'!L53)","v":3.1456595040144836E-2}]
["2011-03-01",{"$f":"LN('page 252'!B55/'page 252'!B54)","v":5.3864929591040129E-3},{"$f":"LN('page 252'!C55/'page 252'!C54)","v":-6.3757257433006392E-2},{"$f":"LN('page 252'!D55/'page 252'!D54)","v":-1.4368468072037822E-2},{"$f":"LN('page 252'!E55/'page 252'!E54)","v":-4.5953500328397283E-2},{"$f":"LN('page 252'!F55/'page 252'!F54)","v":-1.3395856706299903E-2},{"$f":"LN('page 252'!G55/'page 252'!G54)","v":7.8103073472774644E-3},{"$f":"LN('page 252'!H55/'page 252'!H54)","v":-4.2153757253584091E-2},{"$f":"LN('page 252'!I55/'page 252'!I54)","v":-6.8390280326807149E-2},{"$f":"LN('page 252'!J55/'page 252'!J54)","v":5.3753719308320881E-2},{"$f":"LN('page 252'!K55/'page 252'!K54)","v":-1.6537283147512148E-2},{"$f":"LN('page 252'!L55/'page 252'!L54)","v":-1.0478506829378123E-3}]
["2011-04-01",{"$f":"LN('page 252'!B56/'page 252'!B55)","v":2.8726576537742146E-2},{"$f":"LN('page 252'!C56/'page 252'!C55)","v":-0.12266719291832286},{"$f":"LN('page 252'!D56/'page 252'!D55)","v":2.5218484096103635E-2},{"$f":"LN('page 252'!E56/'page 252'!E55)","v":2.0684906153512109E-2},{"$f":"LN('page 252'!F56/'page 252'!F55)","v":4.6375898988789757E-3},{"$f":"LN('page 252'!G56/'page 252'!G55)","v":5.9127799491237198E-2},{"$f":"LN('page 252'!H56/'page 252'!H55)","v":1.9792577095426703E-2},{"$f":"LN('page 252'!I56/'page 252'!I55)","v":-8.2367194349206668E-2},{"$f":"LN('page 252'!J56/'page 252'!J55)","v":3.2309726132230598E-2},{"$f":"LN('page 252'!K56/'page 252'!K55)","v":4.4748065140251869E-2},{"$f":"LN('page 252'!L56/'page 252'!L55)","v":2.809691636712916E-2}]
["2011-05-02",{"$f":"LN('page 252'!B57/'page 252'!B56)","v":4.7901145357556636E-2},{"$f":"LN('page 252'!C57/'page 252'!C56)","v":-3.3007711482748128E-2},{"$f":"LN('page 252'!D57/'page 252'!D56)","v":-9.7276694307525613E-2},{"$f":"LN('page 252'!E57/'page 252'!E56)","v":-2.9161243483225494E-2},{"$f":"LN('page 252'!F57/'page 252'!F56)","v":-6.5906594228294924E-3},{"$f":"LN('page 252'!G57/'page 252'!G56)","v":2.3224664302522566E-3},{"$f":"LN('page 252'!H57/'page 252'!H56)","v":-4.0507973478264979E-2},{"$f":"LN('page 252'!I57/'page 252'!I56)","v":-4.4303107895370696E-2},{"$f":"LN('page 252'!J57/'page 252'!J56)","v":3.2260862218221477E-2},{"$f":"LN('page 252'!K57/'page 252'!K56)","v":-4.6941315684363057E-2},{"$f":"LN('page 252'!L57/'page 252'!L56)","v":-1.3592893899637262E-2}]
["2011-06-01",{"$f":"LN('page 252'!B58/'page 252'!B57)","v":3.3515857203127275E-2},{"$f":"LN('page 252'!C58/'page 252'!C57)","v":-1.5265513813927081E-3},{"$f":"LN('page 252'!D58/'page 252'!D57)","v":3.8587111104558085E-2},{"$f":"LN('page 252'!E58/'page 252'!E57)","v":3.856570151120399E-2},{"$f":"LN('page 252'!F58/'page 252'!F57)","v":-3.5585320181802882E-2},{"$f":"LN('page 252'!G58/'page 252'!G57)","v":-2.9701567606909271E-2},{"$f":"LN('page 252'!H58/'page 252'!H57)","v":-3.2441026167902481E-2},{"$f":"LN('page 252'!I58/'page 252'!I57)","v":-6.8992871486951435E-2},{"$f":"LN('page 252'!J58/'page 252'!J57)","v":-4.0741830986603514E-2},{"$f":"LN('page 252'!K58/'page 252'!K57)","v":-2.5324063438263735E-2},{"$f":"LN('page 252'!L58/'page 252'!L57)","v":-1.8426233301897538E-2}]
["2011-07-01",{"$f":"LN('page 252'!B59/'page 252'!B58)","v":2.5299763794067644E-2},{"$f":"LN('page 252'!C59/'page 252'!C58)","v":-0.1408537647349575},{"$f":"LN('page 252'!D59/'page 252'!D58)","v":-0.10967340217062864},{"$f":"LN('page 252'!E59/'page 252'!E58)","v":5.2423700479583425E-2},{"$f":"LN('page 252'!F59/'page 252'!F58)","v":0.15124821709115263},{"$f":"LN('page 252'!G59/'page 252'!G58)","v":8.2380328593423344E-3},{"$f":"LN('page 252'!H59/'page 252'!H58)","v":-5.1577829885273235E-2},{"$f":"LN('page 252'!I59/'page 252'!I58)","v":-0.12053406902827338},{"$f":"LN('page 252'!J59/'page 252'!J58)","v":-6.7884124793493525E-2},{"$f":"LN('page 252'!K59/'page 252'!K58)","v":-1.9710050573154458E-2},{"$f":"LN('page 252'!L59/'page 252'!L58)","v":-2.1708367435427242E-2}]
["2011-08-01",{"$f":"LN('page 252'!B60/'page 252'!B59)","v":5.1211189210772952E-2},{"$f":"LN('page 252'!C60/'page 252'!C59)","v":-0.28233625283811614},{"$f":"LN('page 252'!D60/'page 252'!D59)","v":-0.33988341809742306},{"$f":"LN('page 252'!E60/'page 252'!E59)","v":-2.3213322379782304E-2},{"$f":"LN('page 252'!F60/'page 252'!F59)","v":-1.4575073248301941E-2},{"$f":"LN('page 252'!G60/'page 252'!G59)","v":-1.8585501384766803E-2},{"$f":"LN('page 252'!H60/'page 252'!H59)","v":-9.3604179959224654E-2},{"$f":"LN('page 252'!I60/'page 252'!I59)","v":-0.17204397403571417},{"$f":"LN('page 252'!J60/'page 252'!J59)","v":-2.6845653706688757E-3},{"$f":"LN('page 252'!K60/'page 252'!K59)","v":-6.8519041473712392E-2},{"$f":"LN('page 252'!L60/'page 252'!L59)","v":-5.8467491619120418E-2}]
["2011-09-01",{"$f":"LN('page 252'!B61/'page 252'!B60)","v":-2.9171090471418189E-2},{"$f":"LN('page 252'!C61/'page 252'!C60)","v":-0.31321920460519154},{"$f":"LN('page 252'!D61/'page 252'!D60)","v":-0.32294863870380613},{"$f":"LN('page 252'!E61/'page 252'!E60)","v":-6.6560766518338907E-2},{"$f":"LN('page 252'!F61/'page 252'!F60)","v":-9.1627607052127934E-3},{"$f":"LN('page 252'!G61/'page 252'!G60)","v":-2.1021795142220624E-2},{"$f":"LN('page 252'!H61/'page 252'!H60)","v":-5.9882709601377128E-2},{"$f":"LN('page 252'!I61/'page 252'!I60)","v":-0.28809115406926739},{"$f":"LN('page 252'!J61/'page 252'!J60)","v":-7.1299677584866494E-2},{"$f":"LN('page 252'!K61/'page 252'!K60)","v":-1.8898417468834704E-2},{"$f":"LN('page 252'!L61/'page 252'!L60)","v":-7.4467127542783104E-2}]
["2011-10-03",{"$f":"LN('page 252'!B62/'page 252'!B61)","v":5.5780686871162034E-2},{"$f":"LN('page 252'!C62/'page 252'!C61)","v":0.14130646655301857},{"$f":"LN('page 252'!D62/'page 252'!D61)","v":0.26470732909503208},{"$f":"LN('page 252'!E62/'page 252'!E61)","v":6.7696484982266283E-2},{"$f":"LN('page 252'!F62/'page 252'!F61)","v":5.9704792012682126E-2},{"$f":"LN('page 252'!G62/'page 252'!G61)","v":1.8976614546478383E-2},{"$f":"LN('page 252'!H62/'page 252'!H61)","v":9.3680089184667831E-2},{"$f":"LN('page 252'!I62/'page 252'!I61)","v":0.10993269867186685},{"$f":"LN('page 252'!J62/'page 252'!J61)","v":8.5711456246169743E-2},{"$f":"LN('page 252'!K62/'page 252'!K61)","v":7.2375714908504238E-2},{"$f":"LN('page 252'!L62/'page 252'!L61)","v":0.10230659165059017}]
["2011-11-01",{"$f":"LN('page 252'!B63/'page 252'!B62)","v":3.5809452696710778E-2},{"$f":"LN('page 252'!C63/'page 252'!C62)","v":7.5802504868283854E-2},{"$f":"LN('page 252'!D63/'page 252'!D62)","v":-8.2279890570871095E-2},{"$f":"LN('page 252'!E63/'page 252'!E62)","v":-3.2688932465501211E-2},{"$f":"LN('page 252'!F63/'page 252'!F62)","v":-5.7399677831886937E-2},{"$f":"LN('page 252'!G63/'page 252'!G62)","v":-8.8891220042896013E-2},{"$f":"LN('page 252'!H63/'page 252'!H62)","v":-4.8911017393338939E-2},{"$f":"LN('page 252'!I63/'page 252'!I62)","v":-0.22608041098751938},{"$f":"LN('page 252'!J63/'page 252'!J62)","v":5.1134299236567683E-2},{"$f":"LN('page 252'!K63/'page 252'!K62)","v":3.5627177643151035E-2},{"$f":"LN('page 252'!L63/'page 252'!L62)","v":-5.0714834366809821E-3}]
["2011-12-01",{"$f":"LN('page 252'!B64/'page 252'!B63)","v":4.912910329322951E-2},{"$f":"LN('page 252'!C64/'page 252'!C63)","v":-3.1299127174207235E-2},{"$f":"LN('page 252'!D64/'page 252'!D63)","v":-3.7760688983387289E-2},{"$f":"LN('page 252'!E64/'page 252'!E63)","v":1.4746095685192809E-2},{"$f":"LN('page 252'!F64/'page 252'!F63)","v":5.794303530036643E-2},{"$f":"LN('page 252'!G64/'page 252'!G63)","v":2.8278230394057746E-2},{"$f":"LN('page 252'!H64/'page 252'!H63)","v":0.12788413164288739},{"$f":"LN('page 252'!I64/'page 252'!I63)","v":2.1819047394639673E-2},{"$f":"LN('page 252'!J64/'page 252'!J63)","v":7.5617406402576193E-2},{"$f":"LN('page 252'!K64/'page 252'!K63)","v":5.2355230333928124E-2},{"$f":"LN('page 252'!L64/'page 252'!L63)","v":8.4965534941463527E-3}]
["2012-01-03",{"$f":"LN('page 252'!B65/'page 252'!B64)","v":-1.2839979792961495E-2},{"$f":"LN('page 252'!C65/'page 252'!C64)","v":0.13173189410417016},{"$f":"LN('page 252'!D65/'page 252'!D64)","v":0.1205280277725379},{"$f":"LN('page 252'!E65/'page 252'!E64)","v":0.12884980391994208},{"$f":"LN('page 252'!F65/'page 252'!F64)","v":0.11965782035865079},{"$f":"LN('page 252'!G65/'page 252'!G64)","v":-2.0981886715550901E-2},{"$f":"LN('page 252'!H65/'page 252'!H64)","v":4.3698924213377906E-2},{"$f":"LN('page 252'!I65/'page 252'!I64)","v":0.24871312616371358},{"$f":"LN('page 252'!J65/'page 252'!J64)","v":-1.1267724846342381E-2},{"$f":"LN('page 252'!K65/'page 252'!K64)","v":-1.2173440701096267E-2},{"$f":"LN('page 252'!L65/'page 252'!L64)","v":4.2659999011137491E-2}]
["2012-02-01",{"$f":"LN('page 252'!B66/'page 252'!B65)","v":9.4454078431981461E-3},{"$f":"LN('page 252'!C66/'page 252'!C65)","v":2.8456539914008223E-2},{"$f":"LN('page 252'!D66/'page 252'!D65)","v":0.12705334026908616},{"$f":"LN('page 252'!E66/'page 252'!E65)","v":4.1133493578119122E-2},{"$f":"LN('page 252'!F66/'page 252'!F65)","v":7.7309054724338758E-2},{"$f":"LN('page 252'!G66/'page 252'!G65)","v":1.3837581670273408E-2},{"$f":"LN('page 252'!H66/'page 252'!H65)","v":2.2199643166163095E-2},{"$f":"LN('page 252'!I66/'page 252'!I65)","v":0.13738091618845114},{"$f":"LN('page 252'!J66/'page 252'!J65)","v":-1.890359731168784E-3},{"$f":"LN('page 252'!K66/'page 252'!K65)","v":1.9030069999014219E-2},{"$f":"LN('page 252'!L66/'page 252'!L65)","v":2.9682852984449001E-2}]

{"sheet":"Page 265","index":6,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[17,2,20,5],[14,1,14,10],[0,0,0,10]]}
["ESTIMATING THE CONSTANT CORRELATION VARIANCE-COVARIANCE MATRIX"]
["Correlation",0.2]
[]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"constantcorr('Page 253'!B3:K62,'Page 265'!B2)","v":2.014669301787638E-3},1.7508868070730925E-3,1.4680890294579794E-3,7.1106061705405684E-4,1.0068127102731835E-3,4.6175129740455974E-4,9.907358138328277E-4,1.779578574506507E-3,5.7163910951009607E-4,4.5866803692446145E-4]
["X",1.7508868070730923E-3,3.8041039892533025E-2,6.3793539490722409E-3,3.089803999903384E-3,4.3749490053942236E-3,2.0064688881127027E-3,4.3050893369833273E-3,7.7328836188863947E-3,2.4839693898153666E-3,1.993071056288433E-3]
["MT",1.4680890294579794E-3,6.37935394907224E-3,2.6744902953830481E-2,2.5907484921977469E-3,3.6683208836293616E-3,1.6823902897019421E-3,3.6097447310298363E-3,6.4838923687706501E-3,2.0827663992702278E-3,1.6711564338979716E-3]
["MSFT",7.1106061705405673E-4,3.0898039999033835E-3,2.5907484921977469E-3,6.2740718870916579E-3,1.7767304698331553E-3,8.1485622024087001E-4,1.7483594416623034E-3,3.1404365921543125E-3,1.0087761241505371E-3,8.0941516572742762E-4]
["AAPL",1.0068127102731835E-3,4.3749490053942245E-3,3.668320883629362E-3,1.7767304698331555E-3,1.2578638001137347E-2,1.1537801136879767E-3,2.4755561843441444E-3,4.4466412580793967E-3,1.4283573007076937E-3,1.1460759563910656E-3]
["K",4.6175129740455974E-4,2.0064688881127027E-3,1.6823902897019423E-3,8.1485622024087012E-4,1.1537801136879767E-3,2.6457724409858084E-3,1.1353564255348241E-3,2.0393488769660933E-3,6.5508294644005304E-4,5.2562115514429215E-4]
["GE",9.907358138328277E-4,4.3050893369833282E-3,3.6097447310298367E-3,1.7483594416623036E-3,2.4755561843441444E-3,1.1353564255348241E-3,1.2180131150308995E-2,4.3756367998677419E-3,1.4055491337378182E-3,1.1277752890716381E-3]
["BAC",1.7795785745065072E-3,7.7328836188863947E-3,6.4838923687706509E-3,3.1404365921543125E-3,4.4466412580793967E-3,2.0393488769660933E-3,4.3756367998677419E-3,3.9298011589700928E-2,2.5246741753882514E-3,2.0257314949840058E-3]
["PFE",5.7163910951009607E-4,2.4839693898153666E-3,2.0827663992702278E-3,1.0087761241505371E-3,1.4283573007076937E-3,6.5508294644005293E-4,1.4055491337378182E-3,2.5246741753882514E-3,4.0548996208899877E-3,6.5070874896340709E-4]
["XOM",4.5866803692446145E-4,1.993071056288433E-3,1.6711564338979718E-3,8.0941516572742773E-4,1.1460759563910656E-3,5.2562115514429215E-4,1.1277752890716381E-3,2.0257314949840058E-3,6.5070874896340719E-4,2.6105570764078981E-3]
[null,{"$f":"getformula(K5)","v":"<--  {=constantcorr('Page 253'!B3:K62,'Page 265'!B2)}"}]
[]
[null,"GMVP"]
["MCD",{"$f":"MMULT(B5:K14,unitcolvector(10))/SUM(MMULT(B5:K14,unitcolvector(10)))","v":3.2412029993999836E-2},{"$f":"getformula(B18)","v":"<--  {=MMULT(B5:K14,unitcolvector(10))/SUM(MMULT(B5:K14,unitcolvector(10)))}"}]
["X",0.20856021419836734]
["MT",0.16296167513621176]
["MSFT",6.3484316275360927E-2]
["AAPL",9.8433236734954022E-2]
["K",3.7922583319243461E-2]
["GE",9.6404422911234564E-2]
["BAC",0.21344293240723525]
["PFE",4.8749804326749017E-2]
["XOM",3.7628784696643866E-2]

{"sheet":"Page 267","index":7,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,7],[21,0,21,7],[31,0,31,7],[41,0,41,7]]}
[{"$f":"\"ESTIMATING THE VARIANCE-COVARIANCE MATRIX USING \nTHE SHRINKAGE APPROACH\"&CHAR(10)&\"Gives weight \"&TEXT(B20,\"0.00\")&\" (the shrinkage factor) to sample var-cov and\"&CHAR(10)&\" weight \"&TEXT(1-B20,\"0.00\")&\" to a diagonal matrix of only variances\"","v":"ESTIMATING THE VARIANCE-COVARIANCE MATRIX USING \nTHE SHRINKAGE APPROACH\nGives weight 0.30 (the shrinkage factor) to sample var-cov and\n weight 0.70 to a diagonal matrix of only variances"}]
["Return data"]
["Date","GE","MSFT","JNJ","K","BA","IBM"]
["1994-01-03",0.56444671520508838,-1.5037877364540559E-2,6.0103924069705515E-2,-9.7915436027565986E-2,0.58731171832467999,0.21513873977235295]
["1995-01-03",0.18232155679395459,0.33213383502261484,0.41559877382296978,7.4571937519298012E-2,-2.3781224049673243E-3,6.038318283896326E-2]
["1996-01-02",0.56932183044759921,0.44280277854580868,0.57713846354436926,0.37761004630609196,0.65554420578107764,0.27325133966115783]
["1997-01-02",0.42867843048794668,0.79115085799206308,0.22940287091404585,-5.0876389807343811E-2,0.5434160567213141,0.41084015158897974]
["1998-01-02",0.47111330200617335,0.38036365668032207,0.17623377849310673,0.32039589477196262,0.37114264453303181,2.6291992182133208E-2]
["1999-01-04",0.34547568192446243,0.8525379124482414,0.26618332488068819,-0.10737956563486276,0.15053557753818592,-2.1107275447946366E-2]
["2000-01-03",0.28152972131185594,0.11200200440985024,3.4111834506863122E-2,-0.48928618090838627,0.43526794343187897,0.23764678955224222]
["2001-01-02",4.6071091921937368E-2,-0.47194325389691516,0.10688374519834776,0.11666758657251773,0.28291473002020701,0.21762375809061188]
["2002-01-02",-0.19742801479649347,4.2697300467286127E-2,0.23114796006900939,0.19904599973514916,-0.15086637755437701,4.5485151822900263E-2]
["2003-01-02",-0.44784992572779375,-0.29467288579706979,-5.6657596004628455E-2,0.10883878003415107,-0.23230595878763066,0.15535325852434001]
["2004-01-02",0.35900929586965324,0.18005140825941549,-1.2736567388731407E-2,0.1548647105609153,0.39822571885658403,0.31795050205482422]
[]
["Average",{"$f":"AVERAGE(B4:B14)","v":0.23660815322221673},0.21382597606973422,0.1843100465550678,5.5139762101993367E-2,0.27625528513272585,0.17625978096732356,{"$f":"getformula(G16)","v":"<--  =AVERAGE(G4:G14)"}]
["Standard deviation",{"$f":"STDEV(B4:B14)","v":0.32171943662556884},0.40711692921454828,0.18965192381063015,0.23864750057184578,0.29928419828700653,0.13561454751568608,{"$f":"getformula(G17)","v":"<--  =STDEV(G4:G14)"}]
["Variance",{"$f":"VAR(B4:B14)","v":0.10350339590267339},0.16574419405308352,3.5967852205073064E-2,5.6952629529189128E-2,8.9571031344296254E-2,1.8391305497884276E-2,{"$f":"getformula(G18)","v":"<--  =VAR(G4:G14)"}]
[]
["Shrinkage factor l",0.3,"<-- This is the weight put on the sample var-cov"]
[]
[{"$f":"\"Shrinkage matrix\"&CHAR(10)&\"Uses the array formula \"&ggetformula(B24)&\" to compute the shrinkage covariance matrix\"","v":"Shrinkage matrix\nUses the array formula  {=B20*B34:G39+(1-B20)*B44:G49} to compute the shrinkage covariance matrix"}]
[null,"GE","MSFT","JNJ","K","BA","IBM"]
["GE",{"$f":"B20*B34:G39+(1-B20)*B44:G49","v":0.10350339590267339},2.2754555235448462E-2,6.6478191089750314E-3,-1.2894695388770878E-3,2.5723621130988101E-2,3.6899314213178804E-3]
["MSFT",2.2754555235448462E-2,0.16574419405308355,1.2368453613489898E-2,-1.5517943141013988E-3,1.1377632267826765E-2,-6.7191911924632873E-4]
["JNJ",6.6478191089750314E-3,1.2368453613489898E-2,3.5967852205073078E-2,5.4332849898242937E-3,3.0303486734404167E-3,-1.1798670731096265E-3]
["K",-1.2894695388770878E-3,-1.5517943141013988E-3,5.4332849898242937E-3,5.6952629529189121E-2,-2.2862388820474411E-3,-1.3855853227137803E-3]
["BA",2.5723621130988101E-2,1.1377632267826765E-2,3.0303486734404167E-3,-2.2862388820474411E-3,8.9571031344296226E-2,7.4468938369075472E-3]
["IBM",3.6899314213178804E-3,-6.7191911924632873E-4,-1.1798670731096265E-3,-1.3855853227137803E-3,7.4468938369075472E-3,1.8391305497884265E-2]
[]
[]
[{"$f":"\"Uses the array formula \"&ggetformula(B34)&\" to compute the constant sample covariance matrix.  In the shrinkage var-cov, this matrix is given weight lambda.\"","v":"Uses the array formula  {=MMULT(TRANSPOSE(B4:G14-B16:G16),B4:G14-B16:G16)/10} to compute the constant sample covariance matrix.  In the shrinkage var-cov, this matrix is given weight lambda."}]
[null,"GE","MSFT","JNJ","K","BA","IBM"]
["GE",{"$f":"MMULT(TRANSPOSE(B4:G14-B16:G16),B4:G14-B16:G16)/10","v":0.10350339590267339},7.5848517451494873E-2,2.2159397029916771E-2,-4.2982317962569593E-3,8.5745403769960343E-2,1.2299771404392935E-2]
["MSFT",7.5848517451494873E-2,0.16574419405308355,4.1228178711632993E-2,-5.1726477136713293E-3,3.7925440892755881E-2,-2.2397303974877624E-3]
["JNJ",2.2159397029916771E-2,4.1228178711632993E-2,3.5967852205073078E-2,1.811094996608098E-2,1.010116224480139E-2,-3.9328902436987553E-3]
["K",-4.2982317962569593E-3,-5.1726477136713293E-3,1.811094996608098E-2,5.6952629529189128E-2,-7.6207962734914699E-3,-4.6186177423792676E-3]
["BA",8.5745403769960343E-2,3.7925440892755881E-2,1.010116224480139E-2,-7.6207962734914699E-3,8.9571031344296226E-2,2.4822979456358491E-2]
["IBM",1.2299771404392935E-2,-2.2397303974877624E-3,-3.9328902436987553E-3,-4.6186177423792676E-3,2.4822979456358491E-2,1.8391305497884269E-2]
[]
[]
[{"$f":"\"Uses the array formula \"&ggetformula(B44)&\" to compute a matrix with only variances on diagonal and zeros elsewhere.  In the shrinkage var-cov this matrix is given weight 1-lambda.\"","v":"Uses the array formula  {=MMULT(TRANSPOSE(B4:G14-B16:G16),B4:G14-B16:G16)/10*IF(A44:A49=B43:G43,1,0)} to compute a matrix with only variances on diagonal and zeros elsewhere.  In the shrinkage var-cov this matrix is given weight 1-lambda."}]
[null,"GE","MSFT","JNJ","K","BA","IBM"]
["GE",{"$f":"MMULT(TRANSPOSE(B4:G14-B16:G16),B4:G14-B16:G16)/10*IF(A44:A49=B43:G43,1,0)","v":0.10350339590267339},0,0,0,0,0]
["MSFT",0,0.16574419405308355,0,0,0,0]
["JNJ",0,0,3.5967852205073078E-2,0,0,0]
["K",0,0,0,5.6952629529189128E-2,0,0]
["BA",0,0,0,0,8.9571031344296226E-2,0]
["IBM",0,0,0,0,0,1.8391305497884269E-2]

{"sheet":"Betas etc","index":8,"n_rows":82,"n_cols":13,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
["FIVE YEARS OF PRICES FOR 10 STOCKS AND THE SP500"]
[null,"McDonalds","US Steel","Arcelor-Mittal","Microsoft","Apple","Kellogg","General Electric","Bank of America","Pfizer","Exxon","S&P500"]
["Monthly return statistics"]
["Average",{"$f":"AVERAGE(B23:B82)","v":1.6314405356698009E-2},{"$f":"AVERAGE(C23:C82)","v":-1.6754633534767572E-2},-1.0910787293871734E-2,3.111432634675974E-3,2.938002465421866E-2,2.4100559722535528E-3,-6.916717138818293E-3,-2.8297230393105721E-2,1.2861533172351114E-3,4.6539213934968732E-3,-6.6306405816952496E-4,{"$f":"getformula(L4)","v":"<--  =AVERAGE(L23:L82)"}]
["Variance",{"$f":"_xlfn.VAR.P(B23:B82)","v":1.9810914800911772E-3},{"$f":"_xlfn.VAR.P(C23:C82)","v":3.7407022560990801E-2},2.629915457126664E-2,6.1695040223067972E-3,1.2368994034451724E-2,2.6016762336360448E-3,1.197712896447051E-2,3.864304472987258E-2,3.9873179605418212E-3,2.5670477918011002E-3,3.0751445281930953E-3,{"$f":"getformula(L5)","v":"<--  =VAR.P(L23:L82)"}]
["Sigma",{"$f":"_xlfn.STDEV.P(B23:B82)","v":4.4509453828273128E-2},{"$f":"_xlfn.STDEV.P(C23:C82)","v":0.19340895160511781},0.1621701408128717,7.8546190374242833E-2,0.11121597922264465,5.100662931066946E-2,0.10944007019584057,0.19657834247412043,6.3145213282891216E-2,5.0666041801201524E-2,5.545398568356557E-2,"<--  =STDEV.P(L23:L82)"]
[]
["Annualized return statistics"]
["Average",{"$f":"12*B4","v":0.1957728642803761},{"$f":"12*C4","v":-0.20105560241721088},-0.1309294475264608,3.7337191616111688E-2,0.35256029585062393,2.8920671667042631E-2,-8.3000605665819516E-2,-0.33956676471726865,1.5433839806821337E-2,5.5847056721962482E-2,-7.9567686980343E-3,"<--  =12*L4"]
["Variance",{"$f":"12*B5","v":2.3773097761094125E-2},0.44888427073188963,0.31558985485519969,7.4034048267681563E-2,0.14842792841342067,3.1220114803632536E-2,0.14372554757364614,0.46371653675847097,4.7847815526501858E-2,3.0804573501613204E-2,3.6901734338317144E-2,"<--  =12*L5"]
["Sigma",{"$f":"SQRT(12)*B6","v":0.15418527089542025},{"$f":"SQRT(12)*C6","v":0.66998826163738834},0.56177384671698594,0.27209198493833214,0.38526345325429023,0.17669214697782279,0.37911152392620051,0.68096735366570316,0.21874143532148144,0.17551231723617919,0.19209824137226539,"<--  =SQRT(12)*L6"]
[]
["Alpha, beta, rsq"]
["Alpha",{"$f":"INTERCEPT(B23:B82,$L$23:$L$82)","v":1.6594351223584498E-2},{"$f":"INTERCEPT(C23:C82,$L$23:$L$82)","v":-1.4950699330438782E-2},-9.3640159440222092E-3,3.7709428565951032E-3,3.0194856436170755E-2,2.707246407714321E-3,-5.8526982485375655E-3,-2.6704272074379965E-2,1.7459752842004608E-3,4.9787989748190584E-3,0,{"$f":"getformula(L14)","v":"<--  =INTERCEPT(L23:L82,$L$23:$L$82)"}]
["Beta",{"$f":"SLOPE(B23:B82,$L$23:$L$82)","v":0.42220033409640456},{"$f":"SLOPE(C23:C82,$L$23:$L$82)","v":2.7206032088495147},2.3327630728765318,0.99464028217694889,1.2288884790431054,0.44820772864872399,1.6046999941726456,2.402419945854593,0.69348045833572713,0.48996409520228351,1,{"$f":"getformula(L15)","v":"<--  =SLOPE(L23:L82,$L$23:$L$82)"}]
["Rsq",{"$f":"RSQ(B23:B82,$L$23:$L$82)","v":0.27669298394443881},{"$f":"RSQ(C23:C82,$L$23:$L$82)","v":0.60847508809595596},0.63630451978558178,0.49311403991167396,0.37545344816049148,0.23744933861062936,0.66115077008847556,0.45929534524380156,0.37089682705758986,0.28758093376677962,1,"<--  =RSQ(L23:L82,$L$23:$L$82)"]
["t-stat, alpha",{"$f":"tintercept(B23:B82,$L$23:$L$82)","v":3.3383327822738775},{"$f":"tintercept(C23:C82,$L$23:$L$82)","v":-0.94078024647215797},-0.7291304776752594,0.51351442507410372,2.6161721912158056,0.46286012004246774,-0.69961558016082981,-1.4068505820065094,0.26547258134086865,0.88658994356895104,{"$f":"getformula(K17)","v":"<--  =tintercept(K23:K82,$L$23:$L$82)"}]
["t-stat, beta",{"$f":"tSLOPE(B23:B82,$L$23:$L$82)","v":4.7103343062519345},{"$f":"tSLOPE(C23:C82,$L$23:$L$82)","v":9.4941414458637325},10.073434082065674,7.5116016672613526,5.9048604442387242,4.2497670784188015,10.638024822488136,7.0190763206787761,5.8476263984606245,4.8386730152846722,{"$f":"getformula(K18)","v":"<--  =tSLOPE(K23:K82,$L$23:$L$82)"}]
[]
[]
["Date","MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM","^GSPC"]
["2007-02-01"]
["2007-03-01",{"$f":"LN('page 252'!B7/'page 252'!B6)","v":3.0666798392972323E-2},{"$f":"LN('page 252'!C7/'page 252'!C6)","v":0.11175963409217177},{"$f":"LN('page 252'!D7/'page 252'!D6)","v":3.9143512616270304E-2},{"$f":"LN('page 252'!E7/'page 252'!E6)","v":-1.0632114331047441E-2},{"$f":"LN('page 252'!F7/'page 252'!F6)","v":9.3578819716811493E-2},{"$f":"LN('page 252'!G7/'page 252'!G6)","v":3.1266706455946876E-2},{"$f":"LN('page 252'!H7/'page 252'!H6)","v":1.2690960933576646E-2},{"$f":"LN('page 252'!I7/'page 252'!I6)","v":3.7976143038051541E-3},{"$f":"LN('page 252'!J7/'page 252'!J6)","v":1.1684156292504777E-2},{"$f":"LN('page 252'!K7/'page 252'!K6)","v":5.1308870590228227E-2},{"$f":"LN('page 252'!L7/'page 252'!L6)","v":9.9304839152859412E-3}]
["2007-04-02",{"$f":"LN('page 252'!B8/'page 252'!B7)","v":6.9302580878783424E-2},{"$f":"LN('page 252'!C8/'page 252'!C7)","v":2.3672829746623356E-2},{"$f":"LN('page 252'!D8/'page 252'!D7)","v":1.0028890202142629E-2},{"$f":"LN('page 252'!E8/'page 252'!E7)","v":7.1786537484377994E-2},{"$f":"LN('page 252'!F8/'page 252'!F7)","v":7.1536900664197101E-2},{"$f":"LN('page 252'!G8/'page 252'!G7)","v":2.8369137233510023E-2},{"$f":"LN('page 252'!H8/'page 252'!H7)","v":4.1721385447976503E-2},{"$f":"LN('page 252'!I8/'page 252'!I7)","v":-2.4556324428215812E-3},{"$f":"LN('page 252'!J8/'page 252'!J7)","v":4.638226510089169E-2},{"$f":"LN('page 252'!K8/'page 252'!K7)","v":5.0775255523051253E-2},{"$f":"LN('page 252'!L8/'page 252'!L7)","v":4.2379836237605301E-2}]
["2007-05-01",{"$f":"LN('page 252'!B9/'page 252'!B8)","v":4.5895806143067354E-2},{"$f":"LN('page 252'!C9/'page 252'!C8)","v":0.11016191492026799},{"$f":"LN('page 252'!D9/'page 252'!D8)","v":0.12159740773185403},{"$f":"LN('page 252'!E9/'page 252'!E8)","v":2.7976393141507655E-2},{"$f":"LN('page 252'!F9/'page 252'!F8)","v":0.19419137866297773},{"$f":"LN('page 252'!G9/'page 252'!G8)","v":2.5474994242198484E-2},{"$f":"LN('page 252'!H9/'page 252'!H8)","v":1.9103705466818267E-2},{"$f":"LN('page 252'!I9/'page 252'!I8)","v":7.3488806405732172E-3},{"$f":"LN('page 252'!J9/'page 252'!J8)","v":4.8927914703433231E-2},{"$f":"LN('page 252'!K9/'page 252'!K8)","v":5.0864229075118499E-2},{"$f":"LN('page 252'!L9/'page 252'!L8)","v":3.2030723748061214E-2}]
["2007-06-01",{"$f":"LN('page 252'!B10/'page 252'!B9)","v":4.1322372849105912E-3},{"$f":"LN('page 252'!C10/'page 252'!C9)","v":-3.9830148336552879E-2},{"$f":"LN('page 252'!D10/'page 252'!D9)","v":3.9264098042331302E-2},{"$f":"LN('page 252'!E10/'page 252'!E9)","v":-4.0583160031419832E-2},{"$f":"LN('page 252'!F10/'page 252'!F9)","v":6.9892978680730199E-3},{"$f":"LN('page 252'!G10/'page 252'!G9)","v":-4.1429873174682483E-2},{"$f":"LN('page 252'!H10/'page 252'!H9)","v":2.5959039170096145E-2},{"$f":"LN('page 252'!I10/'page 252'!I9)","v":-3.6605984991155763E-2},{"$f":"LN('page 252'!J10/'page 252'!J9)","v":-7.234361868427705E-2},{"$f":"LN('page 252'!K10/'page 252'!K9)","v":8.5186193295443725E-3},{"$f":"LN('page 252'!L10/'page 252'!L9)","v":-1.7976930819991094E-2}]
["2007-07-02",{"$f":"LN('page 252'!B11/'page 252'!B10)","v":-5.84934465037978E-2},{"$f":"LN('page 252'!C11/'page 252'!C10)","v":-0.10110020460224878},{"$f":"LN('page 252'!D11/'page 252'!D10)","v":-2.2300320944121637E-2},{"$f":"LN('page 252'!E11/'page 252'!E10)","v":-1.6554177882504528E-2},{"$f":"LN('page 252'!F11/'page 252'!F10)","v":7.6633226020915893E-2},{"$f":"LN('page 252'!G11/'page 252'!G10)","v":4.4052864148534838E-4},{"$f":"LN('page 252'!H11/'page 252'!H10)","v":1.242251999855711E-2},{"$f":"LN('page 252'!I11/'page 252'!I10)","v":-3.061344333535811E-2},{"$f":"LN('page 252'!J11/'page 252'!J10)","v":-8.3875314207040391E-2},{"$f":"LN('page 252'!K11/'page 252'!K10)","v":1.4865760835290539E-2},{"$f":"LN('page 252'!L11/'page 252'!L10)","v":-3.2504500841186675E-2}]
["2007-08-01",{"$f":"LN('page 252'!B12/'page 252'!B11)","v":2.8258585316250008E-2},{"$f":"LN('page 252'!C12/'page 252'!C11)","v":-3.7245833817814163E-2},{"$f":"LN('page 252'!D12/'page 252'!D11)","v":8.6533752162548161E-2},{"$f":"LN('page 252'!E12/'page 252'!E11)","v":-5.3252312987526803E-3},{"$f":"LN('page 252'!F12/'page 252'!F11)","v":4.9743824998568914E-2},{"$f":"LN('page 252'!G12/'page 252'!G11)","v":6.4180606400052728E-2},{"$f":"LN('page 252'!H12/'page 252'!H11)","v":2.773926882725446E-3},{"$f":"LN('page 252'!I12/'page 252'!I11)","v":6.6553575455391867E-2},{"$f":"LN('page 252'!J12/'page 252'!J11)","v":6.695106754295517E-2},{"$f":"LN('page 252'!K12/'page 252'!K11)","v":1.0909199100353531E-2},{"$f":"LN('page 252'!L12/'page 252'!L11)","v":1.2781559065278813E-2}]
["2007-09-04",{"$f":"LN('page 252'!B13/'page 252'!B12)","v":0.10076911763145326},{"$f":"LN('page 252'!C13/'page 252'!C12)","v":0.11452960287349565},{"$f":"LN('page 252'!D13/'page 252'!D12)","v":0.16855256366190594},{"$f":"LN('page 252'!E13/'page 252'!E12)","v":2.486003731939504E-2},{"$f":"LN('page 252'!F13/'page 252'!F12)","v":0.10277919731904972},{"$f":"LN('page 252'!G13/'page 252'!G12)","v":1.9227428087219847E-2},{"$f":"LN('page 252'!H13/'page 252'!H12)","v":6.9833802303293085E-2},{"$f":"LN('page 252'!I13/'page 252'!I12)","v":4.4306674164848962E-3},{"$f":"LN('page 252'!J13/'page 252'!J12)","v":-1.6705020200002887E-2},{"$f":"LN('page 252'!K13/'page 252'!K12)","v":7.6678750561562647E-2},{"$f":"LN('page 252'!L13/'page 252'!L12)","v":3.5168283637491062E-2}]
["2007-10-01",{"$f":"LN('page 252'!B14/'page 252'!B13)","v":9.2511452952220907E-2},{"$f":"LN('page 252'!C14/'page 252'!C13)","v":1.8325885703666039E-2},{"$f":"LN('page 252'!D14/'page 252'!D13)","v":2.0133956744570893E-2},{"$f":"LN('page 252'!E14/'page 252'!E13)","v":0.22284588796925264},{"$f":"LN('page 252'!F14/'page 252'!F13)","v":0.21325577144663097},{"$f":"LN('page 252'!G14/'page 252'!G13)","v":-5.9043113740575179E-2},{"$f":"LN('page 252'!H14/'page 252'!H13)","v":-6.0457935699714744E-3},{"$f":"LN('page 252'!I14/'page 252'!I13)","v":-4.0370799536518627E-2},{"$f":"LN('page 252'!J14/'page 252'!J13)","v":7.1210880780745549E-3},{"$f":"LN('page 252'!K14/'page 252'!K13)","v":-6.1198967031532315E-3},{"$f":"LN('page 252'!L14/'page 252'!L13)","v":1.4713557788708606E-2}]
["2007-11-01",{"$f":"LN('page 252'!B15/'page 252'!B14)","v":4.2726808057795473E-3},{"$f":"LN('page 252'!C15/'page 252'!C14)","v":-9.7311601771597631E-2},{"$f":"LN('page 252'!D15/'page 252'!D14)","v":-7.5339672379666558E-2},{"$f":"LN('page 252'!E15/'page 252'!E14)","v":-8.8013258986758172E-2},{"$f":"LN('page 252'!F15/'page 252'!F14)","v":-4.1546131347922108E-2},{"$f":"LN('page 252'!G15/'page 252'!G14)","v":2.9226985038473534E-2},{"$f":"LN('page 252'!H15/'page 252'!H14)","v":-7.213298066550243E-2},{"$f":"LN('page 252'!I15/'page 252'!I14)","v":-4.5435612853767807E-2},{"$f":"LN('page 252'!J15/'page 252'!J14)","v":-2.2553493116886293E-2},{"$f":"LN('page 252'!K15/'page 252'!K14)","v":-2.7455815262158602E-2},{"$f":"LN('page 252'!L15/'page 252'!L14)","v":-4.5042789369416157E-2}]
["2007-12-03",{"$f":"LN('page 252'!B16/'page 252'!B15)","v":7.5297199081074554E-3},{"$f":"LN('page 252'!C16/'page 252'!C15)","v":0.21319322046104167},{"$f":"LN('page 252'!D16/'page 252'!D15)","v":4.6719508648139792E-2},{"$f":"LN('page 252'!E16/'page 252'!E15)","v":5.7790348212027019E-2},{"$f":"LN('page 252'!F16/'page 252'!F15)","v":8.3456241210519033E-2},{"$f":"LN('page 252'!G16/'page 252'!G15)","v":-3.0302138351374956E-2},{"$f":"LN('page 252'!H16/'page 252'!H15)","v":-2.3870480118696528E-2},{"$f":"LN('page 252'!I16/'page 252'!I15)","v":-9.7311217153683474E-2},{"$f":"LN('page 252'!J16/'page 252'!J15)","v":-4.4522456431101462E-2},{"$f":"LN('page 252'!K16/'page 252'!K15)","v":4.9596941139372186E-2},{"$f":"LN('page 252'!L16/'page 252'!L15)","v":-8.6659298048018304E-3}]
["2008-01-02",{"$f":"LN('page 252'!B17/'page 252'!B16)","v":-9.4752535739840008E-2},{"$f":"LN('page 252'!C17/'page 252'!C16)","v":-0.17046949019383084},{"$f":"LN('page 252'!D17/'page 252'!D16)","v":-0.15280342465547256},{"$f":"LN('page 252'!E17/'page 252'!E16)","v":-8.8155717513910187E-2},{"$f":"LN('page 252'!F17/'page 252'!F16)","v":-0.38073309363831809},{"$f":"LN('page 252'!G17/'page 252'!G16)","v":-9.234555970350268E-2},{"$f":"LN('page 252'!H17/'page 252'!H16)","v":-4.7186238177856027E-2},{"$f":"LN('page 252'!I17/'page 252'!I16)","v":6.7735555425124827E-2},{"$f":"LN('page 252'!J17/'page 252'!J16)","v":2.7267126340339721E-2},{"$f":"LN('page 252'!K17/'page 252'!K16)","v":-8.9089867511523285E-2},{"$f":"LN('page 252'!L17/'page 252'!L16)","v":-6.3113909602276946E-2}]
["2008-02-01",{"$f":"LN('page 252'!B18/'page 252'!B17)","v":1.6567433571167682E-2},{"$f":"LN('page 252'!C18/'page 252'!C17)","v":6.4200557270981007E-2},{"$f":"LN('page 252'!D18/'page 252'!D17)","v":0.13546489749319951},{"$f":"LN('page 252'!E18/'page 252'!E17)","v":-0.17697395046735934},{"$f":"LN('page 252'!F18/'page 252'!F17)","v":-7.9464171354247048E-2},{"$f":"LN('page 252'!G18/'page 252'!G17)","v":6.5305098407766743E-2},{"$f":"LN('page 252'!H18/'page 252'!H17)","v":-5.5845987720379228E-2},{"$f":"LN('page 252'!I18/'page 252'!I17)","v":-0.10533295188213865},{"$f":"LN('page 252'!J18/'page 252'!J17)","v":-3.3247029998557061E-2},{"$f":"LN('page 252'!K18/'page 252'!K17)","v":1.9499757603548898E-2},{"$f":"LN('page 252'!L18/'page 252'!L17)","v":-3.5379707842082095E-2}]
["2008-03-03",{"$f":"LN('page 252'!B19/'page 252'!B18)","v":3.0317766533989748E-2},{"$f":"LN('page 252'!C19/'page 252'!C18)","v":0.15692116165666281},{"$f":"LN('page 252'!D19/'page 252'!D18)","v":7.8277482148967167E-2},{"$f":"LN('page 252'!E19/'page 252'!E18)","v":4.2292912190251365E-2},{"$f":"LN('page 252'!F19/'page 252'!F18)","v":0.13786131069600946},{"$f":"LN('page 252'!G19/'page 252'!G18)","v":3.5609494020837566E-2},{"$f":"LN('page 252'!H19/'page 252'!H18)","v":0.1103165019709328},{"$f":"LN('page 252'!I19/'page 252'!I18)","v":-3.050467391344221E-2},{"$f":"LN('page 252'!J19/'page 252'!J18)","v":-6.2432416288480536E-2},{"$f":"LN('page 252'!K19/'page 252'!K18)","v":-2.8419731425991804E-2},{"$f":"LN('page 252'!L19/'page 252'!L18)","v":-5.9774122413739049E-3}]
["2008-04-01",{"$f":"LN('page 252'!B20/'page 252'!B19)","v":6.5975140038013455E-2},{"$f":"LN('page 252'!C20/'page 252'!C19)","v":0.19344866981675635},{"$f":"LN('page 252'!D20/'page 252'!D19)","v":8.5401855531370308E-2},{"$f":"LN('page 252'!E20/'page 252'!E19)","v":4.9722802768628234E-3},{"$f":"LN('page 252'!F20/'page 252'!F19)","v":0.1924328663982752},{"$f":"LN('page 252'!G20/'page 252'!G19)","v":-2.680662027488229E-2},{"$f":"LN('page 252'!H20/'page 252'!H19)","v":-0.12379666352762551},{"$f":"LN('page 252'!I20/'page 252'!I19)","v":-9.7088141269608269E-3},{"$f":"LN('page 252'!J20/'page 252'!J19)","v":-4.0265948716766267E-2},{"$f":"LN('page 252'!K20/'page 252'!K19)","v":9.56524616472543E-2},{"$f":"LN('page 252'!L20/'page 252'!L19)","v":4.6450939660056381E-2}]
["2008-05-01",{"$f":"LN('page 252'!B21/'page 252'!B20)","v":-4.3540059318396716E-3},{"$f":"LN('page 252'!C21/'page 252'!C20)","v":0.11647181554696708},{"$f":"LN('page 252'!D21/'page 252'!D20)","v":0.10878613639743842},{"$f":"LN('page 252'!E21/'page 252'!E20)","v":-3.4397129270846327E-3},{"$f":"LN('page 252'!F21/'page 252'!F20)","v":8.1655486531183152E-2},{"$f":"LN('page 252'!G21/'page 252'!G20)","v":1.8667787599435819E-2},{"$f":"LN('page 252'!H21/'page 252'!H20)","v":-6.2255415123002589E-2},{"$f":"LN('page 252'!I21/'page 252'!I20)","v":-9.8845834636632601E-2},{"$f":"LN('page 252'!J21/'page 252'!J20)","v":-2.1992334133528142E-2},{"$f":"LN('page 252'!K21/'page 252'!K20)","v":-4.2918833787661391E-2},{"$f":"LN('page 252'!L21/'page 252'!L20)","v":1.0617586652650165E-2}]
["2008-06-02",{"$f":"LN('page 252'!B22/'page 252'!B21)","v":-4.7197807145068882E-2},{"$f":"LN('page 252'!C22/'page 252'!C21)","v":6.7544286005209953E-2},{"$f":"LN('page 252'!D22/'page 252'!D21)","v":1.1185683492913195E-3},{"$f":"LN('page 252'!E22/'page 252'!E21)","v":-2.8739842121988799E-2},{"$f":"LN('page 252'!F22/'page 252'!F21)","v":-0.1197983099913898},{"$f":"LN('page 252'!G22/'page 252'!G21)","v":-7.6161360965563904E-2},{"$f":"LN('page 252'!H22/'page 252'!H21)","v":-0.12968367076591197},{"$f":"LN('page 252'!I22/'page 252'!I21)","v":-0.33469997208998836},{"$f":"LN('page 252'!J22/'page 252'!J21)","v":-0.1026875419269358},{"$f":"LN('page 252'!K22/'page 252'!K21)","v":-7.1702618981692662E-3},{"$f":"LN('page 252'!L22/'page 252'!L21)","v":-8.98835504310454E-2}]
["2008-07-01",{"$f":"LN('page 252'!B23/'page 252'!B22)","v":6.1513365238593382E-2},{"$f":"LN('page 252'!C23/'page 252'!C22)","v":-0.14179068498442599},{"$f":"LN('page 252'!D23/'page 252'!D22)","v":-0.1251184262344171},{"$f":"LN('page 252'!E23/'page 252'!E22)","v":-6.7642888156716888E-2},{"$f":"LN('page 252'!F23/'page 252'!F22)","v":-5.2035390780932597E-2},{"$f":"LN('page 252'!G23/'page 252'!G22)","v":9.9961889430970008E-2},{"$f":"LN('page 252'!H23/'page 252'!H22)","v":5.8407693264391977E-2},{"$f":"LN('page 252'!I23/'page 252'!I22)","v":0.32098583592594043},{"$f":"LN('page 252'!J23/'page 252'!J22)","v":6.6205508764732635E-2},{"$f":"LN('page 252'!K23/'page 252'!K22)","v":-9.1397249776462214E-2},{"$f":"LN('page 252'!L23/'page 252'!L22)","v":-9.9083004864562122E-3}]
["2008-08-01",{"$f":"LN('page 252'!B24/'page 252'!B23)","v":4.2473892896796754E-2},{"$f":"LN('page 252'!C24/'page 252'!C23)","v":-0.18435217191424313},{"$f":"LN('page 252'!D24/'page 252'!D23)","v":-0.10602236166901667},{"$f":"LN('page 252'!E24/'page 252'!E23)","v":6.3299347270578177E-2},{"$f":"LN('page 252'!F24/'page 252'!F23)","v":6.4440214953050093E-2},{"$f":"LN('page 252'!G24/'page 252'!G23)","v":3.1827443639117298E-2},{"$f":"LN('page 252'!H24/'page 252'!H23)","v":-6.96296075525014E-3},{"$f":"LN('page 252'!I24/'page 252'!I23)","v":-5.478109908471638E-2},{"$f":"LN('page 252'!J24/'page 252'!J23)","v":4.0181174248405727E-2},{"$f":"LN('page 252'!K24/'page 252'!K23)","v":-1.3595268867386474E-4},{"$f":"LN('page 252'!L24/'page 252'!L23)","v":1.2116797460712942E-2}]
["2008-09-02",{"$f":"LN('page 252'!B25/'page 252'!B24)","v":-4.8513256588878497E-3},{"$f":"LN('page 252'!C25/'page 252'!C24)","v":-0.53916297595323492},{"$f":"LN('page 252'!D25/'page 252'!D24)","v":-0.4603308826303551},{"$f":"LN('page 252'!E25/'page 252'!E24)","v":-2.2005288810612915E-2},{"$f":"LN('page 252'!F25/'page 252'!F24)","v":-0.39981836644088625},{"$f":"LN('page 252'!G25/'page 252'!G24)","v":3.0056359875695077E-2},{"$f":"LN('page 252'!H25/'page 252'!H24)","v":-8.354245391165209E-2},{"$f":"LN('page 252'!I25/'page 252'!I24)","v":0.1364528334050627},{"$f":"LN('page 252'!J25/'page 252'!J24)","v":-3.5706893853484745E-2},{"$f":"LN('page 252'!K25/'page 252'!K24)","v":-2.9807643533077282E-2},{"$f":"LN('page 252'!L25/'page 252'!L24)","v":-9.5180786774375359E-2}]
["2008-10-01",{"$f":"LN('page 252'!B26/'page 252'!B25)","v":-6.3002717418534485E-2},{"$f":"LN('page 252'!C26/'page 252'!C25)","v":-0.74396390400649937},{"$f":"LN('page 252'!D26/'page 252'!D25)","v":-0.63168257549378537},{"$f":"LN('page 252'!E26/'page 252'!E25)","v":-0.17844558294926163},{"$f":"LN('page 252'!F26/'page 252'!F25)","v":-5.4883829263157574E-2},{"$f":"LN('page 252'!G26/'page 252'!G25)","v":-0.10676519522683837},{"$f":"LN('page 252'!H26/'page 252'!H25)","v":-0.26792033217018302},{"$f":"LN('page 252'!I26/'page 252'!I25)","v":-0.36999627386778861},{"$f":"LN('page 252'!J26/'page 252'!J25)","v":-4.0343792550514269E-2},{"$f":"LN('page 252'!K26/'page 252'!K25)","v":-4.6593391281548623E-2},{"$f":"LN('page 252'!L26/'page 252'!L25)","v":-0.18563648644598751}]
["2008-11-03",{"$f":"LN('page 252'!B27/'page 252'!B26)","v":2.2758425832496244E-2},{"$f":"LN('page 252'!C27/'page 252'!C26)","v":-0.18378001893614015},{"$f":"LN('page 252'!D27/'page 252'!D26)","v":-0.10340329428649007},{"$f":"LN('page 252'!E27/'page 252'!E26)","v":-9.2654135746208496E-2},{"$f":"LN('page 252'!F27/'page 252'!F26)","v":-0.1492829110072178},{"$f":"LN('page 252'!G27/'page 252'!G26)","v":-0.14918462857849057},{"$f":"LN('page 252'!H27/'page 252'!H26)","v":-0.12754135807519204},{"$f":"LN('page 252'!I27/'page 252'!I26)","v":-0.39714506011346867},{"$f":"LN('page 252'!J27/'page 252'!J26)","v":-5.8096280262738199E-2},{"$f":"LN('page 252'!K27/'page 252'!K26)","v":8.385112006922063E-2},{"$f":"LN('page 252'!L27/'page 252'!L26)","v":-7.7798346417088868E-2}]
["2008-12-01",{"$f":"LN('page 252'!B28/'page 252'!B27)","v":5.7033398212832494E-2},{"$f":"LN('page 252'!C28/'page 252'!C27)","v":0.20183355745744205},{"$f":"LN('page 252'!D28/'page 252'!D27)","v":5.7003218681725906E-2},{"$f":"LN('page 252'!E28/'page 252'!E27)","v":-3.8944889127260227E-2},{"$f":"LN('page 252'!F28/'page 252'!F27)","v":-8.2284346358150504E-2},{"$f":"LN('page 252'!G28/'page 252'!G27)","v":1.7440098292442141E-2},{"$f":"LN('page 252'!H28/'page 252'!H27)","v":-3.9247256305813071E-2},{"$f":"LN('page 252'!I28/'page 252'!I27)","v":-0.12113472660829513},{"$f":"LN('page 252'!J28/'page 252'!J27)","v":7.5213222203435834E-2},{"$f":"LN('page 252'!K28/'page 252'!K27)","v":-3.9213085200801266E-3},{"$f":"LN('page 252'!L28/'page 252'!L27)","v":7.7911357772817548E-3}]
["2009-01-02",{"$f":"LN('page 252'!B29/'page 252'!B28)","v":-6.9486389330045265E-2},{"$f":"LN('page 252'!C29/'page 252'!C28)","v":-0.21437396921465976},{"$f":"LN('page 252'!D29/'page 252'!D28)","v":-8.5812767233280476E-2},{"$f":"LN('page 252'!E29/'page 252'!E28)","v":-0.12873635140469064},{"$f":"LN('page 252'!F29/'page 252'!F28)","v":5.4492623327868875E-2},{"$f":"LN('page 252'!G29/'page 252'!G28)","v":-3.5140598410430593E-3},{"$f":"LN('page 252'!H29/'page 252'!H28)","v":-0.28929367634612246},{"$f":"LN('page 252'!I29/'page 252'!I28)","v":-0.76008666323505469},{"$f":"LN('page 252'!J29/'page 252'!J28)","v":-0.19466901433561715},{"$f":"LN('page 252'!K29/'page 252'!K28)","v":-4.2907218165811702E-2},{"$f":"LN('page 252'!L29/'page 252'!L28)","v":-8.9549885511070959E-2}]
["2009-02-02",{"$f":"LN('page 252'!B30/'page 252'!B29)","v":-9.555703009088036E-2},{"$f":"LN('page 252'!C30/'page 252'!C29)","v":-0.41402827055583058},{"$f":"LN('page 252'!D30/'page 252'!D29)","v":-0.14683046890891754},{"$f":"LN('page 252'!E30/'page 252'!E29)","v":-5.0171293147843389E-2},{"$f":"LN('page 252'!F30/'page 252'!F29)","v":-9.1396088725236701E-3},{"$f":"LN('page 252'!G30/'page 252'!G29)","v":-0.10684234948831735},{"$f":"LN('page 252'!H30/'page 252'!H29)","v":-0.32492624562415212},{"$f":"LN('page 252'!I30/'page 252'!I29)","v":-0.51082562376599072},{"$f":"LN('page 252'!J30/'page 252'!J29)","v":-0.14756390854903145},{"$f":"LN('page 252'!K30/'page 252'!K29)","v":-0.11402472723343116},{"$f":"LN('page 252'!L30/'page 252'!L29)","v":-0.11645654382051443}]
["2009-03-02",{"$f":"LN('page 252'!B31/'page 252'!B30)","v":4.3534002023728514E-2},{"$f":"LN('page 252'!C31/'page 252'!C30)","v":7.1192033942922783E-2},{"$f":"LN('page 252'!D31/'page 252'!D30)","v":3.65063692872796E-2},{"$f":"LN('page 252'!E31/'page 252'!E30)","v":0.12915176326314318},{"$f":"LN('page 252'!F31/'page 252'!F30)","v":0.16298909104050577},{"$f":"LN('page 252'!G31/'page 252'!G30)","v":-6.0554674626534667E-2},{"$f":"LN('page 252'!H31/'page 252'!H30)","v":0.17185025692665923},{"$f":"LN('page 252'!I31/'page 252'!I30)","v":0.54856595174883771},{"$f":"LN('page 252'!J31/'page 252'!J30)","v":0.10130819845287826},{"$f":"LN('page 252'!K31/'page 252'!K30)","v":3.007045076680352E-3},{"$f":"LN('page 252'!L31/'page 252'!L30)","v":8.1952736214643773E-2}]
["2009-04-01",{"$f":"LN('page 252'!B32/'page 252'!B31)","v":-2.3678127354577257E-2},{"$f":"LN('page 252'!C32/'page 252'!C31)","v":0.22841555010538889},{"$f":"LN('page 252'!D32/'page 252'!D31)","v":0.16259918309919819},{"$f":"LN('page 252'!E32/'page 252'!E31)","v":9.7678913639875464E-2},{"$f":"LN('page 252'!F32/'page 252'!F31)","v":0.17982923486757607},{"$f":"LN('page 252'!G32/'page 252'!G31)","v":0.1393482705144585},{"$f":"LN('page 252'!H32/'page 252'!H31)","v":0.22421708872273391},{"$f":"LN('page 252'!I32/'page 252'!I31)","v":0.26974437176511368},{"$f":"LN('page 252'!J32/'page 252'!J31)","v":-1.9287809671403915E-2},{"$f":"LN('page 252'!K32/'page 252'!K31)","v":-2.1241715384246986E-2},{"$f":"LN('page 252'!L32/'page 252'!L31)","v":8.9772214920969498E-2}]
["2009-05-01",{"$f":"LN('page 252'!B33/'page 252'!B32)","v":0.10156466601164833},{"$f":"LN('page 252'!C33/'page 252'!C32)","v":0.25156933524124636},{"$f":"LN('page 252'!D33/'page 252'!D32)","v":0.34758417988684698},{"$f":"LN('page 252'!E33/'page 252'!E32)","v":3.7155976888091267E-2},{"$f":"LN('page 252'!F33/'page 252'!F32)","v":7.6325060512100487E-2},{"$f":"LN('page 252'!G33/'page 252'!G32)","v":3.4565067385276614E-2},{"$f":"LN('page 252'!H33/'page 252'!H32)","v":6.3196419204806301E-2},{"$f":"LN('page 252'!I33/'page 252'!I32)","v":0.23304908030361277},{"$f":"LN('page 252'!J33/'page 252'!J32)","v":0.13965149192127913},{"$f":"LN('page 252'!K33/'page 252'!K32)","v":4.544085111175284E-2},{"$f":"LN('page 252'!L33/'page 252'!L32)","v":5.1720558420882315E-2}]
["2009-06-01",{"$f":"LN('page 252'!B34/'page 252'!B33)","v":-1.7544309650909508E-2},{"$f":"LN('page 252'!C34/'page 252'!C33)","v":4.7330651217545851E-2},{"$f":"LN('page 252'!D34/'page 252'!D33)","v":-2.8952891384987798E-3},{"$f":"LN('page 252'!E34/'page 252'!E33)","v":0.12908891530496175},{"$f":"LN('page 252'!F34/'page 252'!F33)","v":4.7593800830517959E-2},{"$f":"LN('page 252'!G34/'page 252'!G33)","v":7.3893824105219885E-2},{"$f":"LN('page 252'!H34/'page 252'!H33)","v":-0.13157635778871921},{"$f":"LN('page 252'!I34/'page 252'!I33)","v":0.15874838907588781},{"$f":"LN('page 252'!J34/'page 252'!J33)","v":-1.2597424836962868E-2},{"$f":"LN('page 252'!K34/'page 252'!K33)","v":7.9889808833266008E-3},{"$f":"LN('page 252'!L34/'page 252'!L33)","v":1.9581606407012827E-4}]
["2009-07-01",{"$f":"LN('page 252'!B35/'page 252'!B34)","v":-4.3288474440334172E-2},{"$f":"LN('page 252'!C35/'page 252'!C34)","v":0.1064376437984761},{"$f":"LN('page 252'!D35/'page 252'!D34)","v":8.5775648155416356E-2},{"$f":"LN('page 252'!E35/'page 252'!E34)","v":-1.0743165098813267E-2},{"$f":"LN('page 252'!F35/'page 252'!F34)","v":0.1372893300962372},{"$f":"LN('page 252'!G35/'page 252'!G34)","v":1.9757132425718592E-2},{"$f":"LN('page 252'!H35/'page 252'!H34)","v":0.13399084588323676},{"$f":"LN('page 252'!I35/'page 252'!I34)","v":0.11403835042945271},{"$f":"LN('page 252'!J35/'page 252'!J34)","v":6.0054208690242528E-2},{"$f":"LN('page 252'!K35/'page 252'!K34)","v":6.8623982610406652E-3},{"$f":"LN('page 252'!L35/'page 252'!L34)","v":7.1521977088891908E-2}]
["2009-08-03",{"$f":"LN('page 252'!B36/'page 252'!B35)","v":3.0020652820101173E-2},{"$f":"LN('page 252'!C36/'page 252'!C35)","v":9.7579172002807441E-2},{"$f":"LN('page 252'!D36/'page 252'!D35)","v":-6.2287017334199547E-3},{"$f":"LN('page 252'!E36/'page 252'!E35)","v":5.259757395808743E-2},{"$f":"LN('page 252'!F36/'page 252'!F35)","v":2.9073217760958888E-2},{"$f":"LN('page 252'!G36/'page 252'!G35)","v":-6.826715477324096E-4},{"$f":"LN('page 252'!H36/'page 252'!H35)","v":3.631022405659301E-2},{"$f":"LN('page 252'!I36/'page 252'!I35)","v":0.17307016307342399},{"$f":"LN('page 252'!J36/'page 252'!J35)","v":5.7314456595980286E-2},{"$f":"LN('page 252'!K36/'page 252'!K35)","v":-1.1771136450211052E-2},{"$f":"LN('page 252'!L36/'page 252'!L35)","v":3.3009321348136535E-2}]
["2009-09-01",{"$f":"LN('page 252'!B37/'page 252'!B36)","v":1.4772995940151254E-2},{"$f":"LN('page 252'!C37/'page 252'!C36)","v":1.3552521659710276E-2},{"$f":"LN('page 252'!D37/'page 252'!D36)","v":4.1381195472381151E-2},{"$f":"LN('page 252'!E37/'page 252'!E36)","v":4.2630776133823246E-2},{"$f":"LN('page 252'!F37/'page 252'!F36)","v":9.7032730793050262E-2},{"$f":"LN('page 252'!G37/'page 252'!G36)","v":4.4521040350013946E-2},{"$f":"LN('page 252'!H37/'page 252'!H36)","v":0.17258438151609629},{"$f":"LN('page 252'!I37/'page 252'!I36)","v":-3.8005158492869305E-2},{"$f":"LN('page 252'!J37/'page 252'!J36)","v":-9.3271828751387686E-3},{"$f":"LN('page 252'!K37/'page 252'!K36)","v":-7.7184699333121085E-3},{"$f":"LN('page 252'!L37/'page 252'!L36)","v":3.5100104155946166E-2}]
["2009-10-01",{"$f":"LN('page 252'!B38/'page 252'!B37)","v":2.6529707291332652E-2},{"$f":"LN('page 252'!C38/'page 252'!C37)","v":-0.25190128275784252},{"$f":"LN('page 252'!D38/'page 252'!D37)","v":-8.7660382087629843E-2},{"$f":"LN('page 252'!E38/'page 252'!E37)","v":7.4867562011740399E-2},{"$f":"LN('page 252'!F38/'page 252'!F37)","v":1.6852077291324211E-2},{"$f":"LN('page 252'!G38/'page 252'!G37)","v":4.5955756951869361E-2},{"$f":"LN('page 252'!H38/'page 252'!H37)","v":-0.14054502777147962},{"$f":"LN('page 252'!I38/'page 252'!I37)","v":-0.14880148430844151},{"$f":"LN('page 252'!J38/'page 252'!J37)","v":2.8375377845833161E-2},{"$f":"LN('page 252'!K38/'page 252'!K37)","v":4.3514785970513011E-2},{"$f":"LN('page 252'!L38/'page 252'!L37)","v":-1.9959865222177731E-2}]
["2009-11-02",{"$f":"LN('page 252'!B39/'page 252'!B38)","v":8.4735507091231968E-2},{"$f":"LN('page 252'!C39/'page 252'!C38)","v":0.25962859393555998},{"$f":"LN('page 252'!D39/'page 252'!D38)","v":0.14857043276285986},{"$f":"LN('page 252'!E39/'page 252'!E38)","v":6.325637835917991E-2},{"$f":"LN('page 252'!F39/'page 252'!F38)","v":5.8769258379585923E-2},{"$f":"LN('page 252'!G39/'page 252'!G38)","v":2.7078577568087278E-2},{"$f":"LN('page 252'!H39/'page 252'!H38)","v":0.11611330743408811},{"$f":"LN('page 252'!I39/'page 252'!I38)","v":8.3547570270441782E-2},{"$f":"LN('page 252'!J39/'page 252'!J38)","v":7.4572591406609087E-2},{"$f":"LN('page 252'!K39/'page 252'!K38)","v":5.217569427574098E-2},{"$f":"LN('page 252'!L39/'page 252'!L38)","v":5.5779015582807137E-2}]
["2009-12-01",{"$f":"LN('page 252'!B40/'page 252'!B39)","v":-1.286626856654784E-2},{"$f":"LN('page 252'!C40/'page 252'!C39)","v":0.21052178121989676},{"$f":"LN('page 252'!D40/'page 252'!D39)","v":0.15265306996264927},{"$f":"LN('page 252'!E40/'page 252'!E39)","v":3.6049397832795475E-2},{"$f":"LN('page 252'!F40/'page 252'!F39)","v":5.2710427941470024E-2},{"$f":"LN('page 252'!G40/'page 252'!G39)","v":1.1670152567820351E-2},{"$f":"LN('page 252'!H40/'page 252'!H39)","v":-5.0730548171236338E-2},{"$f":"LN('page 252'!I40/'page 252'!I39)","v":-5.0891607296389266E-2},{"$f":"LN('page 252'!J40/'page 252'!J39)","v":1.2070007500352875E-3},{"$f":"LN('page 252'!K40/'page 252'!K39)","v":-9.6155488392275515E-2},{"$f":"LN('page 252'!L40/'page 252'!L39)","v":1.7614546700982087E-2}]
["2010-01-04",{"$f":"LN('page 252'!B41/'page 252'!B40)","v":-1.7040129546211274E-4},{"$f":"LN('page 252'!C41/'page 252'!C40)","v":-0.21551498269714589},{"$f":"LN('page 252'!D41/'page 252'!D40)","v":-0.16780897576404011},{"$f":"LN('page 252'!E41/'page 252'!E40)","v":-7.8640002226336894E-2},{"$f":"LN('page 252'!F41/'page 252'!F40)","v":-9.276986999929468E-2},{"$f":"LN('page 252'!G41/'page 252'!G40)","v":2.2743984437561614E-2},{"$f":"LN('page 252'!H41/'page 252'!H40)","v":6.0707351909553259E-2},{"$f":"LN('page 252'!I41/'page 252'!I40)","v":8.0000426670763704E-3},{"$f":"LN('page 252'!J41/'page 252'!J40)","v":2.5604256700621688E-2},{"$f":"LN('page 252'!K41/'page 252'!K40)","v":-5.6611367874446233E-2},{"$f":"LN('page 252'!L41/'page 252'!L40)","v":-3.7675141059320766E-2}]
["2010-02-01",{"$f":"LN('page 252'!B42/'page 252'!B41)","v":3.1040156628815024E-2},{"$f":"LN('page 252'!C42/'page 252'!C41)","v":0.17623557376407417},{"$f":"LN('page 252'!D42/'page 252'!D41)","v":-7.3902074405397056E-3},{"$f":"LN('page 252'!E42/'page 252'!E41)","v":2.2067831896381063E-2},{"$f":"LN('page 252'!F42/'page 252'!F41)","v":6.3346777240967267E-2},{"$f":"LN('page 252'!G42/'page 252'!G41)","v":-3.5426590265908255E-2},{"$f":"LN('page 252'!H42/'page 252'!H41)","v":5.2805403230333503E-3},{"$f":"LN('page 252'!I42/'page 252'!I41)","v":9.3134689461185416E-2},{"$f":"LN('page 252'!J42/'page 252'!J41)","v":-5.1881356739105038E-2},{"$f":"LN('page 252'!K42/'page 252'!K41)","v":1.5304759823989536E-2},{"$f":"LN('page 252'!L42/'page 252'!L41)","v":2.8114744036660498E-2}]
["2010-03-01",{"$f":"LN('page 252'!B43/'page 252'!B42)","v":4.3956017704033769E-2},{"$f":"LN('page 252'!C43/'page 252'!C42)","v":0.18225796581113446},{"$f":"LN('page 252'!D43/'page 252'!D42)","v":0.13880591935779266},{"$f":"LN('page 252'!E43/'page 252'!E42)","v":2.1235276980456044E-2},{"$f":"LN('page 252'!F43/'page 252'!F42)","v":0.13843091369336494},{"$f":"LN('page 252'!G43/'page 252'!G42)","v":2.421813549475926E-2},{"$f":"LN('page 252'!H43/'page 252'!H42)","v":0.12485329361576664},{"$f":"LN('page 252'!I43/'page 252'!I42)","v":6.9517033344001986E-2},{"$f":"LN('page 252'!J43/'page 252'!J42)","v":-2.3176734250937317E-2},{"$f":"LN('page 252'!K43/'page 252'!K42)","v":2.9924244575910232E-2},{"$f":"LN('page 252'!L43/'page 252'!L42)","v":5.7132760645483123E-2}]
["2010-04-01",{"$f":"LN('page 252'!B44/'page 252'!B43)","v":5.6402748510993667E-2},{"$f":"LN('page 252'!C44/'page 252'!C43)","v":-0.15034236040380761},{"$f":"LN('page 252'!D44/'page 252'!D43)","v":-0.12272708815612487},{"$f":"LN('page 252'!E44/'page 252'!E43)","v":4.1847109935500504E-2},{"$f":"LN('page 252'!F44/'page 252'!F43)","v":0.10527966132537296},{"$f":"LN('page 252'!G44/'page 252'!G43)","v":2.7885203489535642E-2},{"$f":"LN('page 252'!H44/'page 252'!H43)","v":3.5952516928415161E-2},{"$f":"LN('page 252'!I44/'page 252'!I43)","v":-1.129305597151414E-3},{"$f":"LN('page 252'!J44/'page 252'!J43)","v":-2.5675351340230225E-2},{"$f":"LN('page 252'!K44/'page 252'!K43)","v":1.1692392929827707E-2},{"$f":"LN('page 252'!L44/'page 252'!L43)","v":1.4651468311863144E-2}]
["2010-05-03",{"$f":"LN('page 252'!B45/'page 252'!B44)","v":-4.5865574660604043E-2},{"$f":"LN('page 252'!C45/'page 252'!C44)","v":-0.14553429842446231},{"$f":"LN('page 252'!D45/'page 252'!D44)","v":-0.24094089127357815},{"$f":"LN('page 252'!E45/'page 252'!E44)","v":-0.164046936550473},{"$f":"LN('page 252'!F45/'page 252'!F44)","v":-1.6256125688273504E-2},{"$f":"LN('page 252'!G45/'page 252'!G44)","v":-2.0791577684914075E-2},{"$f":"LN('page 252'!H45/'page 252'!H44)","v":-0.14318708399258742},{"$f":"LN('page 252'!I45/'page 252'!I44)","v":-0.12437249514639814},{"$f":"LN('page 252'!J45/'page 252'!J44)","v":-8.2646875811924203E-2},{"$f":"LN('page 252'!K45/'page 252'!K44)","v":-0.10722213580452646},{"$f":"LN('page 252'!L45/'page 252'!L44)","v":-8.5531653633770133E-2}]
["2010-06-01",{"$f":"LN('page 252'!B46/'page 252'!B45)","v":-1.4973878957367954E-2},{"$f":"LN('page 252'!C46/'page 252'!C45)","v":-0.20257224341931634},{"$f":"LN('page 252'!D46/'page 252'!D45)","v":-0.12516314295400605},{"$f":"LN('page 252'!E46/'page 252'!E45)","v":-0.11456889066355468},{"$f":"LN('page 252'!F46/'page 252'!F45)","v":-2.1046783061035752E-2},{"$f":"LN('page 252'!G46/'page 252'!G45)","v":-6.0293339567065972E-2},{"$f":"LN('page 252'!H46/'page 252'!H45)","v":-0.11940142086153679},{"$f":"LN('page 252'!I46/'page 252'!I45)","v":-9.033218752194698E-2},{"$f":"LN('page 252'!J46/'page 252'!J45)","v":-6.5669103507857304E-2},{"$f":"LN('page 252'!K46/'page 252'!K45)","v":-5.7706609376747049E-2},{"$f":"LN('page 252'!L46/'page 252'!L45)","v":-5.5388380132376618E-2}]
["2010-07-01",{"$f":"LN('page 252'!B47/'page 252'!B46)","v":5.6946650378942282E-2},{"$f":"LN('page 252'!C47/'page 252'!C46)","v":0.13972780549765557},{"$f":"LN('page 252'!D47/'page 252'!D46)","v":0.13747099062860288},{"$f":"LN('page 252'!E47/'page 252'!E46)","v":0.11497122420348195},{"$f":"LN('page 252'!F47/'page 252'!F46)","v":2.2486107993936241E-2},{"$f":"LN('page 252'!G47/'page 252'!G46)","v":-5.0177818014316708E-3},{"$f":"LN('page 252'!H47/'page 252'!H46)","v":0.11160917364137095},{"$f":"LN('page 252'!I47/'page 252'!I46)","v":-2.3380448644063721E-2},{"$f":"LN('page 252'!J47/'page 252'!J46)","v":5.0727523509658222E-2},{"$f":"LN('page 252'!K47/'page 252'!K46)","v":4.468220020470292E-2},{"$f":"LN('page 252'!L47/'page 252'!L46)","v":6.6515783274589638E-2}]
["2010-08-02",{"$f":"LN('page 252'!B48/'page 252'!B47)","v":5.4019846989763753E-2},{"$f":"LN('page 252'!C48/'page 252'!C47)","v":-4.1353162723357255E-2},{"$f":"LN('page 252'!D48/'page 252'!D47)","v":-5.1239644879771909E-2},{"$f":"LN('page 252'!E48/'page 252'!E47)","v":-9.0014492229614482E-2},{"$f":"LN('page 252'!F48/'page 252'!F47)","v":-5.6575493392081351E-2},{"$f":"LN('page 252'!G48/'page 252'!G47)","v":6.2860138266832932E-4},{"$f":"LN('page 252'!H48/'page 252'!H47)","v":-0.10724553035359768},{"$f":"LN('page 252'!I48/'page 252'!I47)","v":-0.11939724101092451},{"$f":"LN('page 252'!J48/'page 252'!J47)","v":6.9900464278956714E-2},{"$f":"LN('page 252'!K48/'page 252'!K47)","v":-2.4501237318206789E-3},{"$f":"LN('page 252'!L48/'page 252'!L47)","v":-4.8611803170382606E-2}]
["2010-09-01",{"$f":"LN('page 252'!B49/'page 252'!B48)","v":1.9702297881183405E-2},{"$f":"LN('page 252'!C49/'page 252'!C48)","v":3.1289033861531701E-2},{"$f":"LN('page 252'!D49/'page 252'!D48)","v":0.12900578839544322},{"$f":"LN('page 252'!E49/'page 252'!E48)","v":4.2651306224363653E-2},{"$f":"LN('page 252'!F49/'page 252'!F48)","v":0.15462068747353472},{"$f":"LN('page 252'!G49/'page 252'!G48)","v":1.6412542506440735E-2},{"$f":"LN('page 252'!H49/'page 252'!H48)","v":0.1227697748570897},{"$f":"LN('page 252'!I49/'page 252'!I48)","v":5.1172123880303566E-2},{"$f":"LN('page 252'!J49/'page 252'!J48)","v":7.5920690295471535E-2},{"$f":"LN('page 252'!K49/'page 252'!K48)","v":4.4215563995308377E-2},{"$f":"LN('page 252'!L49/'page 252'!L48)","v":8.3928475095282604E-2}]
["2010-10-01",{"$f":"LN('page 252'!B50/'page 252'!B49)","v":4.2826672772633106E-2},{"$f":"LN('page 252'!C50/'page 252'!C49)","v":-2.584845273009263E-2},{"$f":"LN('page 252'!D50/'page 252'!D49)","v":-1.8081380789567517E-2},{"$f":"LN('page 252'!E50/'page 252'!E49)","v":8.525248534118221E-2},{"$f":"LN('page 252'!F50/'page 252'!F49)","v":5.8950248562960224E-2},{"$f":"LN('page 252'!G50/'page 252'!G49)","v":-4.9576635316743636E-3},{"$f":"LN('page 252'!H50/'page 252'!H49)","v":-1.422131272307617E-2},{"$f":"LN('page 252'!I50/'page 252'!I49)","v":-0.13451861367766288},{"$f":"LN('page 252'!J50/'page 252'!J49)","v":1.4760415583120455E-2},{"$f":"LN('page 252'!K50/'page 252'!K49)","v":7.3353286779761717E-2},{"$f":"LN('page 252'!L50/'page 252'!L49)","v":3.6193000710687595E-2}]
["2010-11-01",{"$f":"LN('page 252'!B51/'page 252'!B50)","v":1.4579449763157238E-2},{"$f":"LN('page 252'!C51/'page 252'!C50)","v":0.13010491086478493},{"$f":"LN('page 252'!D51/'page 252'!D50)","v":-1.6459948829091877E-2},{"$f":"LN('page 252'!E51/'page 252'!E50)","v":-4.799652101553193E-2},{"$f":"LN('page 252'!F51/'page 252'!F50)","v":3.3231293656654268E-2},{"$f":"LN('page 252'!G51/'page 252'!G50)","v":-1.229310199115494E-2},{"$f":"LN('page 252'!H51/'page 252'!H50)","v":-1.178795575204224E-2},{"$f":"LN('page 252'!I51/'page 252'!I50)","v":-4.4890840514221639E-2},{"$f":"LN('page 252'!J51/'page 252'!J50)","v":-5.6512210263342216E-2},{"$f":"LN('page 252'!K51/'page 252'!K50)","v":5.1464645962457208E-2},{"$f":"LN('page 252'!L51/'page 252'!L50)","v":-2.2929094870601432E-3}]
["2010-12-01",{"$f":"LN('page 252'!B52/'page 252'!B51)","v":-1.9799995720694887E-2},{"$f":"LN('page 252'!C52/'page 252'!C51)","v":0.18377038246392727},{"$f":"LN('page 252'!D52/'page 252'!D51)","v":0.1854082297019693},{"$f":"LN('page 252'!E52/'page 252'!E51)","v":9.9696394241415021E-2},{"$f":"LN('page 252'!F52/'page 252'!F51)","v":3.6014054427722354E-2},{"$f":"LN('page 252'!G52/'page 252'!G51)","v":3.6839231069499115E-2},{"$f":"LN('page 252'!H52/'page 252'!H51)","v":0.15188951436412129},{"$f":"LN('page 252'!I52/'page 252'!I51)","v":0.19841420710341864},{"$f":"LN('page 252'!J52/'page 252'!J51)","v":7.1659425043255232E-2},{"$f":"LN('page 252'!K52/'page 252'!K51)","v":4.9931017397770804E-2},{"$f":"LN('page 252'!L52/'page 252'!L51)","v":6.3256517221926059E-2}]
["2011-01-03",{"$f":"LN('page 252'!B53/'page 252'!B52)","v":-4.1096044505331546E-2},{"$f":"LN('page 252'!C53/'page 252'!C52)","v":-1.2836256040867838E-2},{"$f":"LN('page 252'!D53/'page 252'!D52)","v":-4.4500917112723415E-2},{"$f":"LN('page 252'!E53/'page 252'!E52)","v":-6.642090839855082E-3},{"$f":"LN('page 252'!F53/'page 252'!F52)","v":5.0654449496584847E-2},{"$f":"LN('page 252'!G53/'page 252'!G52)","v":-1.5475772108379934E-2},{"$f":"LN('page 252'!H53/'page 252'!H52)","v":9.649279042625393E-2},{"$f":"LN('page 252'!I53/'page 252'!I52)","v":2.8212710094356341E-2},{"$f":"LN('page 252'!J53/'page 252'!J52)","v":3.9498208298897095E-2},{"$f":"LN('page 252'!K53/'page 252'!K52)","v":9.832569408757072E-2},{"$f":"LN('page 252'!L53/'page 252'!L52)","v":2.239298525651701E-2}]
["2011-02-01",{"$f":"LN('page 252'!B54/'page 252'!B53)","v":3.5038275425162024E-2},{"$f":"LN('page 252'!C54/'page 252'!C53)","v":-2.2721324115705889E-3},{"$f":"LN('page 252'!D54/'page 252'!D53)","v":1.0403580408377459E-2},{"$f":"LN('page 252'!E54/'page 252'!E53)","v":-3.6189399605148324E-2},{"$f":"LN('page 252'!F54/'page 252'!F53)","v":4.01191659602591E-2},{"$f":"LN('page 252'!G54/'page 252'!G53)","v":7.0510291344624373E-2},{"$f":"LN('page 252'!H54/'page 252'!H53)","v":4.4719835130745081E-2},{"$f":"LN('page 252'!I54/'page 252'!I53)","v":4.0177570232450922E-2},{"$f":"LN('page 252'!J54/'page 252'!J53)","v":6.5441292707415222E-2},{"$f":"LN('page 252'!K54/'page 252'!K53)","v":6.3637055996329475E-2},{"$f":"LN('page 252'!L54/'page 252'!L53)","v":3.1456595040144836E-2}]
["2011-03-01",{"$f":"LN('page 252'!B55/'page 252'!B54)","v":5.3864929591040129E-3},{"$f":"LN('page 252'!C55/'page 252'!C54)","v":-6.3757257433006392E-2},{"$f":"LN('page 252'!D55/'page 252'!D54)","v":-1.4368468072037822E-2},{"$f":"LN('page 252'!E55/'page 252'!E54)","v":-4.5953500328397283E-2},{"$f":"LN('page 252'!F55/'page 252'!F54)","v":-1.3395856706299903E-2},{"$f":"LN('page 252'!G55/'page 252'!G54)","v":7.8103073472774644E-3},{"$f":"LN('page 252'!H55/'page 252'!H54)","v":-4.2153757253584091E-2},{"$f":"LN('page 252'!I55/'page 252'!I54)","v":-6.8390280326807149E-2},{"$f":"LN('page 252'!J55/'page 252'!J54)","v":5.3753719308320881E-2},{"$f":"LN('page 252'!K55/'page 252'!K54)","v":-1.6537283147512148E-2},{"$f":"LN('page 252'!L55/'page 252'!L54)","v":-1.0478506829378123E-3}]
["2011-04-01",{"$f":"LN('page 252'!B56/'page 252'!B55)","v":2.8726576537742146E-2},{"$f":"LN('page 252'!C56/'page 252'!C55)","v":-0.12266719291832286},{"$f":"LN('page 252'!D56/'page 252'!D55)","v":2.5218484096103635E-2},{"$f":"LN('page 252'!E56/'page 252'!E55)","v":2.0684906153512109E-2},{"$f":"LN('page 252'!F56/'page 252'!F55)","v":4.6375898988789757E-3},{"$f":"LN('page 252'!G56/'page 252'!G55)","v":5.9127799491237198E-2},{"$f":"LN('page 252'!H56/'page 252'!H55)","v":1.9792577095426703E-2},{"$f":"LN('page 252'!I56/'page 252'!I55)","v":-8.2367194349206668E-2},{"$f":"LN('page 252'!J56/'page 252'!J55)","v":3.2309726132230598E-2},{"$f":"LN('page 252'!K56/'page 252'!K55)","v":4.4748065140251869E-2},{"$f":"LN('page 252'!L56/'page 252'!L55)","v":2.809691636712916E-2}]
["2011-05-02",{"$f":"LN('page 252'!B57/'page 252'!B56)","v":4.7901145357556636E-2},{"$f":"LN('page 252'!C57/'page 252'!C56)","v":-3.3007711482748128E-2},{"$f":"LN('page 252'!D57/'page 252'!D56)","v":-9.7276694307525613E-2},{"$f":"LN('page 252'!E57/'page 252'!E56)","v":-2.9161243483225494E-2},{"$f":"LN('page 252'!F57/'page 252'!F56)","v":-6.5906594228294924E-3},{"$f":"LN('page 252'!G57/'page 252'!G56)","v":2.3224664302522566E-3},{"$f":"LN('page 252'!H57/'page 252'!H56)","v":-4.0507973478264979E-2},{"$f":"LN('page 252'!I57/'page 252'!I56)","v":-4.4303107895370696E-2},{"$f":"LN('page 252'!J57/'page 252'!J56)","v":3.2260862218221477E-2},{"$f":"LN('page 252'!K57/'page 252'!K56)","v":-4.6941315684363057E-2},{"$f":"LN('page 252'!L57/'page 252'!L56)","v":-1.3592893899637262E-2}]
["2011-06-01",{"$f":"LN('page 252'!B58/'page 252'!B57)","v":3.3515857203127275E-2},{"$f":"LN('page 252'!C58/'page 252'!C57)","v":-1.5265513813927081E-3},{"$f":"LN('page 252'!D58/'page 252'!D57)","v":3.8587111104558085E-2},{"$f":"LN('page 252'!E58/'page 252'!E57)","v":3.856570151120399E-2},{"$f":"LN('page 252'!F58/'page 252'!F57)","v":-3.5585320181802882E-2},{"$f":"LN('page 252'!G58/'page 252'!G57)","v":-2.9701567606909271E-2},{"$f":"LN('page 252'!H58/'page 252'!H57)","v":-3.2441026167902481E-2},{"$f":"LN('page 252'!I58/'page 252'!I57)","v":-6.8992871486951435E-2},{"$f":"LN('page 252'!J58/'page 252'!J57)","v":-4.0741830986603514E-2},{"$f":"LN('page 252'!K58/'page 252'!K57)","v":-2.5324063438263735E-2},{"$f":"LN('page 252'!L58/'page 252'!L57)","v":-1.8426233301897538E-2}]
["2011-07-01",{"$f":"LN('page 252'!B59/'page 252'!B58)","v":2.5299763794067644E-2},{"$f":"LN('page 252'!C59/'page 252'!C58)","v":-0.1408537647349575},{"$f":"LN('page 252'!D59/'page 252'!D58)","v":-0.10967340217062864},{"$f":"LN('page 252'!E59/'page 252'!E58)","v":5.2423700479583425E-2},{"$f":"LN('page 252'!F59/'page 252'!F58)","v":0.15124821709115263},{"$f":"LN('page 252'!G59/'page 252'!G58)","v":8.2380328593423344E-3},{"$f":"LN('page 252'!H59/'page 252'!H58)","v":-5.1577829885273235E-2},{"$f":"LN('page 252'!I59/'page 252'!I58)","v":-0.12053406902827338},{"$f":"LN('page 252'!J59/'page 252'!J58)","v":-6.7884124793493525E-2},{"$f":"LN('page 252'!K59/'page 252'!K58)","v":-1.9710050573154458E-2},{"$f":"LN('page 252'!L59/'page 252'!L58)","v":-2.1708367435427242E-2}]
["2011-08-01",{"$f":"LN('page 252'!B60/'page 252'!B59)","v":5.1211189210772952E-2},{"$f":"LN('page 252'!C60/'page 252'!C59)","v":-0.28233625283811614},{"$f":"LN('page 252'!D60/'page 252'!D59)","v":-0.33988341809742306},{"$f":"LN('page 252'!E60/'page 252'!E59)","v":-2.3213322379782304E-2},{"$f":"LN('page 252'!F60/'page 252'!F59)","v":-1.4575073248301941E-2},{"$f":"LN('page 252'!G60/'page 252'!G59)","v":-1.8585501384766803E-2},{"$f":"LN('page 252'!H60/'page 252'!H59)","v":-9.3604179959224654E-2},{"$f":"LN('page 252'!I60/'page 252'!I59)","v":-0.17204397403571417},{"$f":"LN('page 252'!J60/'page 252'!J59)","v":-2.6845653706688757E-3},{"$f":"LN('page 252'!K60/'page 252'!K59)","v":-6.8519041473712392E-2},{"$f":"LN('page 252'!L60/'page 252'!L59)","v":-5.8467491619120418E-2}]
["2011-09-01",{"$f":"LN('page 252'!B61/'page 252'!B60)","v":-2.9171090471418189E-2},{"$f":"LN('page 252'!C61/'page 252'!C60)","v":-0.31321920460519154},{"$f":"LN('page 252'!D61/'page 252'!D60)","v":-0.32294863870380613},{"$f":"LN('page 252'!E61/'page 252'!E60)","v":-6.6560766518338907E-2},{"$f":"LN('page 252'!F61/'page 252'!F60)","v":-9.1627607052127934E-3},{"$f":"LN('page 252'!G61/'page 252'!G60)","v":-2.1021795142220624E-2},{"$f":"LN('page 252'!H61/'page 252'!H60)","v":-5.9882709601377128E-2},{"$f":"LN('page 252'!I61/'page 252'!I60)","v":-0.28809115406926739},{"$f":"LN('page 252'!J61/'page 252'!J60)","v":-7.1299677584866494E-2},{"$f":"LN('page 252'!K61/'page 252'!K60)","v":-1.8898417468834704E-2},{"$f":"LN('page 252'!L61/'page 252'!L60)","v":-7.4467127542783104E-2}]
["2011-10-03",{"$f":"LN('page 252'!B62/'page 252'!B61)","v":5.5780686871162034E-2},{"$f":"LN('page 252'!C62/'page 252'!C61)","v":0.14130646655301857},{"$f":"LN('page 252'!D62/'page 252'!D61)","v":0.26470732909503208},{"$f":"LN('page 252'!E62/'page 252'!E61)","v":6.7696484982266283E-2},{"$f":"LN('page 252'!F62/'page 252'!F61)","v":5.9704792012682126E-2},{"$f":"LN('page 252'!G62/'page 252'!G61)","v":1.8976614546478383E-2},{"$f":"LN('page 252'!H62/'page 252'!H61)","v":9.3680089184667831E-2},{"$f":"LN('page 252'!I62/'page 252'!I61)","v":0.10993269867186685},{"$f":"LN('page 252'!J62/'page 252'!J61)","v":8.5711456246169743E-2},{"$f":"LN('page 252'!K62/'page 252'!K61)","v":7.2375714908504238E-2},{"$f":"LN('page 252'!L62/'page 252'!L61)","v":0.10230659165059017}]
["2011-11-01",{"$f":"LN('page 252'!B63/'page 252'!B62)","v":3.5809452696710778E-2},{"$f":"LN('page 252'!C63/'page 252'!C62)","v":7.5802504868283854E-2},{"$f":"LN('page 252'!D63/'page 252'!D62)","v":-8.2279890570871095E-2},{"$f":"LN('page 252'!E63/'page 252'!E62)","v":-3.2688932465501211E-2},{"$f":"LN('page 252'!F63/'page 252'!F62)","v":-5.7399677831886937E-2},{"$f":"LN('page 252'!G63/'page 252'!G62)","v":-8.8891220042896013E-2},{"$f":"LN('page 252'!H63/'page 252'!H62)","v":-4.8911017393338939E-2},{"$f":"LN('page 252'!I63/'page 252'!I62)","v":-0.22608041098751938},{"$f":"LN('page 252'!J63/'page 252'!J62)","v":5.1134299236567683E-2},{"$f":"LN('page 252'!K63/'page 252'!K62)","v":3.5627177643151035E-2},{"$f":"LN('page 252'!L63/'page 252'!L62)","v":-5.0714834366809821E-3}]
["2011-12-01",{"$f":"LN('page 252'!B64/'page 252'!B63)","v":4.912910329322951E-2},{"$f":"LN('page 252'!C64/'page 252'!C63)","v":-3.1299127174207235E-2},{"$f":"LN('page 252'!D64/'page 252'!D63)","v":-3.7760688983387289E-2},{"$f":"LN('page 252'!E64/'page 252'!E63)","v":1.4746095685192809E-2},{"$f":"LN('page 252'!F64/'page 252'!F63)","v":5.794303530036643E-2},{"$f":"LN('page 252'!G64/'page 252'!G63)","v":2.8278230394057746E-2},{"$f":"LN('page 252'!H64/'page 252'!H63)","v":0.12788413164288739},{"$f":"LN('page 252'!I64/'page 252'!I63)","v":2.1819047394639673E-2},{"$f":"LN('page 252'!J64/'page 252'!J63)","v":7.5617406402576193E-2},{"$f":"LN('page 252'!K64/'page 252'!K63)","v":5.2355230333928124E-2},{"$f":"LN('page 252'!L64/'page 252'!L63)","v":8.4965534941463527E-3}]
["2012-01-03",{"$f":"LN('page 252'!B65/'page 252'!B64)","v":-1.2839979792961495E-2},{"$f":"LN('page 252'!C65/'page 252'!C64)","v":0.13173189410417016},{"$f":"LN('page 252'!D65/'page 252'!D64)","v":0.1205280277725379},{"$f":"LN('page 252'!E65/'page 252'!E64)","v":0.12884980391994208},{"$f":"LN('page 252'!F65/'page 252'!F64)","v":0.11965782035865079},{"$f":"LN('page 252'!G65/'page 252'!G64)","v":-2.0981886715550901E-2},{"$f":"LN('page 252'!H65/'page 252'!H64)","v":4.3698924213377906E-2},{"$f":"LN('page 252'!I65/'page 252'!I64)","v":0.24871312616371358},{"$f":"LN('page 252'!J65/'page 252'!J64)","v":-1.1267724846342381E-2},{"$f":"LN('page 252'!K65/'page 252'!K64)","v":-1.2173440701096267E-2},{"$f":"LN('page 252'!L65/'page 252'!L64)","v":4.2659999011137491E-2}]
["2012-02-01",{"$f":"LN('page 252'!B66/'page 252'!B65)","v":9.4454078431981461E-3},{"$f":"LN('page 252'!C66/'page 252'!C65)","v":2.8456539914008223E-2},{"$f":"LN('page 252'!D66/'page 252'!D65)","v":0.12705334026908616},{"$f":"LN('page 252'!E66/'page 252'!E65)","v":4.1133493578119122E-2},{"$f":"LN('page 252'!F66/'page 252'!F65)","v":7.7309054724338758E-2},{"$f":"LN('page 252'!G66/'page 252'!G65)","v":1.3837581670273408E-2},{"$f":"LN('page 252'!H66/'page 252'!H65)","v":2.2199643166163095E-2},{"$f":"LN('page 252'!I66/'page 252'!I65)","v":0.13738091618845114},{"$f":"LN('page 252'!J66/'page 252'!J65)","v":-1.890359731168784E-3},{"$f":"LN('page 252'!K66/'page 252'!K65)","v":1.9030069999014219E-2},{"$f":"LN('page 252'!L66/'page 252'!L65)","v":2.9682852984449001E-2}]

{"sheet":"Page 269","index":9,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,4,2,6],[0,0,0,6]]}
["COMPARING IMPLIED AND HISTORICAL VOLATILITY"]
["Current date",41100]
["Expire date",41138,null,null,{"$f":"ggetformula(E7)","v":" =callvolatility(B7,C7,($B$3-$B$2)/365,$B$4,D7)"}]
["Interest",0.01]
[]
[null,"Stock price","Strike","Price","Implied volatility","Historical volatility"]
["MCD",90.25,90,2.09,{"$f":"callvolatility(B7,C7,($B$3-$B$2)/365,$B$4,D7)","v":0.165008544921875},{"$f":"TRANSPOSE('Betas etc'!B11:L11)","v":0.15418527089542025},{"$f":"getformula(F7)","v":"<--  {=TRANSPOSE('Betas etc'!B11:L11)}"}]
["X",20.28,20,1.58,0.550506591796875,0.66998826163738834]
["MT",14.67,15,0.75,0.471221923828125,0.56177384671698594]
["MSFT",29.74,30,1.07,0.307403564453125,0.27209198493833214]
["AAPL",608.21,610,25.3,0.330352783203125,0.38526345325429023]
["K",48.98,50,0.4,0.124359130859375,0.17669214697782279]
["GE",19.62,20,0.39,0.216278076171875,0.37911152392620051]
["BAC",7.48,8,0.22,0.430389404296875,0.68096735366570316]
["PFE",22.44,23,0.18,0.133758544921875,0.21874143532148144]
["XOM",83.11,85,0.9,0.152252197265625,0.17551231723617919]
["^GSPC",1341.47,1350,22.5,0.149627685546875,0.19209824137226539]

{"sheet":"Page 270","index":10,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,10],[14,1,14,10]]}
["CONSTANT CORRELATION MATRIX WITH IMPLIED VOLATILITIES"]
["Correlation",0.2]
[]
[null,"MCD","X","MT","MSFT","AAPL","K","GE","BAC","PFE","XOM"]
["MCD",{"$f":"ImpliedVolvarcov(B5:K14,E22:E31,B2)","v":2.722781989723444E-2},1.8167658336460592E-2,1.5551128797233107E-2,1.0144842974841596E-2,1.0902206413447859E-2,4.1040638461709023E-3,7.1375461295247085E-3,1.4203585870563985E-2,4.4142605736851694E-3,5.0245827063918119E-3]
["X",1.8167658336460592E-2,0.30305750761181116,5.1882155053317551E-2,3.3845537714660166E-2,3.6372276954352856E-2,1.3692104257643223E-2,2.3812501318752767E-2,4.7386440820991999E-2,1.4726992137730122E-2,1.6763167642056941E-2]
["MT",1.5551128797233107E-2,5.1882155053317551E-2,0.22205010149627924,2.8971059806644918E-2,3.1133894808590416E-2,1.1720149777829649E-2,2.0382994227111342E-2,4.0561784617602827E-2,1.2605991773307325E-2,1.4348914660513402E-2]
["MSFT",1.0144842974841596E-2,3.3845537714660173E-2,2.8971059806644918E-2,9.4496951438486576E-2,2.0310324616730213E-2,7.6456880196928987E-3,1.3296930305659772E-2,2.6460647396743298E-2,8.2235706970095641E-3,9.3605736270546917E-3]
["AAPL",1.0902206413447857E-2,3.6372276954352856E-2,3.1133894808590412E-2,2.0310324616730213E-2,0.10913296137005091,8.2164769992232323E-3,1.4289612881839275E-2,2.8436067514121532E-2,8.8375015184283257E-3,1.0059387423098087E-2]
["K",4.1040638461709023E-3,1.3692104257643223E-2,1.1720149777829647E-2,7.6456880196928978E-3,8.2164769992232323E-3,1.5465193428099155E-2,5.3792307153344154E-3,1.0704570449888706E-2,3.3268192782998085E-3,3.7867901846766472E-3]
["GE",7.1375461295247085E-3,2.3812501318752767E-2,2.0382994227111342E-2,1.3296930305659772E-2,1.4289612881839277E-2,5.3792307153344154E-3,4.6776206232607365E-2,1.861675847321749E-2,5.7858081534504892E-3,6.585762463510037E-3]
["BAC",1.4203585870563985E-2,4.7386440820991999E-2,4.0561784617602833E-2,2.6460647396743302E-2,2.8436067514121536E-2,1.0704570449888708E-2,1.861675847321749E-2,0.18523503933101892,1.1513652093708516E-2,1.3105546496808531E-2]
["PFE",4.4142605736851694E-3,1.4726992137730122E-2,1.2605991773307323E-2,8.2235706970095641E-3,8.8375015184283257E-3,3.3268192782998085E-3,5.7858081534504892E-3,1.1513652093708516E-2,1.7891348339617252E-2,4.0730064734816555E-3]
["XOM",5.0245827063918119E-3,1.6763167642056945E-2,1.4348914660513402E-2,9.3605736270546917E-3,1.0059387423098087E-2,3.7867901846766476E-3,6.585762463510037E-3,1.3105546496808529E-2,4.0730064734816555E-3,2.3180731572210789E-2]
[null,{"$f":"getformula(K5)","v":"<--  {=ImpliedVolvarcov(B5:K14,E22:E31,B2)}"}]
[]
["Current date",41100]
["Expire date",41138]
["Interest",0.01]
[]
[null,"Stock price","Strike","Price","Implied volatility"]
["MCD",90.25,90,2.09,{"$f":"callvolatility(B22,C22,($B$18-$B$17)/365,$B$19,D22)","v":0.165008544921875},{"$f":"getformula(E22)","v":"<--  =callvolatility(B22,C22,($B$18-$B$17)/365,$B$19,D22)"}]
["X",20.28,20,1.58,{"$f":"callvolatility(B23,C23,($B$18-$B$17)/365,$B$19,D23)","v":0.550506591796875}]
["MT",14.67,15,0.75,0.471221923828125]
["MSFT",29.74,30,1.07,0.307403564453125]
["AAPL",608.21,610,25.3,0.330352783203125]
["K",48.98,50,0.4,0.124359130859375]
["GE",19.62,20,0.39,0.216278076171875]
["BAC",7.48,8,0.22,0.430389404296875]
["PFE",22.44,23,0.18,0.133758544921875]
["XOM",83.11,85,0.9,0.152252197265625]