Nice spreadsheet CEB thanks for sharing. Looks good to me - i.e. I cant find any flaw in your logic.
PEN holding up reasonably well imo. After surging to 7c+ it probably needed the relief valve to let off some steam, and if it re-groups here in the 6's before advancing again that'll be a good result.
Cheers, Sharks.
