Sheet1

starting principal 20000

buy

sell
2044
2035
1963
1942
1999
2010
2219
2350
2475
2392
2479
2811
2869
2800
3115
3037
3102
3454
3570
3870
3925
3945
3945
4159
3741
3763
3846
4173
4178
4453
4268
4345
5294
4745
4885
5085
4067
4290
4319
4319
4333

2144
2096
2035
1953
1982
2203
2320
2503
2577
2496
2794
2869
3601
3416
3009
3009
3402
3524
3957
3741
3935
3848
4040
4111
4043
3716
4250
4143
4492
4378
4402
5953
5927
5162
5110
5028
4956
4259
4190
4452
4294

prof/loss
points
100
61
72
11
-17
193
101
153
102
104
315
58
732
616
-106
-28
300
70
387
-129
10
-97
95
-48
302
-47
404
-30
314
-75
134
1608
633
417
225
-57
889
-31
-129
133
-39

aver nf
2094
2065.5
1999
1947.5
1990.5
2106.5
2269.5
2426.5
2526
2444
2636.5
2840
3235
3108
3062
3023
3252
3489
3763.5
3805.5
3930
3896.5
3992.5
4135
3892
3739.5
4048
4158
4335
4415.5
4335
5149
5610.5
4953.5
4997.5
5056.5
4511.5
4274.5
4254.5
4385.5
4313.5

no of lots for
principal
1
1.19
1.38
1.6
1.59
1.46
1.78
1.88
2.11
2.57
2.78
3.69
3.49
7.17
14.25
11.87
10.6
14.2
14.41
21.37
17.16
17.57
15.09
16.31
16.33
23.46
20.25
29.47
27.16
36.28
33.74
32.73
75.9
133.46
187.19
226.08
238.68
499.26
480.36
395.64
464.12

Page 1

no of lots
1
1
1
1
1
1
1
1
2
2
2
3
3
7
14
11
10
14
14
21
17
17
15
16
16
23
20
29
27
36
33
32
75
133
187
226
238
499
480
395
464

points profit
100
61
72
11
-17
193
101
153
204
208
630
174
2196
4312
-1484
-308
3000
980
5418
-2709
170
-1649
1425
-768
4832
-1081
8080
-870
8478
-2700
4422
51456
47475
55461
42075
-12882
211582
-15469
-61920
52535
-18096

Sheet1
2829
2748
2980
2955
3012
2764
2922
2706
2777
4380
4122
4222
4460
4687
4779
4900
5086
5027

4328
2903
2954
2927
2981
2890
2863
2780
4492
4244
4181
4607
4607
5052
4852
5011
5034
4997

1499
155
-26
-28
-31
126
-59
74
1715
-136
59
385
147
365
73
111
-52
-30

3578.5
2825.5
2967
2941
2996.5
2827
2892.5
2743
3634.5
4312
4151.5
4414.5
4533.5
4869.5
4815.5
4955.5
5060
5012

Page 2

533.2
2087.93
2507.3
2411.51
2255.8
2270.18
2712.93
2561.06
2195.66
6219.98
5393.33
5441.76
7608.73
8209.82
11406.73
11892.33
12946.28
12388.17

533
2087
2507
2411
2255
2270
2712
2561
2195
6219
5393
5441
7608
8209
11406
11892
12946
12388

798967
323485
-65182
-67508
-69905
286020
-160008
189514
3764425
-845784
318187
2094785
1118376
2996285
832638
1320012
-673192
-371640

Sheet1

profit in rs
5000
3050
3600
550
-850
9650
5050
7650
10200
10400
31500
8700
109800
215600
-74200
-15400
150000
49000
270900
-135450
8500
-82450
71250
-38400
241600
-54050
404000
-43500
423900
-135000
221100
2572800
2373750
2773050
2103750
-644100
10579100
-773450
-3096000
2626750
-904800

net cash in
hand=
principal + expenses in
profit
points
expenses rs net principal
25000
10
500
24500
28050
10
500
27550
31650
10
500
31150
32200
10
500
31700
31350
10
500
30850
41000
10
500
40500
46050
10
500
45550
53700
10
500
53200
63900
20
1000
62900
74300
20
1000
73300
105800
20
1000
104800
114500
30
1500
113000
224300
30
1500
222800
439900
70
3500
436400
365700
140
7000
358700
350300
110
5500
344800
500300
100
5000
495300
549300
140
7000
542300
820200
140
7000
813200
684750
210
10500
674250
693250
170
8500
684750
610800
170
8500
602300
682050
150
7500
674550
643650
160
8000
635650
885250
160
8000
877250
831200
230
11500
819700
1235200
200
10000
1225200
1191700
290
14500
1177200
1615600
270
13500
1602100
1480600
360
18000
1462600
1701700
330
16500
1685200
4274500
320
16000
4258500
6648250
750
37500
6610750
9421300
1330
66500
9354800
11525050
1870
93500
11431550
10880950
2260
113000
10767950
21460050
2380
119000
21341050
20686600
4990
249500
20437100
17590600
4800
240000
17350600
20217350
3950
197500
20019850
19312550
4640
232000
19080550
Page 3

Sheet1
39948350
16174250
-3259100
-3375400
-3495250
14301000
-8000400
9475700
188221250
-42289200
15909350
104739250
55918800
149814250
41631900
66000600
-33659600
-18582000

59260900
75435150
72176050
68800650
65305400
79606400
71606000
81081700
269302950
227013750
242923100
347662350
403581150
553395400
595027300
661027900
627368300
608786300

5330
20870
25070
24110
22550
22700
27120
25610
21950
62190
53930
54410
76080
82090
114060
118920
129460
123880

266500
1043500
1253500
1205500
1127500
1135000
1356000
1280500
1097500
3109500
2696500
2720500
3804000
4104500
5703000
5946000
6473000
6194000

Page 4

58994400
74391650
70922550
67595150
64177900
78471400
70250000
79801200
268205450
223904250
240226600
344941850
399777150
549290900
589324300
655081900
620895300
602592300