{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["PORTFOLIO","calculations"],"not_rendered":{"charts":3,"defined_names":15},"read":"whole","date_system":"1900"}

{"sheet":"PORTFOLIO","index":0,"n_rows":29,"n_cols":12,"rows_kept":29}
[]
[null,"MY PORTFOLIO",null,{"$f":"TotalTitle","v":"Total Value of Portfolio: $49,654.10 "}]
{"$rows_empty":13}
[null,"Symbol","Company Name","Current Price","Change in Price","% Change in Price","Quantity","Total","Sector","Industry","Type","Open"]
[null,"MSFT","Microsoft Corporation",{"v":28.15,"d":"$28.15"},{"v":0.2,"d":"$0.20"},{"v":0.0072,"d":"0.72%"},179,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":5038.849999999999,"d":"$5,038.85"}},"Technology","Software - Infrastructure","Equity",{"v":27.82,"d":"$27.82"}]
[null,"LNCO","Linn Co",{"v":38.52,"d":"$38.52"},{"v":-0.26,"d":"-$0.26"},{"v":-0.0067,"d":"-0.67%"},225,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":8667,"d":"$8,667.00"}},"Energy","Oil & Gas E&P","Equity",{"v":38.8,"d":"$38.80"}]
[null,"F","Ford Motor Co",{"v":12.75,"d":"$12.75"},{"v":0.14,"d":"$0.14"},{"v":0.0111,"d":"1.11%"},141,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":1797.75,"d":"$1,797.75"}},"Consumer Cyclical","Auto Manufacturers","Equity",{"v":12.55,"d":"$12.55"}]
[null,"BGSC","BGS Acquisition Corp",{"v":9.94,"d":"$9.94"},{"v":-0.02,"d":"-$0.02"},{"v":-2E-3,"d":"-0.20%"},86,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":854.8399999999999,"d":"$854.84"}},"Industrials","Conglomerates","Equity",{"v":9.93,"d":"$9.93"}]
[null,"ADRD","BLDRS Developed Markets 100 ADR Index F",{"v":21.46,"d":"$21.46"},{"v":0.08,"d":"$0.08"},{"v":0.0039,"d":"0.39%"},300,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":6438,"d":"$6,438.00"}},"Consumer Defensive","Packaged Foods","Fund",{"v":21.45,"d":"$21.45"}]
[null,"V","Visa",{"v":159.5,"d":"$159.50"},{"v":1.42,"d":"$1.42"},{"v":0.009,"d":"0.90%"},97,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":15471.5,"d":"$15,471.50"}},"Financial Services","Credit Services","Equity",{"v":157.76,"d":"$157.76"}]
[null,"MGI","MoneyGram International Inc",{"v":17.27,"d":"$17.27"},{"v":0.7,"d":"$0.70"},{"v":0.0422,"d":"4.22%"},34,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":587.18,"d":"$587.18"}},"Industrials","Business Services","Equity",{"v":16.47,"d":"$16.47"}]
[null,"R","Ryder System Inc",{"v":55.58,"d":"$55.58"},{"v":0.15,"d":"$0.15"},{"v":0.0027,"d":"0.27%"},45,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":2501.1,"d":"$2,501.10"}},"Industrials","Rental & Leasing Services","Equity",{"v":55.15,"d":"$55.15"}]
[null,"JACK","Jack In The Box Inc",{"v":31.79,"d":"$31.79"},{"v":-0.26,"d":"-$0.26"},{"v":-0.0081,"d":"-0.81%"},54,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":1716.6599999999999,"d":"$1,716.66"}},"Consumer Cyclical","Restaurants","Equity",{"v":31.97,"d":"$31.97"}]
[null,"GE","General Electric Co",{"v":23.27,"d":"$23.27"},{"v":0.08,"d":"$0.08"},{"v":0.0034,"d":"0.34%"},36,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":837.72,"d":"$837.72"}},"Industrials","Diversified Industrials","Equity",{"v":23.15,"d":"$23.15"}]
[null,"SBUX","Starbucks Corporation",{"v":55.7,"d":"$55.70"},{"v":0.83,"d":"$0.83"},{"v":0.0151,"d":"1.51%"},100,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":5570,"d":"$5,570.00"}},"Consumer Cyclical","Restaurants","Equity",{"v":54.77,"d":"$54.77"}]
[null,"NOK","Nokia Corp ADS",{"v":3.47,"d":"$3.47"},{"v":-0.12,"d":"-$0.12"},{"v":-0.0334,"d":"-3.34%"},50,{"$f":"Table1[[#This Row],[Quantity]]*Table1[[#This Row],[Current Price]]","v":{"v":173.5,"d":"$173.50"}},"Technology","Communication Equipment","Equity",{"v":3.48,"d":"$3.48"}]
[null,"TOTAL",{"$nulls":5},{"$f":"SUBTOTAL(109,Table1[Total])","v":{"v":49654.100000000006,"d":"$49,654.10"}}]

{"sheet":"calculations","index":1,"n_rows":156,"n_cols":12,"rows_kept":156,"hidden":true}
["This sheet should remain hidden. Any changes made to this sheet could result in errors in the Bing Portfolio"]
[]
[]
[]
[]
[null,"Category Plot:",{"$f":"ChartOptionTitle","v":"Portfolio Sectors"}]
[]
[]
[null,null,{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C8, PORTFOLIO!$I$16:$I$137), 0))","v":"Sector"},{"$f":"COUNT(IF(LEN(D10:D19)>0,1))","v":7}]
[null,{"$f":"IFERROR(IF(C10=0,\"\",C10),\"\")","v":"Technology"},{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C9, PORTFOLIO!$I$16:$I$137), 0))","v":"Technology"},{"$f":"IFERROR(IF(C10=0,\"Other\",C10),\"\")","v":"Technology"},{"$f":"IF(ISERROR(C10),\"\",SUMIFS(Table1[Total],Table1[Sector],B10))","v":{"v":5212.349999999999,"d":"$5,212.35"}}]
[null,"Energy",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C10, PORTFOLIO!$I$16:$I$137), 0))","v":"Energy"},"Energy",{"$f":"IF(ISERROR(C11),\"\",SUMIFS(Table1[Total],Table1[Sector],B11))","v":{"v":8667,"d":"$8,667.00"}}]
[null,"Consumer Cyclical",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C11, PORTFOLIO!$I$16:$I$137), 0))","v":"Consumer Cyclical"},"Consumer Cyclical",{"$f":"IF(ISERROR(C12),\"\",SUMIFS(Table1[Total],Table1[Sector],B12))","v":{"v":9084.41,"d":"$9,084.41"}}]
[null,"Industrials",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C12, PORTFOLIO!$I$16:$I$137), 0))","v":"Industrials"},"Industrials",{"$f":"IF(ISERROR(C13),\"\",SUMIFS(Table1[Total],Table1[Sector],B13))","v":{"v":4780.84,"d":"$4,780.84"}}]
[null,"Consumer Defensive",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C13, PORTFOLIO!$I$16:$I$137), 0))","v":"Consumer Defensive"},"Consumer Defensive",{"$f":"IF(ISERROR(C14),\"\",SUMIFS(Table1[Total],Table1[Sector],B14))","v":{"v":6438,"d":"$6,438.00"}}]
[null,"Financial Services",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C14, PORTFOLIO!$I$16:$I$137), 0))","v":"Financial Services"},"Financial Services",{"$f":"IF(ISERROR(C15),\"\",SUMIFS(Table1[Total],Table1[Sector],B15))","v":{"v":15471.5,"d":"$15,471.50"}}]
[null,"",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C15, PORTFOLIO!$I$16:$I$137), 0))","v":0},"Other",{"$f":"IF(ISERROR(C16),\"\",SUMIFS(Table1[Total],Table1[Sector],B16))","v":{"v":0,"d":"$0.00"}}]
[null,"",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C16, PORTFOLIO!$I$16:$I$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C17),\"\",SUMIFS(Table1[Total],Table1[Sector],B17))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C17, PORTFOLIO!$I$16:$I$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C18),\"\",SUMIFS(Table1[Total],Table1[Sector],B18))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$I$16:$I$137, MATCH(0, COUNTIF($C$8:C18, PORTFOLIO!$I$16:$I$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C19),\"\",SUMIFS(Table1[Total],Table1[Sector],B19))","v":""}]
[]
[]
[]
[]
[]
[null,null,{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C24, PORTFOLIO!$J$16:$J$137), 0))","v":"Industry"},{"$f":"COUNT(IF(LEN(D26:D35)>0,1))","v":10}]
[null,{"$f":"IFERROR(IF(C26=0,\"\",C26),\"\")","v":"Software - Infrastructure"},{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C25, PORTFOLIO!$J$16:$J$137), 0))","v":"Software - Infrastructure"},{"$f":"IFERROR(IF(C26=0,\"Other\",C26),\"\")","v":"Software - Infrastructure"},{"$f":"IF(ISERROR(C26),\"\",SUMIFS(Table1[Total],Table1[Industry],B26))","v":{"v":5038.849999999999,"d":"$5,038.85"}}]
[null,"Oil & Gas E&P",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C26, PORTFOLIO!$J$16:$J$137), 0))","v":"Oil & Gas E&P"},"Oil & Gas E&P",{"$f":"IF(ISERROR(C27),\"\",SUMIFS(Table1[Total],Table1[Industry],B27))","v":{"v":8667,"d":"$8,667.00"}}]
[null,"Auto Manufacturers",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C27, PORTFOLIO!$J$16:$J$137), 0))","v":"Auto Manufacturers"},"Auto Manufacturers",{"$f":"IF(ISERROR(C28),\"\",SUMIFS(Table1[Total],Table1[Industry],B28))","v":{"v":1797.75,"d":"$1,797.75"}}]
[null,"Conglomerates",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C28, PORTFOLIO!$J$16:$J$137), 0))","v":"Conglomerates"},"Conglomerates",{"$f":"IF(ISERROR(C29),\"\",SUMIFS(Table1[Total],Table1[Industry],B29))","v":{"v":854.8399999999999,"d":"$854.84"}}]
[null,"Packaged Foods",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C29, PORTFOLIO!$J$16:$J$137), 0))","v":"Packaged Foods"},"Packaged Foods",{"$f":"IF(ISERROR(C30),\"\",SUMIFS(Table1[Total],Table1[Industry],B30))","v":{"v":6438,"d":"$6,438.00"}}]
[null,"Credit Services",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C30, PORTFOLIO!$J$16:$J$137), 0))","v":"Credit Services"},"Credit Services",{"$f":"IF(ISERROR(C31),\"\",SUMIFS(Table1[Total],Table1[Industry],B31))","v":{"v":15471.5,"d":"$15,471.50"}}]
[null,"Business Services",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C31, PORTFOLIO!$J$16:$J$137), 0))","v":"Business Services"},"Business Services",{"$f":"IF(ISERROR(C32),\"\",SUMIFS(Table1[Total],Table1[Industry],B32))","v":{"v":587.18,"d":"$587.18"}}]
[null,"Rental & Leasing Services",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C32, PORTFOLIO!$J$16:$J$137), 0))","v":"Rental & Leasing Services"},"Rental & Leasing Services",{"$f":"IF(ISERROR(C33),\"\",SUMIFS(Table1[Total],Table1[Industry],B33))","v":{"v":2501.1,"d":"$2,501.10"}}]
[null,"Restaurants",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C33, PORTFOLIO!$J$16:$J$137), 0))","v":"Restaurants"},"Restaurants",{"$f":"IF(ISERROR(C34),\"\",SUMIFS(Table1[Total],Table1[Industry],B34))","v":{"v":7286.66,"d":"$7,286.66"}}]
[null,"Diversified Industrials",{"$f":"INDEX(PORTFOLIO!$J$16:$J$137, MATCH(0, COUNTIF($C$24:C34, PORTFOLIO!$J$16:$J$137), 0))","v":"Diversified Industrials"},"Diversified Industrials",{"$f":"IF(ISERROR(C35),\"\",SUMIFS(Table1[Total],Table1[Industry],B35))","v":{"v":837.72,"d":"$837.72"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"INDEX(PORTFOLIO!$K$16:$K$28, MATCH(0, COUNTIF($C$40:C40, PORTFOLIO!$K$16:$K$137), 0))","v":"Type"},{"$f":"COUNT(IF(LEN(D42:D51)>0,1))","v":2}]
[null,{"$f":"IFERROR(IF(C42=0,\"\",C42),\"\")","v":"Equity"},"Equity",{"$f":"IFERROR(IF(C42=0,\"Other\",C42),\"\")","v":"Equity"},{"$f":"IF(ISERROR(C42),\"\",SUMIFS(Table1[Total],Table1[Type],B42))","v":{"v":43216.100000000006,"d":"$43,216.10"}}]
[null,"Fund","Fund",{"$f":"IFERROR(IF(C43=0,\"Other\",C43),\"\")","v":"Fund"},{"$f":"IF(ISERROR(C43),\"\",SUMIFS(Table1[Total],Table1[Type],B43))","v":{"v":6438,"d":"$6,438.00"}}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C43, PORTFOLIO!$K$16:$K$137), 0))","v":0},{"$f":"IFERROR(IF(C44=0,\"\",C44),\"\")","v":""},{"$f":"IF(ISERROR(C44),\"\",SUMIFS(Table1[Total],Table1[Type],B44))","v":{"v":0,"d":"$0.00"}}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C44, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(C45=0,\"Other\",C45),\"\")","v":""},{"$f":"IF(ISERROR(C45),\"\",SUMIFS(Table1[Total],Table1[Type],B45))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C45, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C46),\"\",SUMIFS(Table1[Total],Table1[Type],B46))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C46, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C47),\"\",SUMIFS(Table1[Total],Table1[Type],B47))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C47, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C48),\"\",SUMIFS(Table1[Total],Table1[Type],B48))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C48, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C49),\"\",SUMIFS(Table1[Total],Table1[Type],B49))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C49, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C50),\"\",SUMIFS(Table1[Total],Table1[Type],B50))","v":""}]
[null,"",{"$f":"INDEX(PORTFOLIO!$K$16:$K$137, MATCH(0, COUNTIF($C$40:C50, PORTFOLIO!$K$16:$K$137), 0))","v":{"$error":"#N/A"}},"",{"$f":"IF(ISERROR(C51),\"\",SUMIFS(Table1[Total],Table1[Type],B51))","v":""}]
[]
[]
[{"$nulls":7},{"$f":"IF(COUNT(IF(LEN(H57:H156)>0,1))<11,H56,\"Top 10 of \" & COUNT(IF(LEN(H57:H156)>0,1))) & \" Positions\"","v":"Top 10 of 12 Positions"}]
[]
[{"$nulls":7},{"$f":"MIN(COUNT(IF(LEN(H57:H156)>0,1)),10)","v":10}]
[{"$nulls":5},1,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F57)","v":"MSFT"},{"$f":"REPT(G57,(G57<>\"total\")*(G57<>0))&REPT(\"No Positions\",G57=0)","v":"MSFT"},{"$f":"IF((G57<>\"total\")*(G57<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F57),0)","v":{"v":5038.849999999999,"d":"$5,038.85"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J57))","v":{"v":15471.5,"d":"$15,472"}},{"$f":"MATCH(J57,$I$57:$I$156,0)","v":6},{"$f":"INDEX($H$57:$H$156,K57)","v":"V"}]
[{"$nulls":5},2,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F58)","v":"LNCO"},{"$f":"REPT(G58,(G58<>\"total\")*(G58<>0))","v":"LNCO"},{"$f":"IF((G58<>\"total\")*(G58<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F58),0)","v":{"v":8667,"d":"$8,667.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J58))","v":{"v":8667,"d":"$8,667"}},{"$f":"MATCH(J58,$I$57:$I$156,0)","v":2},{"$f":"INDEX($H$57:$H$156,K58)","v":"LNCO"}]
[{"$nulls":5},3,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F59)","v":"F"},"F",{"$f":"IF((G59<>\"total\")*(G59<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F59),0)","v":{"v":1797.75,"d":"$1,797.75"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J59))","v":{"v":6438,"d":"$6,438"}},5,"ADRD"]
[{"$nulls":5},4,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F60)","v":"BGSC"},"BGSC",{"$f":"IF((G60<>\"total\")*(G60<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F60),0)","v":{"v":854.8399999999999,"d":"$854.84"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J60))","v":{"v":5570,"d":"$5,570"}},11,"SBUX"]
[{"$nulls":5},5,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F61)","v":"ADRD"},"ADRD",{"$f":"IF((G61<>\"total\")*(G61<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F61),0)","v":{"v":6438,"d":"$6,438.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J61))","v":{"v":5038.849999999999,"d":"$5,039"}},1,"MSFT"]
[{"$nulls":5},6,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F62)","v":"V"},"V",{"$f":"IF((G62<>\"total\")*(G62<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F62),0)","v":{"v":15471.5,"d":"$15,471.50"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J62))","v":{"v":2501.1,"d":"$2,501"}},8,"R"]
[{"$nulls":5},7,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F63)","v":"MGI"},"MGI",{"$f":"IF((G63<>\"total\")*(G63<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F63),0)","v":{"v":587.18,"d":"$587.18"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J63))","v":{"v":1797.75,"d":"$1,798"}},3,"F"]
[{"$nulls":5},8,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F64)","v":"R"},"R",{"$f":"IF((G64<>\"total\")*(G64<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F64),0)","v":{"v":2501.1,"d":"$2,501.10"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J64))","v":{"v":1716.6599999999999,"d":"$1,717"}},9,"JACK"]
[{"$nulls":5},9,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F65)","v":"JACK"},"JACK",{"$f":"IF((G65<>\"total\")*(G65<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F65),0)","v":{"v":1716.6599999999999,"d":"$1,716.66"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J65))","v":{"v":854.8399999999999,"d":"$855"}},4,"BGSC"]
[{"$nulls":5},10,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F66)","v":"GE"},"GE",{"$f":"IF((G66<>\"total\")*(G66<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F66),0)","v":{"v":837.72,"d":"$837.72"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J66))","v":{"v":837.72,"d":"$838"}},10,"GE"]
[{"$nulls":5},11,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F67)","v":"SBUX"},"SBUX",{"$f":"IF((G67<>\"total\")*(G67<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F67),0)","v":{"v":5570,"d":"$5,570.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J67))","v":{"v":587.18,"d":"$587"}},7,"MGI"]
[{"$nulls":5},12,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F68)","v":"NOK"},"NOK",{"$f":"IF((G68<>\"total\")*(G68<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F68),0)","v":{"v":173.5,"d":"$173.50"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J68))","v":{"v":173.5,"d":"$174"}},12,"NOK"]
[{"$nulls":5},13,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F69)","v":"TOTAL"},"",{"$f":"IF((G69<>\"total\")*(G69<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F69),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J69))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},14,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F70)","v":0},"",{"$f":"IF((G70<>\"total\")*(G70<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F70),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J70))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},15,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F71)","v":0},"",{"$f":"IF((G71<>\"total\")*(G71<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F71),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J71))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},16,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F72)","v":0},"",{"$f":"IF((G72<>\"total\")*(G72<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F72),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J72))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},17,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F73)","v":0},"",{"$f":"IF((G73<>\"total\")*(G73<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F73),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J73))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},18,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F74)","v":0},"",{"$f":"IF((G74<>\"total\")*(G74<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F74),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J74))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},19,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F75)","v":0},"",{"$f":"IF((G75<>\"total\")*(G75<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F75),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J75))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},20,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F76)","v":0},"",{"$f":"IF((G76<>\"total\")*(G76<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F76),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J76))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},21,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F77)","v":0},"",{"$f":"IF((G77<>\"total\")*(G77<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F77),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J77))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},22,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F78)","v":0},"",{"$f":"IF((G78<>\"total\")*(G78<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F78),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J78))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},23,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F79)","v":0},"",{"$f":"IF((G79<>\"total\")*(G79<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F79),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J79))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},24,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F80)","v":0},"",{"$f":"IF((G80<>\"total\")*(G80<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F80),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J80))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},25,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F81)","v":0},"",{"$f":"IF((G81<>\"total\")*(G81<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F81),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J81))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},26,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F82)","v":0},"",{"$f":"IF((G82<>\"total\")*(G82<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F82),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J82))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},27,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F83)","v":0},"",{"$f":"IF((G83<>\"total\")*(G83<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F83),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J83))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},28,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F84)","v":0},"",{"$f":"IF((G84<>\"total\")*(G84<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F84),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J84))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},29,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F85)","v":0},"",{"$f":"IF((G85<>\"total\")*(G85<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F85),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J85))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},30,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F86)","v":0},"",{"$f":"IF((G86<>\"total\")*(G86<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F86),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J86))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},31,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F87)","v":0},"",{"$f":"IF((G87<>\"total\")*(G87<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F87),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J87))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},32,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F88)","v":0},"",{"$f":"IF((G88<>\"total\")*(G88<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F88),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J88))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},33,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F89)","v":0},"",{"$f":"IF((G89<>\"total\")*(G89<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F89),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J89))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},34,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F90)","v":0},"",{"$f":"IF((G90<>\"total\")*(G90<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F90),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J90))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},35,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F91)","v":0},"",{"$f":"IF((G91<>\"total\")*(G91<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F91),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J91))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},36,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F92)","v":0},"",{"$f":"IF((G92<>\"total\")*(G92<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F92),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J92))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},37,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F93)","v":0},"",{"$f":"IF((G93<>\"total\")*(G93<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F93),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J93))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},38,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F94)","v":0},"",{"$f":"IF((G94<>\"total\")*(G94<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F94),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J94))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},39,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F95)","v":0},"",{"$f":"IF((G95<>\"total\")*(G95<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F95),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J95))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},40,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F96)","v":0},"",{"$f":"IF((G96<>\"total\")*(G96<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F96),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J96))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},41,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F97)","v":0},"",{"$f":"IF((G97<>\"total\")*(G97<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F97),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J97))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},42,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F98)","v":0},"",{"$f":"IF((G98<>\"total\")*(G98<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F98),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J98))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},43,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F99)","v":0},"",{"$f":"IF((G99<>\"total\")*(G99<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F99),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J99))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},44,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F100)","v":0},"",{"$f":"IF((G100<>\"total\")*(G100<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F100),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J100))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},45,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F101)","v":0},"",{"$f":"IF((G101<>\"total\")*(G101<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F101),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J101))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},46,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F102)","v":0},"",{"$f":"IF((G102<>\"total\")*(G102<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F102),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J102))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},47,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F103)","v":0},"",{"$f":"IF((G103<>\"total\")*(G103<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F103),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J103))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},48,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F104)","v":0},"",{"$f":"IF((G104<>\"total\")*(G104<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F104),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J104))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},49,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F105)","v":0},"",{"$f":"IF((G105<>\"total\")*(G105<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F105),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J105))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},50,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F106)","v":0},"",{"$f":"IF((G106<>\"total\")*(G106<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F106),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J106))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},51,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F107)","v":0},{"$f":"REPT(G107,(G107<>\"total\")*(G107<>0))","v":""},{"$f":"IF((G107<>\"total\")*(G107<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F107),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J107))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},52,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F108)","v":0},{"$f":"REPT(G108,(G108<>\"total\")*(G108<>0))","v":""},{"$f":"IF((G108<>\"total\")*(G108<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F108),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J108))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},53,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F109)","v":0},"",{"$f":"IF((G109<>\"total\")*(G109<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F109),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J109))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},54,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F110)","v":0},"",{"$f":"IF((G110<>\"total\")*(G110<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F110),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J110))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},55,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F111)","v":0},"",{"$f":"IF((G111<>\"total\")*(G111<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F111),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J111))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},56,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F112)","v":0},"",{"$f":"IF((G112<>\"total\")*(G112<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F112),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J112))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},57,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F113)","v":0},"",{"$f":"IF((G113<>\"total\")*(G113<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F113),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J113))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},58,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F114)","v":0},"",{"$f":"IF((G114<>\"total\")*(G114<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F114),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J114))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},59,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F115)","v":0},"",{"$f":"IF((G115<>\"total\")*(G115<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F115),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J115))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},60,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F116)","v":0},"",{"$f":"IF((G116<>\"total\")*(G116<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F116),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J116))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},61,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F117)","v":0},"",{"$f":"IF((G117<>\"total\")*(G117<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F117),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J117))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},62,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F118)","v":0},"",{"$f":"IF((G118<>\"total\")*(G118<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F118),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J118))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},63,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F119)","v":0},"",{"$f":"IF((G119<>\"total\")*(G119<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F119),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J119))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},64,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F120)","v":0},"",{"$f":"IF((G120<>\"total\")*(G120<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F120),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J120))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},65,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F121)","v":0},"",{"$f":"IF((G121<>\"total\")*(G121<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F121),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J121))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},66,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F122)","v":0},"",{"$f":"IF((G122<>\"total\")*(G122<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F122),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J122))","v":{"v":0,"d":"$0"}},{"$f":"MATCH(J122,$I$57:$I$156,0)","v":13},{"$f":"INDEX($H$57:$H$156,K122)","v":""}]
[{"$nulls":5},67,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F123)","v":0},"",{"$f":"IF((G123<>\"total\")*(G123<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F123),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J123))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},68,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F124)","v":0},"",{"$f":"IF((G124<>\"total\")*(G124<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F124),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J124))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},69,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F125)","v":0},"",{"$f":"IF((G125<>\"total\")*(G125<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F125),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J125))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},70,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F126)","v":0},"",{"$f":"IF((G126<>\"total\")*(G126<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F126),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J126))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},71,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F127)","v":0},"",{"$f":"IF((G127<>\"total\")*(G127<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F127),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J127))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},72,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F128)","v":0},"",{"$f":"IF((G128<>\"total\")*(G128<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F128),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J128))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},73,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F129)","v":0},"",{"$f":"IF((G129<>\"total\")*(G129<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F129),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J129))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},74,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F130)","v":0},"",{"$f":"IF((G130<>\"total\")*(G130<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F130),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J130))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},75,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F131)","v":0},"",{"$f":"IF((G131<>\"total\")*(G131<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F131),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J131))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},76,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F132)","v":0},"",{"$f":"IF((G132<>\"total\")*(G132<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F132),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J132))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},77,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F133)","v":0},"",{"$f":"IF((G133<>\"total\")*(G133<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F133),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J133))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},78,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F134)","v":0},"",{"$f":"IF((G134<>\"total\")*(G134<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F134),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J134))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},79,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F135)","v":0},"",{"$f":"IF((G135<>\"total\")*(G135<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F135),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J135))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},80,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F136)","v":0},"",{"$f":"IF((G136<>\"total\")*(G136<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F136),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J136))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},81,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F137)","v":0},"",{"$f":"IF((G137<>\"total\")*(G137<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F137),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J137))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},82,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F138)","v":0},"",{"$f":"IF((G138<>\"total\")*(G138<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F138),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J138))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},83,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F139)","v":0},"",{"$f":"IF((G139<>\"total\")*(G139<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F139),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J139))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},84,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F140)","v":0},"",{"$f":"IF((G140<>\"total\")*(G140<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F140),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J140))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},85,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F141)","v":0},"",{"$f":"IF((G141<>\"total\")*(G141<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F141),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J141))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},86,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F142)","v":0},"",{"$f":"IF((G142<>\"total\")*(G142<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F142),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J142))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},87,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F143)","v":0},"",{"$f":"IF((G143<>\"total\")*(G143<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F143),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J143))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},88,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F144)","v":0},"",{"$f":"IF((G144<>\"total\")*(G144<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F144),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J144))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},89,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F145)","v":0},"",{"$f":"IF((G145<>\"total\")*(G145<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F145),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J145))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},90,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F146)","v":0},"",{"$f":"IF((G146<>\"total\")*(G146<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F146),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J146))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},91,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F147)","v":0},{"$f":"REPT(G147,(G147<>\"total\")*(G147<>0))","v":""},{"$f":"IF((G147<>\"total\")*(G147<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F147),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J147))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},92,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F148)","v":0},{"$f":"REPT(G148,(G148<>\"total\")*(G148<>0))","v":""},{"$f":"IF((G148<>\"total\")*(G148<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F148),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J148))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},93,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F149)","v":0},"",{"$f":"IF((G149<>\"total\")*(G149<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F149),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J149))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},94,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F150)","v":0},"",{"$f":"IF((G150<>\"total\")*(G150<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F150),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J150))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},95,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F151)","v":0},"",{"$f":"IF((G151<>\"total\")*(G151<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F151),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J151))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},96,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F152)","v":0},"",{"$f":"IF((G152<>\"total\")*(G152<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F152),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J152))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},97,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F153)","v":0},"",{"$f":"IF((G153<>\"total\")*(G153<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F153),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J153))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},98,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F154)","v":0},"",{"$f":"IF((G154<>\"total\")*(G154<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F154),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J154))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},99,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F155)","v":0},"",{"$f":"IF((G155<>\"total\")*(G155<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F155),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J155))","v":{"v":0,"d":"$0"}},13,""]
[{"$nulls":5},100,{"$f":"INDEX(PORTFOLIO!$B$17:$B$215,$F156)","v":0},"",{"$f":"IF((G156<>\"total\")*(G156<>0),INDEX(PORTFOLIO!$H$17:$H$215,$F156),0)","v":{"v":0,"d":"$0.00"}},{"$f":"LARGE($I$57:$I$156,ROWS($J$57:$J156))","v":{"v":0,"d":"$0"}},13,""]