{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Mutual Funds","Analysis","Data","Calc"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":396,"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":"Mutual Funds","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,7,1,14],[4,7,4,14],[7,7,7,14]]}
[]
[null,"Mutual Funds in Portfolio",null,null,null,null,null,"Step 1: Add or edit your mutual funds to Mutual Fund Manager"]
["#","Stock Mutual Funds","Bond Mutual Funds"]
[1,"VLACX","VBIIX"]
[2,"PRSVX","TGCFX",null,null,null,null,"Step 2: Determine your risk tolerance"]
[3,"MSUSX","FTBWX"]
[4,"VGTSX"]
[5,"DFEVX",null,null,null,null,null,"Step 3: Let the Mutual Fund Manager determine your optimal portfolio"]
[6,"VFIFX"]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]

{"sheet":"Analysis","index":1,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,10,1,11],[6,10,6,12],[22,9,23,9]]}
[]
[null,"Ticker","Name","Type","Category","Return %","Beta","Weights",null,null,"Risk Assessment Results"]
[null,"DFEVX","DFA Emerging Markets Value I","Stock","Emerging Markets",0.16700000000000001,1.29,0.2,null,null,"Stocks %","Bonds %"]
[null,"VBIIX","Vanguard Interm-Term Bond Index Inv","Bond","General Bond",6.6400000000000001E-2,1.48,0,null,"Goal",0.75999999046325684,0.23999999463558197]
[null,"TGCFX","TCW Core Fixed-Income I","Bond","General Bond",8.1600000000000006E-2,0.93,0.14999999990012364,null,"Actual",{"$f":"Calc!U58","v":0.80000000546796546},{"$f":"Calc!V58","v":0.19999999990012363}]
[null,"FTBWX","Fidelity Advisor Asset Manager 20% B","Bond","Government Bond",3.6700000000000003E-2,0.5,0.05]
[null,"VGTSX","Vanguard Total Intl Stock Index Inv","Stock","International",4.41E-2,1.05,0.15000000546796546,null,null,"Allocation Restrictions %"]
[null,"VFIFX","Vanguard Target Retirement 2050 Inv","Stock","Other",-2.58E-2,1.44,0.02,null,"Fund Type","Minimum","Maximum","Actual"]
[null,"VLACX","Vanguard Large Cap Index Inv","Stock","US Large Cap",2.0400000000000001E-2,1,0.1,null,"US Large Cap",0.1,0.5,{"$f":"Calc!L58","v":0.1}]
[null,"MSUSX","Morgan Stanley Inst US Real Estate I","Stock","US REIT",3.1699999999999999E-2,1.01,0.03,null,"US Small Cap",0.1,0.3,{"$f":"Calc!M58","v":0.3}]
[null,"PRSVX","T. Rowe Price Small-Cap Value","Stock","US Small Cap",4.6699999999999998E-2,0.93,0.3,null,"International",0.05,0.2,{"$f":"Calc!N58","v":0.15000000546796546}]
[null,null,null,null,null,null,null,null,null,"Emerging Markets",0.05,0.2,{"$f":"Calc!O58","v":0.2}]
[null,null,null,null,null,null,null,null,null,"General Bond",0.05,0.15,{"$f":"Calc!P58","v":0.14999999990012364}]
[null,null,null,null,null,null,null,null,null,"Government Bond",0.05,0.15,{"$f":"Calc!Q58","v":0.05}]
[null,null,null,null,null,null,null,null,null,"US REIT",0.03,0.1,{"$f":"Calc!R58","v":0.03}]
[null,null,null,null,null,null,null,null,null,"Other",0.02,0.05,{"$f":"Calc!S58","v":0.02}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Weighted Average % Return"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(returns,weights)","v":7.0575000232987378E-2}]
[null,null,null,null,null,null,null,null,null,"Minimum Return",{"$f":"MIN(returns)","v":-2.58E-2}]
[null,null,null,null,null,null,null,null,null,"Maximum Return",{"$f":"MAX(returns)","v":0.16700000000000001}]
[null,null,null,null,null,null,null,null,null,"Portfolio Beta",{"$f":"SUMPRODUCT(betas,weights)","v":1.0181000056484788}]
[null,null,null,null,null,null,null,null,null,"Sum of Weights",{"$f":"SUM(weights)","v":1.0000000053680891}]

{"sheet":"Data","index":2,"n_rows":110,"n_cols":5,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
["FTBWX"]
["Web Images Videos Maps News Shopping Gmail more ▼"]
["Books Finance Translate Scholar Blogs Realtime"]
["YouTube Calendar Photos Documents Reader Sites Groups"]
["even more »"]
["Help | Sign in"]
["Google Finance."]
[]
["Example: \"CSCO\" or \"Google\""]
["Mutual fund"]
["Summary"]
["Purchase information "]
["Historical prices "]
["Markets"]
["News"]
["Portfolios"]
["Stock screener"]
["Google Domestic Trends"]
["Recent quotes"]
["Sign in to create portfolio"]
["Fidelity Advisor Asset Manager 20% B"]
[" (MUTF:FTBWX)   Watch this mutual fund"]
["Find more results for MUTF:FTBWX"]
["Advertisement"]
["Performance"]
["Trailing returns"]
["1 day",null,null,-1.6000000000000001E-3]
["1 week",null,null,3.2000000000000002E-3]
["4 week",null,null,-8.6E-3]
["3 month",null,null,2.9000000000000001E-2]
["YTD",null,null,6.8599999999999994E-2]
["1 year",null,null,7.1499999999999994E-2]
["3 years*",null,null,2.3300000000000001E-2]
["5 years*",null,null,3.6700000000000003E-2]
["*annualized"]
["Best 3 month return",0.10100000000000001]
["Worst 3 month return",-0.13869999999999999]
["Trailing returns details on Morningstar »"]
["Morningstar statistics"]
["Morningstar category: Conservative Allocation"]
[null,"Return","Risk","Rating"]
["3 years","Average","Below Average"]
["5 years","Average","Below Average"]
["10 years","Average","Below Average"]
["Overall","Average","Below Average"]
["Rating history »"]
["Morningstar style  Learn more"]
[null,null,null,"Large"]
[null,null,null,"Mid"]
[null,null,null,"Small"]
["Value","Blend","Growth"]
["Key statistics"]
["Total assets","3.26B"]
["Front load","-"]
["Deferred load",0.05]
["Expense ratio",1.6500000000000001E-2]
["Management fee","-"]
["Fund family","Fidelity Investments"]
["Funds category statistics on Morningstar »"]
["Asset allocation"]
["Cash",0.2747]
["Stocks",0.19819999999999999]
["Bonds",0.44979999999999998]
["Other",7.7299999999999994E-2]
["Purchase information"]
["Initial",2500]
["IRA Initial",500]
["AIP Initial",100]
["12.67 +0.01 (0.08%)"]
["Dec 9, 8:00PM EST Overall Morningstar RatingTM "]
["Settings | Link to chart icon.Link to this chart "]
["Description"]
["The investment seeks a high level of current income; capital appreciation is a secondary consideration. The fund normally allocates the assets among three main asset classes: the stock class, the bond class and the short-term/money market class (fixed-income securities of all types maturing in one year or less). It maintains a neutral mix over time of 20% of assets in stocks, 50% of assets in bonds, and 30% of assets in short-term and money market instruments."]
["Fund filings (PDF) »"]
["Asset manager:"]
["Geoffrey Stein (Started: Jun 1, 2009)"]
["Advisor Company:"]
["Fidelity Mgmt & Research Company (FMR)"]
["Fund family reports on Morningstar »"]
["Fidelity Investments, 82 Devonshire Street, USA"]
["416-307-5253 (Fax)"]
["http://www.fidelity.ca"]
["Risk"]
[null,"1 year","3 years","5 years","10 years"]
["Alpha*",2.82,1.22,-0.32,-0.03]
["Beta*",0.38,0.51,0.51,0.5]
["Mean annual return",0.53,0.2,0.3,0.34]
["R-squared*",94.84,90.16,88.74,86.52]
["Standard deviation",4.37,7.73,6.21,5.39]
["Sharpe ratio",1.43,0.22,0.2,0.32]
["* Against standard index"]
["Risk measurement details »"]
["Top 10 holdings"]
["Security","Net Assets"]
["Fidelity Revere Str Tr",0.19089999999999999]
["US Treasury Note 2.625%",5.8900000000000001E-2]
["Fidelity Cent Invt Portfolios",3.6900000000000002E-2]
["Fidelity Cent Invt Portfolios",2.9600000000000001E-2]
["US Treasury Note 2.75%",2.4799999999999999E-2]
["US Treasury Note 1.75%",2.2800000000000001E-2]
["Fannie Mae 5.5% 30 Year",1.9900000000000001E-2]
["US Treasury Note 1.375%",1.78E-2]
["FNMA 5%",1.29E-2]
["Fannie Mae 4.5% 30 Year",1.2699999999999999E-2]
["Holdings Performance »"]
["Google Finance Beta available in: é¦™æ¸¯ç‰ˆ (Hong Kong) - Canada - U.S. - ç®€ä½“ä¸­æ–‡ (China) - U.K."]
["Information is provided 'as is' and solely for informational purposes, not for trading purposes or advice, and may be delayed."]
["To see all exchange delays, please see disclaimer."]
[]
["©2010 Google    Google Home - Blog - Help - Privacy Policy - Terms of Service"]

{"sheet":"Calc","index":3,"n_rows":58,"n_cols":22,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[24,"see sub riskTest and frmRisk(s)",null,null,"Error Yes/No",null,"Optimize Cancel?"]
[5,"OK"]
[3,"OK",null,null,"used in sub getDataGoogle and generateReport",null,"used in sub generateReport"]
[2,"OK"]
[4,"OK",null,"The following is used to help determine weights and allocations on the Analysis worksheet."]
[3,"OK",null,{"$f":"Table1[[#Headers],[Ticker]]","v":"Ticker"},{"$f":"Table1[[#Headers],[Name]]","v":"Name"},{"$f":"Table1[[#Headers],[Type]]","v":"Type"},{"$f":"Table1[[#Headers],[Category]]","v":"Category"},{"$f":"Table1[[#Headers],[Return %]]","v":"Return %"},{"$f":"Table1[[#Headers],[Beta]]","v":"Beta"},{"$f":"Table1[[#Headers],[Weights]]","v":"Weights"},null,"US Large Cap","US Small Cap","International","Emerging","General Bonds","Government Bonds","US REIT","Other",null,"Stock?","Bond?"]
[2,"OK",null,{"$f":"Analysis!B3","v":"DFEVX"},{"$f":"Analysis!C3","v":"DFA Emerging Markets Value I"},{"$f":"Analysis!D3","v":"Stock"},{"$f":"Analysis!E3","v":"Emerging Markets"},{"$f":"Analysis!F3","v":0.16700000000000001},{"$f":"Analysis!G3","v":1.29},{"$f":"Analysis!H3","v":0.2},null,{"$f":"IF($G7=\"US Large Cap\",$J7,0)","v":0},{"$f":"IF($G7=\"US Small Cap\",$J7,0)","v":0},{"$f":"IF($G7=\"International\",$J7,0)","v":0},{"$f":"IF($G7=\"Emerging Markets\",$J7,0)","v":0.2},{"$f":"IF($G7=\"General Bond\",$J7,0)","v":0},{"$f":"IF($G7=\"Government Bond\",$J7,0)","v":0},{"$f":"IF($G7=\"US REIT\",$J7,0)","v":0},{"$f":"IF($G7=\"Other\",$J7,0)","v":0},null,{"$f":"IF(F7=\"stock\",J7,0)","v":0.2},{"$f":"IF(F7=\"bond\",J7,0)","v":0}]
[4,"OK",null,{"$f":"Analysis!B4","v":"VBIIX"},{"$f":"Analysis!C4","v":"Vanguard Interm-Term Bond Index Inv"},{"$f":"Analysis!D4","v":"Bond"},{"$f":"Analysis!E4","v":"General Bond"},{"$f":"Analysis!F4","v":6.6400000000000001E-2},{"$f":"Analysis!G4","v":1.48},{"$f":"Analysis!H4","v":0},null,{"$f":"IF($G8=\"US Large Cap\",$J8,0)","v":0},{"$f":"IF($G8=\"US Small Cap\",$J8,0)","v":0},{"$f":"IF($G8=\"International\",$J8,0)","v":0},{"$f":"IF($G8=\"Emerging Markets\",$J8,0)","v":0},{"$f":"IF($G8=\"General Bond\",$J8,0)","v":0},{"$f":"IF($G8=\"Government Bond\",$J8,0)","v":0},{"$f":"IF($G8=\"US REIT\",$J8,0)","v":0},{"$f":"IF($G8=\"Other\",$J8,0)","v":0},null,{"$f":"IF(F8=\"stock\",J8,0)","v":0},{"$f":"IF(F8=\"bond\",J8,0)","v":0}]
[4,"OK",null,{"$f":"Analysis!B5","v":"TGCFX"},{"$f":"Analysis!C5","v":"TCW Core Fixed-Income I"},{"$f":"Analysis!D5","v":"Bond"},{"$f":"Analysis!E5","v":"General Bond"},{"$f":"Analysis!F5","v":8.1600000000000006E-2},{"$f":"Analysis!G5","v":0.93},{"$f":"Analysis!H5","v":0.14999999990012364},null,0,0,0,0,0.14999999990012364,0,0,0,null,0,0.14999999990012364]
[null,null,null,{"$f":"Analysis!B6","v":"FTBWX"},{"$f":"Analysis!C6","v":"Fidelity Advisor Asset Manager 20% B"},{"$f":"Analysis!D6","v":"Bond"},{"$f":"Analysis!E6","v":"Government Bond"},{"$f":"Analysis!F6","v":3.6700000000000003E-2},{"$f":"Analysis!G6","v":0.5},{"$f":"Analysis!H6","v":0.05},null,0,0,0,0,0,0.05,0,0,null,0,0.05]
[null,null,null,{"$f":"Analysis!B7","v":"VGTSX"},{"$f":"Analysis!C7","v":"Vanguard Total Intl Stock Index Inv"},{"$f":"Analysis!D7","v":"Stock"},{"$f":"Analysis!E7","v":"International"},{"$f":"Analysis!F7","v":4.41E-2},{"$f":"Analysis!G7","v":1.05},{"$f":"Analysis!H7","v":0.15000000546796546},null,0,0,0.15000000546796546,0,0,0,0,0,null,0.15000000546796546,0]
[null,null,null,{"$f":"Analysis!B8","v":"VFIFX"},{"$f":"Analysis!C8","v":"Vanguard Target Retirement 2050 Inv"},{"$f":"Analysis!D8","v":"Stock"},{"$f":"Analysis!E8","v":"Other"},{"$f":"Analysis!F8","v":-2.58E-2},{"$f":"Analysis!G8","v":1.44},{"$f":"Analysis!H8","v":0.02},null,0,0,0,0,0,0,0,0.02,null,0.02,0]
[null,null,null,{"$f":"Analysis!B9","v":"VLACX"},{"$f":"Analysis!C9","v":"Vanguard Large Cap Index Inv"},{"$f":"Analysis!D9","v":"Stock"},{"$f":"Analysis!E9","v":"US Large Cap"},{"$f":"Analysis!F9","v":2.0400000000000001E-2},{"$f":"Analysis!G9","v":1},{"$f":"Analysis!H9","v":0.1},null,0.1,0,0,0,0,0,0,0,null,0.1,0]
["used in frmReport",null,null,{"$f":"Analysis!B10","v":"MSUSX"},{"$f":"Analysis!C10","v":"Morgan Stanley Inst US Real Estate I"},{"$f":"Analysis!D10","v":"Stock"},{"$f":"Analysis!E10","v":"US REIT"},{"$f":"Analysis!F10","v":3.1699999999999999E-2},{"$f":"Analysis!G10","v":1.01},{"$f":"Analysis!H10","v":0.03},null,0,0,0,0,0,0,0.03,0,null,{"$f":"IF(F14=\"stock\",J14,0)","v":0.03},{"$f":"IF(F14=\"bond\",J14,0)","v":0}]
["Return",null,null,{"$f":"Analysis!B11","v":"PRSVX"},{"$f":"Analysis!C11","v":"T. Rowe Price Small-Cap Value"},{"$f":"Analysis!D11","v":"Stock"},{"$f":"Analysis!E11","v":"US Small Cap"},{"$f":"Analysis!F11","v":4.6699999999999998E-2},{"$f":"Analysis!G11","v":0.93},{"$f":"Analysis!H11","v":0.3},null,0,0.3,0,0,0,0,0,0,null,0.3,0]
[null,null,null,{"$f":"Analysis!B12","v":0},{"$f":"Analysis!C12","v":0},{"$f":"Analysis!D12","v":0},{"$f":"Analysis!E12","v":0},{"$f":"Analysis!F12","v":0},{"$f":"Analysis!G12","v":0},{"$f":"Analysis!H12","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B13","v":0},{"$f":"Analysis!C13","v":0},{"$f":"Analysis!D13","v":0},{"$f":"Analysis!E13","v":0},{"$f":"Analysis!F13","v":0},{"$f":"Analysis!G13","v":0},{"$f":"Analysis!H13","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B14","v":0},{"$f":"Analysis!C14","v":0},{"$f":"Analysis!D14","v":0},{"$f":"Analysis!E14","v":0},{"$f":"Analysis!F14","v":0},{"$f":"Analysis!G14","v":0},{"$f":"Analysis!H14","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B15","v":0},{"$f":"Analysis!C15","v":0},{"$f":"Analysis!D15","v":0},{"$f":"Analysis!E15","v":0},{"$f":"Analysis!F15","v":0},{"$f":"Analysis!G15","v":0},{"$f":"Analysis!H15","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B16","v":0},{"$f":"Analysis!C16","v":0},{"$f":"Analysis!D16","v":0},{"$f":"Analysis!E16","v":0},{"$f":"Analysis!F16","v":0},{"$f":"Analysis!G16","v":0},{"$f":"Analysis!H16","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B17","v":0},{"$f":"Analysis!C17","v":0},{"$f":"Analysis!D17","v":0},{"$f":"Analysis!E17","v":0},{"$f":"Analysis!F17","v":0},{"$f":"Analysis!G17","v":0},{"$f":"Analysis!H17","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B18","v":0},{"$f":"Analysis!C18","v":0},{"$f":"Analysis!D18","v":0},{"$f":"Analysis!E18","v":0},{"$f":"Analysis!F18","v":0},{"$f":"Analysis!G18","v":0},{"$f":"Analysis!H18","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B19","v":0},{"$f":"Analysis!C19","v":0},{"$f":"Analysis!D19","v":0},{"$f":"Analysis!E19","v":0},{"$f":"Analysis!F19","v":0},{"$f":"Analysis!G19","v":0},{"$f":"Analysis!H19","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B20","v":0},{"$f":"Analysis!C20","v":0},{"$f":"Analysis!D20","v":0},{"$f":"Analysis!E20","v":0},{"$f":"Analysis!F20","v":0},{"$f":"Analysis!G20","v":0},{"$f":"Analysis!H20","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B21","v":0},{"$f":"Analysis!C21","v":0},{"$f":"Analysis!D21","v":0},{"$f":"Analysis!E21","v":0},{"$f":"Analysis!F21","v":0},{"$f":"Analysis!G21","v":0},{"$f":"Analysis!H21","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B22","v":0},{"$f":"Analysis!C22","v":0},{"$f":"Analysis!D22","v":0},{"$f":"Analysis!E22","v":0},{"$f":"Analysis!F22","v":0},{"$f":"Analysis!G22","v":0},{"$f":"Analysis!H22","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B23","v":0},{"$f":"Analysis!C23","v":0},{"$f":"Analysis!D23","v":0},{"$f":"Analysis!E23","v":0},{"$f":"Analysis!F23","v":0},{"$f":"Analysis!G23","v":0},{"$f":"Analysis!H23","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B24","v":0},{"$f":"Analysis!C24","v":0},{"$f":"Analysis!D24","v":0},{"$f":"Analysis!E24","v":0},{"$f":"Analysis!F24","v":0},{"$f":"Analysis!G24","v":0},{"$f":"Analysis!H24","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B25","v":0},{"$f":"Analysis!C25","v":0},{"$f":"Analysis!D25","v":0},{"$f":"Analysis!E25","v":0},{"$f":"Analysis!F25","v":0},{"$f":"Analysis!G25","v":0},{"$f":"Analysis!H25","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B26","v":0},{"$f":"Analysis!C26","v":0},{"$f":"Analysis!D26","v":0},{"$f":"Analysis!E26","v":0},{"$f":"Analysis!F26","v":0},{"$f":"Analysis!G26","v":0},{"$f":"Analysis!H26","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B27","v":0},{"$f":"Analysis!C27","v":0},{"$f":"Analysis!D27","v":0},{"$f":"Analysis!E27","v":0},{"$f":"Analysis!F27","v":0},{"$f":"Analysis!G27","v":0},{"$f":"Analysis!H27","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B28","v":0},{"$f":"Analysis!C28","v":0},{"$f":"Analysis!D28","v":0},{"$f":"Analysis!E28","v":0},{"$f":"Analysis!F28","v":0},{"$f":"Analysis!G28","v":0},{"$f":"Analysis!H28","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B29","v":0},{"$f":"Analysis!C29","v":0},{"$f":"Analysis!D29","v":0},{"$f":"Analysis!E29","v":0},{"$f":"Analysis!F29","v":0},{"$f":"Analysis!G29","v":0},{"$f":"Analysis!H29","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B30","v":0},{"$f":"Analysis!C30","v":0},{"$f":"Analysis!D30","v":0},{"$f":"Analysis!E30","v":0},{"$f":"Analysis!F30","v":0},{"$f":"Analysis!G30","v":0},{"$f":"Analysis!H30","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B31","v":0},{"$f":"Analysis!C31","v":0},{"$f":"Analysis!D31","v":0},{"$f":"Analysis!E31","v":0},{"$f":"Analysis!F31","v":0},{"$f":"Analysis!G31","v":0},{"$f":"Analysis!H31","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B32","v":0},{"$f":"Analysis!C32","v":0},{"$f":"Analysis!D32","v":0},{"$f":"Analysis!E32","v":0},{"$f":"Analysis!F32","v":0},{"$f":"Analysis!G32","v":0},{"$f":"Analysis!H32","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B33","v":0},{"$f":"Analysis!C33","v":0},{"$f":"Analysis!D33","v":0},{"$f":"Analysis!E33","v":0},{"$f":"Analysis!F33","v":0},{"$f":"Analysis!G33","v":0},{"$f":"Analysis!H33","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B34","v":0},{"$f":"Analysis!C34","v":0},{"$f":"Analysis!D34","v":0},{"$f":"Analysis!E34","v":0},{"$f":"Analysis!F34","v":0},{"$f":"Analysis!G34","v":0},{"$f":"Analysis!H34","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B35","v":0},{"$f":"Analysis!C35","v":0},{"$f":"Analysis!D35","v":0},{"$f":"Analysis!E35","v":0},{"$f":"Analysis!F35","v":0},{"$f":"Analysis!G35","v":0},{"$f":"Analysis!H35","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B36","v":0},{"$f":"Analysis!C36","v":0},{"$f":"Analysis!D36","v":0},{"$f":"Analysis!E36","v":0},{"$f":"Analysis!F36","v":0},{"$f":"Analysis!G36","v":0},{"$f":"Analysis!H36","v":0},null,{"$f":"IF($G40=\"US Large Cap\",$J40,0)","v":0},0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B37","v":0},{"$f":"Analysis!C37","v":0},{"$f":"Analysis!D37","v":0},{"$f":"Analysis!E37","v":0},{"$f":"Analysis!F37","v":0},{"$f":"Analysis!G37","v":0},{"$f":"Analysis!H37","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B38","v":0},{"$f":"Analysis!C38","v":0},{"$f":"Analysis!D38","v":0},{"$f":"Analysis!E38","v":0},{"$f":"Analysis!F38","v":0},{"$f":"Analysis!G38","v":0},{"$f":"Analysis!H38","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B39","v":0},{"$f":"Analysis!C39","v":0},{"$f":"Analysis!D39","v":0},{"$f":"Analysis!E39","v":0},{"$f":"Analysis!F39","v":0},{"$f":"Analysis!G39","v":0},{"$f":"Analysis!H39","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B40","v":0},{"$f":"Analysis!C40","v":0},{"$f":"Analysis!D40","v":0},{"$f":"Analysis!E40","v":0},{"$f":"Analysis!F40","v":0},{"$f":"Analysis!G40","v":0},{"$f":"Analysis!H40","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B41","v":0},{"$f":"Analysis!C41","v":0},{"$f":"Analysis!D41","v":0},{"$f":"Analysis!E41","v":0},{"$f":"Analysis!F41","v":0},{"$f":"Analysis!G41","v":0},{"$f":"Analysis!H41","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B42","v":0},{"$f":"Analysis!C42","v":0},{"$f":"Analysis!D42","v":0},{"$f":"Analysis!E42","v":0},{"$f":"Analysis!F42","v":0},{"$f":"Analysis!G42","v":0},{"$f":"Analysis!H42","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B43","v":0},{"$f":"Analysis!C43","v":0},{"$f":"Analysis!D43","v":0},{"$f":"Analysis!E43","v":0},{"$f":"Analysis!F43","v":0},{"$f":"Analysis!G43","v":0},{"$f":"Analysis!H43","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B44","v":0},{"$f":"Analysis!C44","v":0},{"$f":"Analysis!D44","v":0},{"$f":"Analysis!E44","v":0},{"$f":"Analysis!F44","v":0},{"$f":"Analysis!G44","v":0},{"$f":"Analysis!H44","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B45","v":0},{"$f":"Analysis!C45","v":0},{"$f":"Analysis!D45","v":0},{"$f":"Analysis!E45","v":0},{"$f":"Analysis!F45","v":0},{"$f":"Analysis!G45","v":0},{"$f":"Analysis!H45","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B46","v":0},{"$f":"Analysis!C46","v":0},{"$f":"Analysis!D46","v":0},{"$f":"Analysis!E46","v":0},{"$f":"Analysis!F46","v":0},{"$f":"Analysis!G46","v":0},{"$f":"Analysis!H46","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B47","v":0},{"$f":"Analysis!C47","v":0},{"$f":"Analysis!D47","v":0},{"$f":"Analysis!E47","v":0},{"$f":"Analysis!F47","v":0},{"$f":"Analysis!G47","v":0},{"$f":"Analysis!H47","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B48","v":0},{"$f":"Analysis!C48","v":0},{"$f":"Analysis!D48","v":0},{"$f":"Analysis!E48","v":0},{"$f":"Analysis!F48","v":0},{"$f":"Analysis!G48","v":0},{"$f":"Analysis!H48","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B49","v":0},{"$f":"Analysis!C49","v":0},{"$f":"Analysis!D49","v":0},{"$f":"Analysis!E49","v":0},{"$f":"Analysis!F49","v":0},{"$f":"Analysis!G49","v":0},{"$f":"Analysis!H49","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B50","v":0},{"$f":"Analysis!C50","v":0},{"$f":"Analysis!D50","v":0},{"$f":"Analysis!E50","v":0},{"$f":"Analysis!F50","v":0},{"$f":"Analysis!G50","v":0},{"$f":"Analysis!H50","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B51","v":0},{"$f":"Analysis!C51","v":0},{"$f":"Analysis!D51","v":0},{"$f":"Analysis!E51","v":0},{"$f":"Analysis!F51","v":0},{"$f":"Analysis!G51","v":0},{"$f":"Analysis!H51","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,{"$f":"Analysis!B52","v":0},{"$f":"Analysis!C52","v":0},{"$f":"Analysis!D52","v":0},{"$f":"Analysis!E52","v":0},{"$f":"Analysis!F52","v":0},{"$f":"Analysis!G52","v":0},{"$f":"Analysis!H52","v":0},null,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7:L56)","v":0.1},{"$f":"SUM(M7:M56)","v":0.3},0.15000000546796546,0.2,0.14999999990012364,0.05,0.03,0.02,null,{"$f":"SUM(U7:U56)","v":0.80000000546796546},{"$f":"SUM(V7:V56)","v":0.19999999990012363}]