{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Front","Main","Weighting","Dashboard","References","Benchmark","Prices","Trades","Dividends","GetStockInfo","SilverFund Members","Carriers"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":154,"comments":1,"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":"Front","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["Spreadsheet Status","Hard Coded"]

{"sheet":"Main","index":1,"n_rows":77,"n_cols":413,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,398,0,412],[0,323,0,337],[0,338,0,352],[0,353,0,367],[0,368,0,382],[0,383,0,397],[0,248,0,262],[0,263,0,277],[0,278,0,292],[0,293,0,307],[0,308,0,322],[0,173,0,187],[0,188,0,202],[0,203,0,217],[0,218,0,232],[0,233,0,247],[0,98,0,112],[0,113,0,127],[0,128,0,142],[0,143,0,157],[0,158,0,172],[0,83,0,97],[0,53,0,67],[0,68,0,82],[45,1,45,4],[0,5,0,7],[0,23,0,37],[0,38,0,52],[0,8,0,22]]}
[null,null,null,null,null,"2015-09-30",null,null,"2015-10-02",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-01"]
["Company Name","Stock","Sector","Industry","Stock Type","Price","Qty","Value","Status","Opening Amount","Price","Qty","Value","Return","BM","BM value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con.","Status","Opening Amount","Price","Qty","Value","Return","BM","BM-Value","Alpha","Alpha C","Cumulative Return","Cumulative BM","Cumulative BM Value","Cumulative Alpha","Cumulative Alpha Con."]
["3M Co","MMM","Industrials","Industrial Conglomerates","Large Core",141.77000000000001,605,{"$f":"F3*G3","v":85770.85},"Hold",{"$f":"H3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":85770.85},143.19999999999999,{"$f":"G3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"K3*L3","v":86636},{"$f":"IF(I3=\"Hold\",(M3)/(H3+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(I3=\"Purchase\",M3/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(I3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/H3-1)))","v":1.0086760245467952E-2},{"$f":"IF(I3=\"Hold\",IFERROR((((H3-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(H3+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(H3+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(H3+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,I3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,I3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I3=\"Hold\",((H3-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+O3),\n\nIF(I3=\"Sale\",0)))","v":86404.725732805266},{"$f":"N3-O3","v":2.6964203711952175E-3},{"$f":"((M3-P3)/(M$47-P$47))*Q$47","v":9.1257655734899062E-5},{"$f":"N3","v":1.0086760245467952E-2},{"$f":"O3","v":7.3903398742727342E-3},{"$f":"P3","v":86404.725732805266},{"$f":"Q3","v":2.6964203711952175E-3},{"$f":"R3","v":9.1257655734899062E-5},"Hold",{"$f":"J3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":85770.85},149.9,{"$f":"L3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"Z3*AA3","v":90689.5},{"$f":"IF(X3=\"Hold\",(AB3)/(M3+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(X3=\"Purchase\",AB3/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(X3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/M3-1)))","v":4.6787709497206675E-2},{"$f":"IF(X3=\"Hold\",IFERROR((((M3-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(M3+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(M3+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(M3+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,X3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,X3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X3=\"Hold\",((M3-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+AD3),\n\nIF(X3=\"Sale\",0)))","v":89725.359095484935},{"$f":"AC3-AD3","v":1.1128640571068125E-2},{"$f":"((AB3-AE3)/(AB$47-AE$47))*AF$47","v":3.6437660664807013E-4},{"$f":"((1+N3)*(1+AC3))-1","v":5.734640615080755E-2},{"$f":"((1+O3)*(1+AD3))-1","v":4.3312941439375363E-2},{"$f":"Y3*(1+AI3)","v":89485.837803255461},{"$f":"AH3-AI3","v":1.4033464711432186E-2},{"$f":"((AB3-AJ3)/(AB$47-AJ$47))*AK$47","v":4.23461688173139E-4},"Hold",{"$f":"Y3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":85770.85},148.69999999999999,{"$f":"AA3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"AO3*AP3","v":89963.5},{"$f":"IF(AM3=\"Hold\",(AQ3)/(AB3+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(AM3=\"Purchase\",AQ3/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(AM3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/AB3-1)))","v":-8.0053368912608169E-3},{"$f":"IF(AM3=\"Hold\",IFERROR((((AB3-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(AB3+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(AB3+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(AB3+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,AM3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,AM3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM3=\"Hold\",((AB3-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+AS3),\n\nIF(AM3=\"Sale\",0)))","v":91316.33152161265},{"$f":"AR3-AS3","v":-1.4917179184058238E-2},{"$f":"((AQ3-AT3)/(AQ$47-AT$47))*AU$47","v":-5.0785214371903899E-4},{"$f":"((1+AH3)*(1+AR3))-1","v":4.8881991958806381E-2},5.0524155952638816E-2,{"$f":"AN3*(1+AX3)","v":90104.349801590404},{"$f":"AW3-AX3","v":-1.6421639938324351E-3},{"$f":"((AQ3-AY3)/(AQ$47-AY$47))*AZ$47","v":-4.8039232715036212E-5},"Hold",{"$f":"AN3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":85770.85},155.79,{"$f":"AP3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"BD3*BE3","v":94252.95},{"$f":"IF(BB3=\"Hold\",(BF3)/(AQ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(BB3=\"Purchase\",BF3/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(BB3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/AQ3-1)))","v":4.7679892400807056E-2},{"$f":"IF(BB3=\"Hold\",IFERROR((((AQ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(AQ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(AQ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(AQ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,BB3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,BB3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB3=\"Hold\",((AQ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+BH3),\n\nIF(BB3=\"Sale\",0)))","v":91526.49760752618},{"$f":"BG3-BH3","v":3.0306206322273207E-2},{"$f":"((BF3-BI3)/(BF$47-BI$47))*BJ$47","v":1.0035051269212903E-3},{"$f":"((1+AW3)*(1+BG3))-1","v":9.889257247654637E-2},6.8775632856076685E-2,{"$f":"BC3*(1+BM3)","v":91669.794489353633},{"$f":"BL3-BM3","v":3.0116939620469685E-2},{"$f":"((BF3-BN3)/(BF$47-BN$47))*BO$47","v":9.6914865551774932E-4},"Hold",{"$f":"BC3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":85770.85},157.21,{"$f":"BE3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"BS3*BT3","v":95112.05},{"$f":"IF(BQ3=\"Hold\",(BU3)/(BF3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(BQ3=\"Purchase\",BU3/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(BQ3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/BF3-1)))","v":9.1148340715065945E-3},{"$f":"IF(BQ3=\"Hold\",IFERROR((((BF3-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(BF3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(BF3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(BF3+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,BQ3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,BQ3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ3=\"Hold\",((BF3-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+BW3),\n\nIF(BQ3=\"Sale\",0)))","v":94357.889619889262},{"$f":"BV3-BW3","v":8.0014512024371379E-3},{"$f":"((BU3-BX3)/(BU$47-BX$47))*BY$47","v":2.8120311631517109E-4},{"$f":"((1+BL3)*(1+BV3))-1","v":0.10890879593708114},6.9965589336577594E-2,{"$f":"BR3*(1+CB3)","v":91771.858068149202},{"$f":"CA3-CB3","v":3.8943206600503544E-2},{"$f":"((BU3-CC3)/(BU$47-CC$47))*CD$47","v":1.0920892827412764E-3},"Hold",{"$f":"BR3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":85770.85},159.26,{"$f":"BT3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"CH3*CI3","v":96352.299999999988},{"$f":"IF(CF3=\"Hold\",(CJ3)/(BU3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(CF3=\"Purchase\",CJ3/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(CF3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/BU3-1)))","v":1.3039882959099192E-2},{"$f":"IF(CF3=\"Hold\",IFERROR((((BU3-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(BU3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(BU3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(BU3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,CF3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,CF3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF3=\"Hold\",((BU3-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+CL3),\n\nIF(CF3=\"Sale\",0)))","v":96517.795014468429},{"$f":"CK3-CL3","v":-1.7400004990791636E-3},{"$f":"((CJ3-CM3)/(CJ$47-CM$47))*CN$47","v":-6.1917290057705634E-5},{"$f":"((1+CA3)*(1+CK3))-1","v":0.12336883684841626},8.577955605123333E-2,{"$f":"CG3*(1+CQ3)","v":93128.235435136929},{"$f":"CP3-CQ3","v":3.7589280797182933E-2},{"$f":"((CJ3-CR3)/(CJ$47-CR$47))*CS$47","v":3.3517907225233501E-3},{"$f":"IF(OR(CF3=\"Hold\",CF3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":85770.85},155.65,{"$f":"CI3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"CW3*CX3","v":94168.25},{"$f":"IF(CU3=\"Hold\",(CY3)/(CJ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(CU3=\"Purchase\",CY3/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(CU3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/CJ3-1)))","v":-2.2667336430993279E-2},{"$f":"IF(CU3=\"Hold\",IFERROR((((CJ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(CJ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(CJ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(CJ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,CU3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,CU3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU3=\"Hold\",((CJ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+DA3),\n\nIF(CU3=\"Sale\",0)))","v":92757.125112516049},{"$f":"CZ3-DA3","v":1.4645471747783301E-2},{"$f":"((CY3-DB3)/(CY$47-DB$47))*DC$47","v":5.5461383439503204E-4},{"$f":"((1+CP3)*(1+CZ3))-1","v":9.7905057487479574E-2},4.5266071751856485E-2,{"$f":"CV3*(1+DF3)","v":89653.35945031773},{"$f":"DE3-DF3","v":5.2638985735623089E-2},{"$f":"((CY3-DG3)/(CY$47-DG$47))*DH$47","v":4.5557607696428718E-3},{"$f":"IF(OR(CU3=\"Hold\",CU3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":85770.85},158.94999999999999,{"$f":"CX3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"DL3*DM3","v":96164.75},{"$f":"IF(DJ3=\"Hold\",(DN3)/(CY3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(DJ3=\"Purchase\",DN3/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(DJ3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/CY3-1)))","v":2.1201413427561766E-2},{"$f":"IF(DJ3=\"Hold\",IFERROR((((CY3-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(CY3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(CY3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(CY3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,DJ3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,DJ3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ3=\"Hold\",((CY3-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+DP3),\n\nIF(DJ3=\"Sale\",0)))","v":97156.799861328691},{"$f":"DO3-DP3","v":-1.0534865640263159E-2},{"$f":"((DN3-DQ3)/(DN$47-DQ$47))*DR$47","v":-3.7790643396640216E-4},{"$f":"((1+DE3)*(1+DO3))-1","v":0.12118219651548268},7.8438927505102507E-2,{"$f":"DK3*(1+DU3)","v":92498.623485201024},{"$f":"DT3-DU3","v":4.2743269010380169E-2},{"$f":"((DN3-DV3)/(DN$47-DV$47))*DW$47","v":-5.1255106417667902E-2},{"$f":"IF(OR(DJ3=\"Hold\",DJ3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":85770.85},157.99,{"$f":"DM3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"EA3*EB3","v":95583.950000000012},{"$f":"IF(DY3=\"Hold\",(EC3)/(DN3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(DY3=\"Purchase\",EC3/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(DY3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/DN3-1)))","v":-6.039635105378971E-3},{"$f":"IF(DY3=\"Hold\",IFERROR((((DN3-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(DN3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(DN3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(DN3+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,DY3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,DY3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY3=\"Hold\",((DN3-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+EE3),\n\nIF(DY3=\"Sale\",0)))","v":96681.69438933827},{"$f":"ED3-EE3","v":-1.1415247160090014E-2},{"$f":"((EC3-EF3)/(EC$47-EF$47))*EG$47","v":-4.1425580150042011E-4},{"$f":"((1+DT3)*(1+ED3))-1","v":0.11441066516188192},8.4236196804068575E-2,{"$f":"DZ3*(1+EJ3)","v":92995.860200652256},{"$f":"EI3-EJ3","v":3.0174468357813344E-2},{"$f":"((EC3-EK3)/(EC$47-EK$47))*EL$47","v":8.7262645546767898E-3},{"$f":"IF(OR(DY3=\"Hold\",DY3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":85770.85},"#N/A N/A",{"$f":"EB3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"EP3*EQ3","v":{"$error":"#VALUE!"}},{"$f":"IF(EN3=\"Hold\",(ER3)/(EC3+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(EN3=\"Purchase\",ER3/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(EN3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/EC3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN3=\"Hold\",IFERROR((((EC3-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(EC3+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(EC3+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(EC3+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,EN3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,EN3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN3=\"Hold\",((EC3-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+ET3),\n\nIF(EN3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES3-ET3","v":{"$error":"#VALUE!"}},{"$f":"((ER3-EU3)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI3)*(1+ES3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"EO3*(1+EY3)","v":92995.860200652256},{"$f":"EX3-EY3","v":{"$error":"#VALUE!"}},{"$f":"((ER3-EZ3)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN3=\"Hold\",EN3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":85770.85},"#N/A N/A",{"$f":"EQ3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"FE3*FF3","v":{"$error":"#VALUE!"}},{"$f":"IF(FC3=\"Hold\",(FG3)/(ER3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(FC3=\"Purchase\",FG3/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(FC3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/ER3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC3=\"Hold\",IFERROR((((ER3-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(ER3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(ER3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(ER3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,FC3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,FC3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC3=\"Hold\",((ER3-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+FI3),\n\nIF(FC3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH3-FI3","v":{"$error":"#VALUE!"}},{"$f":"((FG3-FJ3)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX3)*(1+FH3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FD3*(1+FN3)","v":92995.860200652256},{"$f":"FM3-FN3","v":{"$error":"#VALUE!"}},{"$f":"((FG3-FO3)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC3=\"Hold\",FC3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":85770.85},"#N/A N/A",{"$f":"FF3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"FT3*FU3","v":{"$error":"#VALUE!"}},{"$f":"IF(FR3=\"Hold\",(FV3)/(FG3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(FR3=\"Purchase\",FV3/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(FR3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/FG3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR3=\"Hold\",IFERROR((((FG3-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(FG3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(FG3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(FG3+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,FR3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,FR3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR3=\"Hold\",((FG3-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+FX3),\n\nIF(FR3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW3-FX3","v":{"$error":"#VALUE!"}},{"$f":"((FV3-FY3)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM3)*(1+FW3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FS3*(1+GC3)","v":92995.860200652256},{"$f":"GB3-GC3","v":{"$error":"#VALUE!"}},{"$f":"((FV3-GD3)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR3=\"Hold\",FR3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":85770.85},"#N/A N/A",{"$f":"FU3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"GI3*GJ3","v":{"$error":"#VALUE!"}},{"$f":"IF(GG3=\"Hold\",(GK3)/(FV3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(GG3=\"Purchase\",GK3/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(GG3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/FV3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG3=\"Hold\",IFERROR((((FV3-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(FV3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(FV3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(FV3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,GG3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,GG3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG3=\"Hold\",((FV3-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+GM3),\n\nIF(GG3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL3-GM3","v":{"$error":"#VALUE!"}},{"$f":"((GK3-GN3)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB3)*(1+GL3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GH3*(1+GR3)","v":92995.860200652256},{"$f":"GQ3-GR3","v":{"$error":"#VALUE!"}},{"$f":"((GK3-GS3)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG3=\"Hold\",GG3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":85770.85},"#N/A N/A",{"$f":"GJ3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"GX3*GY3","v":{"$error":"#VALUE!"}},{"$f":"IF(GV3=\"Hold\",(GZ3)/(GK3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(GV3=\"Purchase\",GZ3/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(GV3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/GK3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV3=\"Hold\",IFERROR((((GK3-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(GK3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(GK3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(GK3+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,GV3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,GV3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV3=\"Hold\",((GK3-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+HB3),\n\nIF(GV3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA3-HB3","v":{"$error":"#VALUE!"}},{"$f":"((GZ3-HC3)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ3)*(1+HA3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GW3*(1+HG3)","v":92995.860200652256},{"$f":"HF3-HG3","v":{"$error":"#VALUE!"}},{"$f":"((GZ3-HH3)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV3=\"Hold\",GV3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":85770.85},"#N/A N/A",{"$f":"GY3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"HM3*HN3","v":{"$error":"#VALUE!"}},{"$f":"IF(HK3=\"Hold\",(HO3)/(GZ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(HK3=\"Purchase\",HO3/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(HK3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/GZ3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK3=\"Hold\",IFERROR((((GZ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(GZ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(GZ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(GZ3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,HK3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,HK3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK3=\"Hold\",((GZ3-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+HQ3),\n\nIF(HK3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP3-HQ3","v":{"$error":"#VALUE!"}},{"$f":"((HO3-HR3)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF3)*(1+HP3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"HL3*(1+HV3)","v":92995.860200652256},{"$f":"HU3-HV3","v":{"$error":"#VALUE!"}},{"$f":"((HO3-HW3)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK3=\"Hold\",HK3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":85770.85},"#N/A N/A",{"$f":"HN3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"IB3*IC3","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ3=\"Hold\",(ID3)/(HO3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(HZ3=\"Purchase\",ID3/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(HZ3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/HO3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ3=\"Hold\",IFERROR((((HO3-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(HO3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(HO3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(HO3+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,HZ3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,HZ3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ3=\"Hold\",((HO3-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+IF3),\n\nIF(HZ3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE3-IF3","v":{"$error":"#VALUE!"}},{"$f":"((ID3-IG3)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU3)*(1+IE3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IA3*(1+IK3)","v":92995.860200652256},{"$f":"IJ3-IK3","v":{"$error":"#VALUE!"}},{"$f":"((ID3-IL3)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ3=\"Hold\",HZ3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":85770.85},"#N/A N/A",{"$f":"IC3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"IQ3*IR3","v":{"$error":"#VALUE!"}},{"$f":"IF(IO3=\"Hold\",(IS3)/(ID3+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(IO3=\"Purchase\",IS3/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(IO3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/ID3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO3=\"Hold\",IFERROR((((ID3-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(ID3+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(ID3+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(ID3+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,IO3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,IO3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO3=\"Hold\",((ID3-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+IU3),\n\nIF(IO3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT3-IU3","v":{"$error":"#VALUE!"}},{"$f":"((IS3-IV3)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ3)*(1+IT3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IP3*(1+IZ3)","v":92995.860200652256},{"$f":"IY3-IZ3","v":{"$error":"#VALUE!"}},{"$f":"((IS3-JA3)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO3=\"Hold\",IO3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":85770.85},"#N/A N/A",{"$f":"IR3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"JF3*JG3","v":{"$error":"#VALUE!"}},{"$f":"IF(JD3=\"Hold\",(JH3)/(IS3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(JD3=\"Purchase\",JH3/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(JD3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/IS3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD3=\"Hold\",IFERROR((((IS3-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(IS3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(IS3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(IS3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,JD3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,JD3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD3=\"Hold\",((IS3-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+JJ3),\n\nIF(JD3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI3-JJ3","v":{"$error":"#VALUE!"}},{"$f":"((JH3-JK3)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY3)*(1+JI3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JE3*(1+JO3)","v":92995.860200652256},{"$f":"JN3-JO3","v":{"$error":"#VALUE!"}},{"$f":"((JH3-JP3)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD3=\"Hold\",JD3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":85770.85},"#N/A N/A",{"$f":"JG3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"JU3*JV3","v":{"$error":"#VALUE!"}},{"$f":"IF(JS3=\"Hold\",(JW3)/(JH3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(JS3=\"Purchase\",JW3/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(JS3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/JH3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS3=\"Hold\",IFERROR((((JH3-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(JH3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(JH3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(JH3+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,JS3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,JS3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS3=\"Hold\",((JH3-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+JY3),\n\nIF(JS3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX3-JY3","v":{"$error":"#VALUE!"}},{"$f":"((JW3-JZ3)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN3)*(1+JX3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JT3*(1+KD3)","v":92995.860200652256},{"$f":"KC3-KD3","v":{"$error":"#VALUE!"}},{"$f":"((JW3-KE3)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS3=\"Hold\",JS3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":85770.85},"#N/A N/A",{"$f":"JV3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"KJ3*KK3","v":{"$error":"#VALUE!"}},{"$f":"IF(KH3=\"Hold\",(KL3)/(JW3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(KH3=\"Purchase\",KL3/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(KH3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/JW3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH3=\"Hold\",IFERROR((((JW3-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(JW3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(JW3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(JW3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,KH3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,KH3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH3=\"Hold\",((JW3-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+KN3),\n\nIF(KH3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM3-KN3","v":{"$error":"#VALUE!"}},{"$f":"((KL3-KO3)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC3)*(1+KM3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KI3*(1+KS3)","v":92995.860200652256},{"$f":"KR3-KS3","v":{"$error":"#VALUE!"}},{"$f":"((KL3-KT3)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH3=\"Hold\",KH3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":85770.85},"#N/A N/A",{"$f":"KK3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"KY3*KZ3","v":{"$error":"#VALUE!"}},{"$f":"IF(KW3=\"Hold\",(LA3)/(KL3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(KW3=\"Purchase\",LA3/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(KW3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/KL3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW3=\"Hold\",IFERROR((((KL3-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(KL3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(KL3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(KL3+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,KW3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,KW3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW3=\"Hold\",((KL3-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+LC3),\n\nIF(KW3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB3-LC3","v":{"$error":"#VALUE!"}},{"$f":"((LA3-LD3)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR3)*(1+LB3))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KX3*(1+LH3)","v":92995.860200652256},{"$f":"LG3-LH3","v":{"$error":"#VALUE!"}},{"$f":"((LA3-LI3)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW3=\"Hold\",KW3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":85770.85},"#N/A N/A",{"$f":"KZ3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"LN3*LO3","v":{"$error":"#VALUE!"}},{"$f":"IF(LL3=\"Hold\",(LP3)/(LA3+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(LL3=\"Purchase\",LP3/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(LL3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/LA3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL3=\"Hold\",IFERROR((((LA3-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(LA3+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(LA3+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(LA3+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,LL3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,LL3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL3=\"Hold\",((LA3-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+LR3),\n\nIF(LL3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ3-LR3","v":{"$error":"#VALUE!"}},{"$f":"((LP3-LS3)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG3)*(1+LQ3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH3)*(1+LR3))-1","v":8.4236196804068575E-2},{"$f":"LM3*(1+LW3)","v":92995.860200652256},{"$f":"LV3-LW3","v":{"$error":"#VALUE!"}},{"$f":"((LP3-LX3)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL3=\"Hold\",LL3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":85770.85},"#N/A N/A",{"$f":"LO3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"MC3*MD3","v":{"$error":"#VALUE!"}},{"$f":"IF(MA3=\"Hold\",(ME3)/(LP3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(MA3=\"Purchase\",ME3/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(MA3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/LP3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA3=\"Hold\",IFERROR((((LP3-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(LP3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(LP3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(LP3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,MA3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,MA3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA3=\"Hold\",((LP3-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+MG3),\n\nIF(MA3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF3-MG3","v":{"$error":"#VALUE!"}},{"$f":"((ME3-MH3)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV3)*(1+MF3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW3)*(1+MG3))-1","v":8.4236196804068575E-2},{"$f":"MB3*(1+ML3)","v":92995.860200652256},{"$f":"MK3-ML3","v":{"$error":"#VALUE!"}},{"$f":"((ME3-MM3)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA3=\"Hold\",MA3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":85770.85},"#N/A N/A",{"$f":"MD3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"MR3*MS3","v":{"$error":"#VALUE!"}},{"$f":"IF(MP3=\"Hold\",(MT3)/(ME3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(MP3=\"Purchase\",MT3/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(MP3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/ME3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP3=\"Hold\",IFERROR((((ME3-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(ME3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(ME3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(ME3+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,MP3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,MP3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP3=\"Hold\",((ME3-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+MV3),\n\nIF(MP3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU3-MV3","v":{"$error":"#VALUE!"}},{"$f":"((MT3-MW3)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK3)*(1+MU3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML3)*(1+MV3))-1","v":8.4236196804068575E-2},{"$f":"MQ3*(1+NA3)","v":92995.860200652256},{"$f":"MZ3-NA3","v":{"$error":"#VALUE!"}},{"$f":"((MT3-NB3)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP3=\"Hold\",MP3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":85770.85},"#N/A N/A",{"$f":"MS3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"NG3*NH3","v":{"$error":"#VALUE!"}},{"$f":"IF(NE3=\"Hold\",(NI3)/(MT3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(NE3=\"Purchase\",NI3/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(NE3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/MT3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE3=\"Hold\",IFERROR((((MT3-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(MT3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(MT3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(MT3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,NE3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,NE3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE3=\"Hold\",((MT3-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+NK3),\n\nIF(NE3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ3-NK3","v":{"$error":"#VALUE!"}},{"$f":"((NI3-NL3)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ3)*(1+NJ3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA3)*(1+NK3))-1","v":8.4236196804068575E-2},{"$f":"NF3*(1+NP3)","v":92995.860200652256},{"$f":"NO3-NP3","v":{"$error":"#VALUE!"}},{"$f":"((NI3-NQ3)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE3=\"Hold\",NE3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":85770.85},"#N/A N/A",{"$f":"NH3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"NV3*NW3","v":{"$error":"#VALUE!"}},{"$f":"IF(NT3=\"Hold\",(NX3)/(NI3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(NT3=\"Purchase\",NX3/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(NT3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/NI3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT3=\"Hold\",IFERROR((((NI3-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(NI3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(NI3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(NI3+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,NT3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,NT3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT3=\"Hold\",((NI3-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+NZ3),\n\nIF(NT3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY3-NZ3","v":{"$error":"#VALUE!"}},{"$f":"((NX3-OA3)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO3)*(1+NY3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP3)*(1+NZ3))-1","v":8.4236196804068575E-2},{"$f":"NU3*(1+OE3)","v":92995.860200652256},{"$f":"OD3-OE3","v":{"$error":"#VALUE!"}},{"$f":"((NX3-OF3)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT3=\"Hold\",NT3=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU3+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":85770.85},"#N/A N/A",{"$f":"NW3+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B3,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":605},{"$f":"OK3*OL3","v":{"$error":"#VALUE!"}},{"$f":"IF(OI3=\"Hold\",(OM3)/(NX3+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3))-1,\nIF(OI3=\"Purchase\",OM3/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B3)-1,\nIF(OI3=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B3)/NX3-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI3=\"Hold\",IFERROR((((NX3-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))/(NX3+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")/(NX3+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\")/(NX3+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI3=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,OI3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI3=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,OI3,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI3=\"Hold\",((NX3-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI3=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B3,Trades!$E:$E,\"Purchase\")*(1+OO3),\n\nIF(OI3=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON3-OO3","v":{"$error":"#VALUE!"}},{"$f":"((OM3-OP3)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD3)*(1+ON3))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE3)*(1+OO3))-1","v":8.4236196804068575E-2},{"$f":"OJ3*(1+OT3)","v":92995.860200652256},{"$f":"OS3-OT3","v":{"$error":"#VALUE!"}},{"$f":"((OM3-OU3)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Activision Blizzard Inc","ATVI","Information Technology","Software","Large Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"Y4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":65666.445000000007},34.17,{"$f":"AA4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1950},{"$f":"AO4*AP4","v":66631.5},{"$f":"IF(AM4=\"Hold\",(AQ4)/(AB4+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(AM4=\"Purchase\",AQ4/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(AM4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/AB4-1)))","v":1.469631864493337E-2},{"$f":"IF(AM4=\"Hold\",IFERROR((((AB4-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(AB4+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(AB4+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(AB4+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,AM4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,AM4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.5773108869590511E-3},{"$f":"IF(AM4=\"Hold\",((AB4-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+AS4),\n\nIF(AM4=\"Sale\",0)))","v":65901.354288606395},{"$f":"AR4-AS4","v":1.1119007757974319E-2},{"$f":"((AQ4-AT4)/(AQ$47-AT$47))*AU$47","v":2.7409626315957186E-4},1.469631864493337E-2,3.5773108869590065E-3,{"$f":"AN4*(1+AX4)","v":65901.354288606395},{"$f":"AW4-AX4","v":1.1119007757974364E-2},{"$f":"((AQ4-AY4)/(AQ$47-AY$47))*AZ$47","v":2.4902867699824055E-4},"Hold",{"$f":"AN4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":65666.445000000007},34.9,{"$f":"AP4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1950},{"$f":"BD4*BE4","v":68055},{"$f":"IF(BB4=\"Hold\",(BF4)/(AQ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(BB4=\"Purchase\",BF4/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(BB4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/AQ4-1)))","v":2.1363769388352383E-2},{"$f":"IF(BB4=\"Hold\",IFERROR((((AQ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(AQ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(AQ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(AQ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,BB4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,BB4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB4=\"Hold\",((AQ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+BH4),\n\nIF(BB4=\"Sale\",0)))","v":67789.134763941824},{"$f":"BG4-BH4","v":3.9900833098185338E-3},{"$f":"((BF4-BI4)/(BF$47-BI$47))*BJ$47","v":9.7855047163483979E-5},3.6374056795673848E-2,2.1013148041848284E-2,{"$f":"BC4*(1+BM4)","v":67046.303730166896},{"$f":"BL4-BM4","v":1.5360908753825564E-2},{"$f":"((BF4-BN4)/(BF$47-BN$47))*BO$47","v":3.7844281140081665E-4},"Hold",{"$f":"BC4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":65666.445000000007},34.76,{"$f":"BE4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1950},{"$f":"BS4*BT4","v":67782},{"$f":"IF(BQ4=\"Hold\",(BU4)/(BF4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(BQ4=\"Purchase\",BU4/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(BQ4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/BF4-1)))","v":-4.0114613180515235E-3},{"$f":"IF(BQ4=\"Hold\",IFERROR((((BF4-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(BF4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(BF4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(BF4+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,BQ4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,BQ4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ4=\"Hold\",((BF4-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+BW4),\n\nIF(BQ4=\"Sale\",0)))","v":68130.771271154517},{"$f":"BV4-BW4","v":-5.1248441871209801E-3},{"$f":"((BU4-BX4)/(BU$47-BX$47))*BY$47","v":-1.3004603651474284E-4},3.2216682355805881E-2,2.2149926589972724E-2,{"$f":"BR4*(1+CB4)","v":67120.95193617449},{"$f":"CA4-CB4","v":1.0066755765833157E-2},{"$f":"((BU4-CC4)/(BU$47-CC$47))*CD$47","v":2.1613234227552103E-4},"Hold",{"$f":"BR4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":65666.445000000007},35,{"$f":"BT4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1950},68250,{"$f":"IF(CF4=\"Hold\",(CJ4)/(BU4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(CF4=\"Purchase\",CJ4/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(CF4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/BU4-1)))","v":6.9044879171460405E-3},{"$f":"IF(CF4=\"Hold\",IFERROR((((BU4-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(BU4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(BU4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(BU4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,CF4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,CF4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF4=\"Hold\",((BU4-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+CL4),\n\nIF(CF4=\"Sale\",0)))","v":68783.810060562246},-7.8753955410323147E-3,-1.9971642325126887E-4,3.9343609967008142E-2,3.7257183381758097E-2,68112.991783393139,2.0864265852500452E-3,1.4243600278267068E-4,"Hold",{"$f":"CG4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":65666.445000000007},34.590000000000003,{"$f":"CI4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1950},67450.5,{"$f":"IF(CU4=\"Hold\",(CY4)/(CJ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(CU4=\"Purchase\",CY4/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(CU4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/CJ4-1)))","v":-1.1714285714285677E-2},{"$f":"IF(CU4=\"Hold\",IFERROR((((CJ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(CJ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(CJ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(CJ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,CU4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,CU4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU4=\"Hold\",((CJ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+DA4),\n\nIF(CU4=\"Sale\",0)))","v":65703.400841798502},2.5598522464490903E-2,6.8666166389152094E-4,2.7168441964537493E-2,-1.4457949338235743E-3,65571.504786496807,2.8614236898361067E-2,1.8960044736027978E-3,"Hold",{"$f":"CV4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":65666.445000000007},37.51,{"$f":"CX4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1950},73144.5,{"$f":"IF(DJ4=\"Hold\",(DN4)/(CY4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(DJ4=\"Purchase\",DN4/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(DJ4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/CY4-1)))","v":8.4417461694131335E-2},{"$f":"IF(DJ4=\"Hold\",IFERROR((((CY4-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(CY4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(CY4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(CY4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,DJ4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,DJ4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ4=\"Hold\",((CY4-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+DP4),\n\nIF(DJ4=\"Sale\",0)))","v":69591.127891264317},5.268118262630641E-2,1.3536035178407823E-3,0.1138793945674994,3.0244599982506504E-2,67652.500361298269,8.36347945849929E-2,-7.6782136347764818E-2,"Hold",{"$f":"DK4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":65666.445000000007},37.24,{"$f":"DM4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1950},72618,{"$f":"IF(DY4=\"Hold\",(EC4)/(DN4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(DY4=\"Purchase\",EC4/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(DY4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/DN4-1)))","v":-7.1980805118635471E-3},{"$f":"IF(DY4=\"Hold\",IFERROR((((DN4-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(DN4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(DN4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(DN4+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,DY4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,DY4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY4=\"Hold\",((DN4-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+EE4),\n\nIF(DY4=\"Sale\",0)))","v":73537.696455935817},-1.257369256657459E-2,-3.4706585266216236E-4,0.10586160100489672,3.57827952734735E-2,68016.173957771811,7.0078805731423222E-2,1.5515980739619094E-2,"Hold",{"$f":"DZ4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":65666.445000000007},"#N/A N/A",{"$f":"EB4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(EN4=\"Hold\",(ER4)/(EC4+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(EN4=\"Purchase\",ER4/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(EN4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/EC4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN4=\"Hold\",IFERROR((((EC4-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(EC4+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(EC4+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(EC4+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,EN4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,EN4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN4=\"Hold\",((EC4-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+ET4),\n\nIF(EN4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":65666.445000000007},"#N/A N/A",{"$f":"EQ4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(FC4=\"Hold\",(FG4)/(ER4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(FC4=\"Purchase\",FG4/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(FC4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/ER4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC4=\"Hold\",IFERROR((((ER4-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(ER4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(ER4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(ER4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,FC4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,FC4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC4=\"Hold\",((ER4-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+FI4),\n\nIF(FC4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":65666.445000000007},"#N/A N/A",{"$f":"FF4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(FR4=\"Hold\",(FV4)/(FG4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(FR4=\"Purchase\",FV4/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(FR4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/FG4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR4=\"Hold\",IFERROR((((FG4-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(FG4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(FG4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(FG4+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,FR4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,FR4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR4=\"Hold\",((FG4-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+FX4),\n\nIF(FR4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":65666.445000000007},"#N/A N/A",{"$f":"FU4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(GG4=\"Hold\",(GK4)/(FV4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(GG4=\"Purchase\",GK4/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(GG4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/FV4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG4=\"Hold\",IFERROR((((FV4-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(FV4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(FV4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(FV4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,GG4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,GG4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG4=\"Hold\",((FV4-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+GM4),\n\nIF(GG4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":65666.445000000007},"#N/A N/A",{"$f":"GJ4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(GV4=\"Hold\",(GZ4)/(GK4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(GV4=\"Purchase\",GZ4/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(GV4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/GK4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV4=\"Hold\",IFERROR((((GK4-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(GK4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(GK4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(GK4+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,GV4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,GV4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV4=\"Hold\",((GK4-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+HB4),\n\nIF(GV4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":65666.445000000007},"#N/A N/A",{"$f":"GY4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(HK4=\"Hold\",(HO4)/(GZ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(HK4=\"Purchase\",HO4/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(HK4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/GZ4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK4=\"Hold\",IFERROR((((GZ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(GZ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(GZ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(GZ4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,HK4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,HK4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK4=\"Hold\",((GZ4-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+HQ4),\n\nIF(HK4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":65666.445000000007},"#N/A N/A",{"$f":"HN4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(HZ4=\"Hold\",(ID4)/(HO4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(HZ4=\"Purchase\",ID4/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(HZ4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/HO4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ4=\"Hold\",IFERROR((((HO4-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(HO4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(HO4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(HO4+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,HZ4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,HZ4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ4=\"Hold\",((HO4-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+IF4),\n\nIF(HZ4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":65666.445000000007},"#N/A N/A",{"$f":"IC4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(IO4=\"Hold\",(IS4)/(ID4+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(IO4=\"Purchase\",IS4/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(IO4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/ID4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO4=\"Hold\",IFERROR((((ID4-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(ID4+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(ID4+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(ID4+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,IO4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,IO4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO4=\"Hold\",((ID4-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+IU4),\n\nIF(IO4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":65666.445000000007},"#N/A N/A",{"$f":"IR4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(JD4=\"Hold\",(JH4)/(IS4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(JD4=\"Purchase\",JH4/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(JD4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/IS4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD4=\"Hold\",IFERROR((((IS4-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(IS4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(IS4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(IS4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,JD4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,JD4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD4=\"Hold\",((IS4-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+JJ4),\n\nIF(JD4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":65666.445000000007},"#N/A N/A",{"$f":"JG4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(JS4=\"Hold\",(JW4)/(JH4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(JS4=\"Purchase\",JW4/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(JS4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/JH4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS4=\"Hold\",IFERROR((((JH4-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(JH4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(JH4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(JH4+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,JS4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,JS4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS4=\"Hold\",((JH4-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+JY4),\n\nIF(JS4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":65666.445000000007},"#N/A N/A",{"$f":"JV4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(KH4=\"Hold\",(KL4)/(JW4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(KH4=\"Purchase\",KL4/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(KH4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/JW4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH4=\"Hold\",IFERROR((((JW4-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(JW4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(JW4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(JW4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,KH4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,KH4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH4=\"Hold\",((JW4-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+KN4),\n\nIF(KH4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":65666.445000000007},"#N/A N/A",{"$f":"KK4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(KW4=\"Hold\",(LA4)/(KL4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(KW4=\"Purchase\",LA4/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(KW4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/KL4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW4=\"Hold\",IFERROR((((KL4-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(KL4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(KL4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(KL4+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,KW4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,KW4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW4=\"Hold\",((KL4-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+LC4),\n\nIF(KW4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":65666.445000000007},"#N/A N/A",{"$f":"KZ4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(LL4=\"Hold\",(LP4)/(LA4+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(LL4=\"Purchase\",LP4/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(LL4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/LA4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL4=\"Hold\",IFERROR((((LA4-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(LA4+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(LA4+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(LA4+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,LL4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,LL4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL4=\"Hold\",((LA4-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+LR4),\n\nIF(LL4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":65666.445000000007},"#N/A N/A",{"$f":"LO4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(MA4=\"Hold\",(ME4)/(LP4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(MA4=\"Purchase\",ME4/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(MA4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/LP4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA4=\"Hold\",IFERROR((((LP4-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(LP4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(LP4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(LP4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,MA4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,MA4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA4=\"Hold\",((LP4-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+MG4),\n\nIF(MA4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":65666.445000000007},"#N/A N/A",{"$f":"MD4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(MP4=\"Hold\",(MT4)/(ME4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(MP4=\"Purchase\",MT4/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(MP4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/ME4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP4=\"Hold\",IFERROR((((ME4-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(ME4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(ME4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(ME4+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,MP4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,MP4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP4=\"Hold\",((ME4-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+MV4),\n\nIF(MP4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":65666.445000000007},"#N/A N/A",{"$f":"MS4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(NE4=\"Hold\",(NI4)/(MT4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(NE4=\"Purchase\",NI4/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(NE4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/MT4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE4=\"Hold\",IFERROR((((MT4-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(MT4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(MT4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(MT4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,NE4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,NE4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE4=\"Hold\",((MT4-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+NK4),\n\nIF(NE4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":65666.445000000007},"#N/A N/A",{"$f":"NH4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(NT4=\"Hold\",(NX4)/(NI4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(NT4=\"Purchase\",NX4/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(NT4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/NI4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT4=\"Hold\",IFERROR((((NI4-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(NI4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(NI4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(NI4+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,NT4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,NT4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT4=\"Hold\",((NI4-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+NZ4),\n\nIF(NT4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU4+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":65666.445000000007},"#N/A N/A",{"$f":"NW4+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B4,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1950},{"$error":"#VALUE!"},{"$f":"IF(OI4=\"Hold\",(OM4)/(NX4+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4))-1,\nIF(OI4=\"Purchase\",OM4/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B4)-1,\nIF(OI4=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B4)/NX4-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI4=\"Hold\",IFERROR((((NX4-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))/(NX4+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")/(NX4+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\")/(NX4+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI4=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,OI4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI4=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,OI4,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI4=\"Hold\",((NX4-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI4=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B4,Trades!$E:$E,\"Purchase\")*(1+OO4),\n\nIF(OI4=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.57827952734735E-2,68016.173957771811,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Agrium Inc","AGU","Materials","Chemicals","Large Core",89.5,685,{"$f":"F5*G5","v":61307.5},"Hold",{"$f":"H5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":61307.5},89.93,{"$f":"G5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":685},{"$f":"K5*L5","v":61602.05},{"$f":"IF(I5=\"Hold\",(M5)/(H5+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(I5=\"Purchase\",M5/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(I5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/H5-1)))","v":4.8044692737430061E-3},{"$f":"IF(I5=\"Hold\",IFERROR((((H5-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(H5+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(H5+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(H5+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,I5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,I5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I5=\"Hold\",((H5-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+O5),\n\nIF(I5=\"Sale\",0)))","v":61760.583261841974},{"$f":"N5-O5","v":-2.585870600529728E-3},{"$f":"((M5-P5)/(M$47-P$47))*Q$47","v":-6.2555052091132758E-5},{"$f":"N5","v":4.8044692737430061E-3},{"$f":"O5","v":7.3903398742727342E-3},{"$f":"P5","v":61760.583261841974},{"$f":"Q5","v":-2.585870600529728E-3},{"$f":"R5","v":-6.2555052091132758E-5},"Hold",{"$f":"J5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":61307.5},95.7,{"$f":"L5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":685},{"$f":"Z5*AA5","v":65554.5},{"$f":"IF(X5=\"Hold\",(AB5)/(M5+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(X5=\"Purchase\",AB5/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(X5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/M5-1)))","v":6.4161014122094961E-2},{"$f":"IF(X5=\"Hold\",IFERROR((((M5-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(M5+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(M5+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(M5+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,X5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,X5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X5=\"Hold\",((M5-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+AD5),\n\nIF(X5=\"Sale\",0)))","v":63798.721746941432},{"$f":"AC5-AD5","v":2.8501945195956412E-2},{"$f":"((AB5-AE5)/(AB$47-AE$47))*AF$47","v":6.6355915289969029E-4},{"$f":"((1+N5)*(1+AC5))-1","v":6.9273743016759814E-2},{"$f":"((1+O5)*(1+AD5))-1","v":4.3312941439375363E-2},{"$f":"Y5*(1+AI5)","v":63962.908157294507},{"$f":"AH5-AI5","v":2.5960801577384451E-2},{"$f":"((AB5-AJ5)/(AB$47-AJ$47))*AK$47","v":5.5993963291156514E-4},"Hold",{"$f":"Y5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":61307.5},95.22,{"$f":"AA5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":685},{"$f":"AO5*AP5","v":65225.7},{"$f":"IF(AM5=\"Hold\",(AQ5)/(AB5+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(AM5=\"Purchase\",AQ5/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(AM5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/AB5-1)))","v":-5.0156739811912932E-3},{"$f":"IF(AM5=\"Hold\",IFERROR((((AB5-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(AB5+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(AB5+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(AB5+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,AM5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,AM5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM5=\"Hold\",((AB5-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+AS5),\n\nIF(AM5=\"Sale\",0)))","v":66007.602365583181},{"$f":"AR5-AS5","v":-1.1927516273988715E-2},{"$f":"((AQ5-AT5)/(AQ$47-AT$47))*AU$47","v":-2.9352568017268965E-4},6.3910614525139575E-2,5.0524155952638816E-2,{"$f":"AN5*(1+AX5)","v":64405.009691066407},{"$f":"AW5-AX5","v":1.3386458572500759E-2},{"$f":"((AQ5-AY5)/(AQ$47-AY$47))*AZ$47","v":2.7991045988467794E-4},"Hold",{"$f":"AN5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":61307.5},96.17,{"$f":"AP5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":685},{"$f":"BD5*BE5","v":65876.45},{"$f":"IF(BB5=\"Hold\",(BF5)/(AQ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(BB5=\"Purchase\",BF5/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(BB5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/AQ5-1)))","v":9.9768956101660144E-3},{"$f":"IF(BB5=\"Hold\",IFERROR((((AQ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(AQ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(AQ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(AQ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,BB5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,BB5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB5=\"Hold\",((AQ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+BH5),\n\nIF(BB5=\"Sale\",0)))","v":66358.910836052615},{"$f":"BG5-BH5","v":-7.3967904683678344E-3},{"$f":"((BF5-BI5)/(BF$47-BI$47))*BJ$47","v":-1.7757578450810374E-4},7.4525139664804563E-2,6.8775632856076685E-2,{"$f":"BC5*(1+BM5)","v":65523.962111323919},{"$f":"BL5-BM5","v":5.7495068087278778E-3},{"$f":"((BF5-BN5)/(BF$47-BN$47))*BO$47","v":1.3224645670334873E-4},"Hold",{"$f":"BC5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":61307.5},93.07,{"$f":"BE5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":685},{"$f":"BS5*BT5","v":63752.95},{"$f":"IF(BQ5=\"Hold\",(BU5)/(BF5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(BQ5=\"Purchase\",BU5/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(BQ5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/BF5-1)))","v":-3.2234584589788895E-2},{"$f":"IF(BQ5=\"Hold\",IFERROR((((BF5-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(BF5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(BF5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(BF5+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,BQ5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,BQ5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ5=\"Hold\",((BF5-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+BW5),\n\nIF(BQ5=\"Sale\",0)))","v":65949.795710905106},{"$f":"BV5-BW5","v":-3.3347967458858353E-2},{"$f":"((BU5-BX5)/(BU$47-BX$47))*BY$47","v":-8.1913592421736857E-4},3.9888268156424767E-2,6.9965589336577594E-2,{"$f":"BR5*(1+CB5)","v":65596.91536825223},{"$f":"CA5-CB5","v":-3.0077321180152827E-2},{"$f":"((BU5-CC5)/(BU$47-CC$47))*CD$47","v":-6.0289194678058572E-4},"Hold",{"$f":"BR5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":61307.5},96.88,{"$f":"BT5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":685},66362.8,{"$f":"IF(CF5=\"Hold\",(CJ5)/(BU5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(CF5=\"Purchase\",CJ5/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(CF5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/BU5-1)))","v":4.0936929193080562E-2},{"$f":"IF(CF5=\"Hold\",IFERROR((((BU5-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(BU5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(BU5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(BU5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,CF5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,CF5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF5=\"Hold\",((BU5-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+CL5),\n\nIF(CF5=\"Sale\",0)))","v":64695.211171115065},2.6157045734902205E-2,6.2390146039564354E-4,8.2458100558659542E-2,8.577955605123333E-2,66566.430132610985,-3.3214554925737882E-3,-2.1169724600123826E-4,"Hold",{"$f":"CG5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":61307.5},94.49,{"$f":"CI5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":685},64725.649999999994,{"$f":"IF(CU5=\"Hold\",(CY5)/(CJ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(CU5=\"Purchase\",CY5/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(CU5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/CJ5-1)))","v":-2.466969446738243E-2},{"$f":"IF(CU5=\"Hold\",IFERROR((((CJ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(CJ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(CJ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(CJ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,CU5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,CU5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU5=\"Hold\",((CJ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+DA5),\n\nIF(CU5=\"Sale\",0)))","v":63886.617573393487},1.2643113711394149E-2,3.2976456969142324E-4,5.575418994413428E-2,4.5266071751856485E-2,64082.649693926942,1.0488118192277796E-2,6.4882094860131689E-4,"Hold",{"$f":"CV5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":61307.5},95.1,{"$f":"CX5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":685},65143.499999999993,{"$f":"IF(DJ5=\"Hold\",(DN5)/(CY5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(DJ5=\"Purchase\",DN5/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(DJ5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/CY5-1)))","v":6.4557095988992952E-3},{"$f":"IF(DJ5=\"Hold\",IFERROR((((CY5-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(CY5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(CY5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(CY5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,DJ5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,DJ5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ5=\"Hold\",((CY5-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+DP5),\n\nIF(DJ5=\"Sale\",0)))","v":66779.801291246345},-2.528056946892563E-2,-6.2332430049566565E-4,6.2569832402234793E-2,7.8438927505102507E-2,66116.394548019074,-1.5869095102867714E-2,1.3601771076528496E-2,"Hold",{"$f":"DK5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":61307.5},97.06,{"$f":"DM5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":685},66486.100000000006,{"$f":"IF(DY5=\"Hold\",(EC5)/(DN5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(DY5=\"Purchase\",EC5/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(DY5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/DN5-1)))","v":2.0609884332281947E-2},{"$f":"IF(DY5=\"Hold\",IFERROR((((DN5-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(DN5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(DN5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(DN5+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,DY5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,DY5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY5=\"Hold\",((DN5-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+EE5),\n\nIF(DY5=\"Sale\",0)))","v":65493.686183886064},1.5234272277570904E-2,3.7450720295842123E-4,8.4469273743017048E-2,8.4236196804068575E-2,66471.810635565431,2.3307693894847326E-4,4.8179462090424932E-5,"Hold",{"$f":"DZ5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":61307.5},"#N/A N/A",{"$f":"EB5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(EN5=\"Hold\",(ER5)/(EC5+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(EN5=\"Purchase\",ER5/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(EN5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/EC5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN5=\"Hold\",IFERROR((((EC5-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(EC5+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(EC5+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(EC5+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,EN5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,EN5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN5=\"Hold\",((EC5-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+ET5),\n\nIF(EN5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":61307.5},"#N/A N/A",{"$f":"EQ5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(FC5=\"Hold\",(FG5)/(ER5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(FC5=\"Purchase\",FG5/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(FC5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/ER5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC5=\"Hold\",IFERROR((((ER5-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(ER5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(ER5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(ER5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,FC5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,FC5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC5=\"Hold\",((ER5-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+FI5),\n\nIF(FC5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":61307.5},"#N/A N/A",{"$f":"FF5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(FR5=\"Hold\",(FV5)/(FG5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(FR5=\"Purchase\",FV5/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(FR5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/FG5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR5=\"Hold\",IFERROR((((FG5-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(FG5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(FG5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(FG5+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,FR5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,FR5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR5=\"Hold\",((FG5-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+FX5),\n\nIF(FR5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":61307.5},"#N/A N/A",{"$f":"FU5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(GG5=\"Hold\",(GK5)/(FV5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(GG5=\"Purchase\",GK5/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(GG5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/FV5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG5=\"Hold\",IFERROR((((FV5-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(FV5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(FV5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(FV5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,GG5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,GG5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG5=\"Hold\",((FV5-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+GM5),\n\nIF(GG5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":61307.5},"#N/A N/A",{"$f":"GJ5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(GV5=\"Hold\",(GZ5)/(GK5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(GV5=\"Purchase\",GZ5/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(GV5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/GK5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV5=\"Hold\",IFERROR((((GK5-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(GK5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(GK5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(GK5+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,GV5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,GV5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV5=\"Hold\",((GK5-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+HB5),\n\nIF(GV5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":61307.5},"#N/A N/A",{"$f":"GY5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(HK5=\"Hold\",(HO5)/(GZ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(HK5=\"Purchase\",HO5/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(HK5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/GZ5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK5=\"Hold\",IFERROR((((GZ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(GZ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(GZ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(GZ5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,HK5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,HK5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK5=\"Hold\",((GZ5-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+HQ5),\n\nIF(HK5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":61307.5},"#N/A N/A",{"$f":"HN5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(HZ5=\"Hold\",(ID5)/(HO5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(HZ5=\"Purchase\",ID5/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(HZ5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/HO5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ5=\"Hold\",IFERROR((((HO5-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(HO5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(HO5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(HO5+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,HZ5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,HZ5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ5=\"Hold\",((HO5-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+IF5),\n\nIF(HZ5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":61307.5},"#N/A N/A",{"$f":"IC5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(IO5=\"Hold\",(IS5)/(ID5+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(IO5=\"Purchase\",IS5/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(IO5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/ID5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO5=\"Hold\",IFERROR((((ID5-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(ID5+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(ID5+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(ID5+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,IO5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,IO5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO5=\"Hold\",((ID5-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+IU5),\n\nIF(IO5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":61307.5},"#N/A N/A",{"$f":"IR5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(JD5=\"Hold\",(JH5)/(IS5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(JD5=\"Purchase\",JH5/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(JD5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/IS5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD5=\"Hold\",IFERROR((((IS5-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(IS5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(IS5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(IS5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,JD5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,JD5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD5=\"Hold\",((IS5-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+JJ5),\n\nIF(JD5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":61307.5},"#N/A N/A",{"$f":"JG5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(JS5=\"Hold\",(JW5)/(JH5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(JS5=\"Purchase\",JW5/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(JS5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/JH5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS5=\"Hold\",IFERROR((((JH5-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(JH5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(JH5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(JH5+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,JS5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,JS5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS5=\"Hold\",((JH5-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+JY5),\n\nIF(JS5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":61307.5},"#N/A N/A",{"$f":"JV5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(KH5=\"Hold\",(KL5)/(JW5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(KH5=\"Purchase\",KL5/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(KH5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/JW5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH5=\"Hold\",IFERROR((((JW5-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(JW5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(JW5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(JW5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,KH5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,KH5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH5=\"Hold\",((JW5-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+KN5),\n\nIF(KH5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":61307.5},"#N/A N/A",{"$f":"KK5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(KW5=\"Hold\",(LA5)/(KL5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(KW5=\"Purchase\",LA5/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(KW5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/KL5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW5=\"Hold\",IFERROR((((KL5-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(KL5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(KL5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(KL5+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,KW5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,KW5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW5=\"Hold\",((KL5-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+LC5),\n\nIF(KW5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":61307.5},"#N/A N/A",{"$f":"KZ5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(LL5=\"Hold\",(LP5)/(LA5+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(LL5=\"Purchase\",LP5/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(LL5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/LA5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL5=\"Hold\",IFERROR((((LA5-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(LA5+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(LA5+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(LA5+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,LL5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,LL5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL5=\"Hold\",((LA5-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+LR5),\n\nIF(LL5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":61307.5},"#N/A N/A",{"$f":"LO5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(MA5=\"Hold\",(ME5)/(LP5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(MA5=\"Purchase\",ME5/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(MA5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/LP5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA5=\"Hold\",IFERROR((((LP5-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(LP5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(LP5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(LP5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,MA5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,MA5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA5=\"Hold\",((LP5-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+MG5),\n\nIF(MA5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":61307.5},"#N/A N/A",{"$f":"MD5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(MP5=\"Hold\",(MT5)/(ME5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(MP5=\"Purchase\",MT5/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(MP5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/ME5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP5=\"Hold\",IFERROR((((ME5-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(ME5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(ME5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(ME5+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,MP5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,MP5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP5=\"Hold\",((ME5-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+MV5),\n\nIF(MP5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":61307.5},"#N/A N/A",{"$f":"MS5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(NE5=\"Hold\",(NI5)/(MT5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(NE5=\"Purchase\",NI5/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(NE5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/MT5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE5=\"Hold\",IFERROR((((MT5-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(MT5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(MT5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(MT5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,NE5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,NE5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE5=\"Hold\",((MT5-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+NK5),\n\nIF(NE5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":61307.5},"#N/A N/A",{"$f":"NH5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(NT5=\"Hold\",(NX5)/(NI5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(NT5=\"Purchase\",NX5/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(NT5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/NI5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT5=\"Hold\",IFERROR((((NI5-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(NI5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(NI5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(NI5+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,NT5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,NT5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT5=\"Hold\",((NI5-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+NZ5),\n\nIF(NT5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU5+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":61307.5},"#N/A N/A",{"$f":"NW5+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B5,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":685},{"$error":"#VALUE!"},{"$f":"IF(OI5=\"Hold\",(OM5)/(NX5+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5))-1,\nIF(OI5=\"Purchase\",OM5/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B5)-1,\nIF(OI5=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B5)/NX5-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI5=\"Hold\",IFERROR((((NX5-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))/(NX5+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")/(NX5+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\")/(NX5+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI5=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,OI5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI5=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,OI5,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI5=\"Hold\",((NX5-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI5=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B5,Trades!$E:$E,\"Purchase\")*(1+OO5),\n\nIF(OI5=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,66471.810635565431,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["American Express","AXP","Financials","Consumer Finance","Large Core",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"BR6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":60637.196000000004},74.3,{"$f":"BT6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":820},60926,{"$f":"IF(CF6=\"Hold\",(CJ6)/(BU6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(CF6=\"Purchase\",CJ6/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(CF6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/BU6-1)))","v":4.7628191778523732E-3},{"$f":"IF(CF6=\"Hold\",IFERROR((((BU6-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(BU6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(BU6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(BU6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,CF6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,CF6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.3605799280978822E-3},{"$f":"IF(CF6=\"Hold\",((BU6-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+CL6),\n\nIF(CF6=\"Sale\",0)))","v":60719.697751773732},3.402239249754491E-3,7.718465830533216E-5,4.7628191778523732E-3,1.3605799280977937E-3,60719.697751773732,3.4022392497545795E-3,2.144752214879678E-4,"Hold",{"$f":"CG6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":60637.196000000004},71.2,{"$f":"CI6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":820},58384,{"$f":"IF(CU6=\"Hold\",(CY6)/(CJ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(CU6=\"Purchase\",CY6/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(CU6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/CJ6-1)))","v":-4.1722745625841218E-2},{"$f":"IF(CU6=\"Hold\",IFERROR((((CJ6-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(CJ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(CJ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(CJ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,CU6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,CU6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU6=\"Hold\",((CJ6-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+DA6),\n\nIF(CU6=\"Sale\",0)))","v":58652.679848899861},-4.409937447064638E-3,-1.0559913055514339E-4,-3.715864434100824E-2,-3.6002995308547781E-2,58454.075316888513,-1.1556490324604596E-3,-7.0709660862863419E-5,"Hold",{"$f":"CV6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":60637.196000000004},72.42,{"$f":"CX6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":820},59384.4,{"$f":"IF(DJ6=\"Hold\",(DN6)/(CY6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(DJ6=\"Purchase\",DN6/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(DJ6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/CY6-1)))","v":1.7134831460674071E-2},{"$f":"IF(DJ6=\"Hold\",IFERROR((((CY6-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(CY6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(CY6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(CY6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,DJ6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,DJ6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ6=\"Hold\",((CY6-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+DP6),\n\nIF(DJ6=\"Sale\",0)))","v":60236.890917095887},-1.4601447607150854E-2,-3.2474355879347639E-4,-2.0660519988424442E-2,-5.4093173471125855E-3,60309.190163796935,-1.5251202641311856E-2,1.2929236912060965E-2,"Hold",{"$f":"DK6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":60637.196000000004},71.849999999999994,{"$f":"DM6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":820},58916.999999999993,{"$f":"IF(DY6=\"Hold\",(EC6)/(DN6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(DY6=\"Purchase\",EC6/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(DY6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/DN6-1)))","v":-7.8707539353770617E-3},{"$f":"IF(DY6=\"Hold\",IFERROR((((DN6-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(DN6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(DN6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(DN6+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,DY6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,DY6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY6=\"Hold\",((DN6-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+EE6),\n\nIF(DY6=\"Sale\",0)))","v":59703.627496501787},-1.3246365990088105E-2,-2.9684961928346318E-4,-2.8368660054795658E-2,-6.2783683940415003E-5,60633.388973451307,-2.8305876370855243E-2,-5.7871501463515364E-3,"Hold",{"$f":"DZ6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":60637.196000000004},"#N/A N/A",{"$f":"EB6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(EN6=\"Hold\",(ER6)/(EC6+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(EN6=\"Purchase\",ER6/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(EN6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/EC6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN6=\"Hold\",IFERROR((((EC6-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(EC6+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(EC6+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(EC6+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,EN6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,EN6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN6=\"Hold\",((EC6-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+ET6),\n\nIF(EN6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":60637.196000000004},"#N/A N/A",{"$f":"EQ6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(FC6=\"Hold\",(FG6)/(ER6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(FC6=\"Purchase\",FG6/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(FC6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/ER6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC6=\"Hold\",IFERROR((((ER6-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(ER6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(ER6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(ER6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,FC6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,FC6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC6=\"Hold\",((ER6-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+FI6),\n\nIF(FC6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":60637.196000000004},"#N/A N/A",{"$f":"FF6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(FR6=\"Hold\",(FV6)/(FG6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(FR6=\"Purchase\",FV6/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(FR6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/FG6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR6=\"Hold\",IFERROR((((FG6-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(FG6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(FG6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(FG6+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,FR6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,FR6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR6=\"Hold\",((FG6-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+FX6),\n\nIF(FR6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":60637.196000000004},"#N/A N/A",{"$f":"FU6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(GG6=\"Hold\",(GK6)/(FV6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(GG6=\"Purchase\",GK6/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(GG6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/FV6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG6=\"Hold\",IFERROR((((FV6-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(FV6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(FV6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(FV6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,GG6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,GG6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG6=\"Hold\",((FV6-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+GM6),\n\nIF(GG6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":60637.196000000004},"#N/A N/A",{"$f":"GJ6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(GV6=\"Hold\",(GZ6)/(GK6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(GV6=\"Purchase\",GZ6/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(GV6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/GK6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV6=\"Hold\",IFERROR((((GK6-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(GK6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(GK6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(GK6+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,GV6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,GV6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV6=\"Hold\",((GK6-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+HB6),\n\nIF(GV6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":60637.196000000004},"#N/A N/A",{"$f":"GY6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(HK6=\"Hold\",(HO6)/(GZ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(HK6=\"Purchase\",HO6/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(HK6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/GZ6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK6=\"Hold\",IFERROR((((GZ6-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(GZ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(GZ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(GZ6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,HK6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,HK6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK6=\"Hold\",((GZ6-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+HQ6),\n\nIF(HK6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":60637.196000000004},"#N/A N/A",{"$f":"HN6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(HZ6=\"Hold\",(ID6)/(HO6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(HZ6=\"Purchase\",ID6/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(HZ6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/HO6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ6=\"Hold\",IFERROR((((HO6-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(HO6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(HO6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(HO6+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,HZ6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,HZ6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ6=\"Hold\",((HO6-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+IF6),\n\nIF(HZ6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":60637.196000000004},"#N/A N/A",{"$f":"IC6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(IO6=\"Hold\",(IS6)/(ID6+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(IO6=\"Purchase\",IS6/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(IO6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/ID6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO6=\"Hold\",IFERROR((((ID6-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(ID6+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(ID6+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(ID6+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,IO6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,IO6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO6=\"Hold\",((ID6-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+IU6),\n\nIF(IO6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":60637.196000000004},"#N/A N/A",{"$f":"IR6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(JD6=\"Hold\",(JH6)/(IS6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(JD6=\"Purchase\",JH6/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(JD6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/IS6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD6=\"Hold\",IFERROR((((IS6-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(IS6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(IS6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(IS6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,JD6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,JD6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD6=\"Hold\",((IS6-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+JJ6),\n\nIF(JD6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":60637.196000000004},"#N/A N/A",{"$f":"JG6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(JS6=\"Hold\",(JW6)/(JH6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(JS6=\"Purchase\",JW6/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(JS6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/JH6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS6=\"Hold\",IFERROR((((JH6-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(JH6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(JH6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(JH6+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,JS6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,JS6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS6=\"Hold\",((JH6-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+JY6),\n\nIF(JS6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":60637.196000000004},"#N/A N/A",{"$f":"JV6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(KH6=\"Hold\",(KL6)/(JW6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(KH6=\"Purchase\",KL6/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(KH6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/JW6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH6=\"Hold\",IFERROR((((JW6-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(JW6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(JW6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(JW6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,KH6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,KH6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH6=\"Hold\",((JW6-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+KN6),\n\nIF(KH6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":60637.196000000004},"#N/A N/A",{"$f":"KK6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(KW6=\"Hold\",(LA6)/(KL6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(KW6=\"Purchase\",LA6/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(KW6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/KL6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW6=\"Hold\",IFERROR((((KL6-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(KL6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(KL6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(KL6+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,KW6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,KW6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW6=\"Hold\",((KL6-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+LC6),\n\nIF(KW6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":60637.196000000004},"#N/A N/A",{"$f":"KZ6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(LL6=\"Hold\",(LP6)/(LA6+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(LL6=\"Purchase\",LP6/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(LL6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/LA6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL6=\"Hold\",IFERROR((((LA6-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(LA6+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(LA6+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(LA6+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,LL6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,LL6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL6=\"Hold\",((LA6-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+LR6),\n\nIF(LL6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":60637.196000000004},"#N/A N/A",{"$f":"LO6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(MA6=\"Hold\",(ME6)/(LP6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(MA6=\"Purchase\",ME6/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(MA6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/LP6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA6=\"Hold\",IFERROR((((LP6-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(LP6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(LP6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(LP6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,MA6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,MA6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA6=\"Hold\",((LP6-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+MG6),\n\nIF(MA6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":60637.196000000004},"#N/A N/A",{"$f":"MD6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(MP6=\"Hold\",(MT6)/(ME6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(MP6=\"Purchase\",MT6/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(MP6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/ME6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP6=\"Hold\",IFERROR((((ME6-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(ME6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(ME6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(ME6+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,MP6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,MP6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP6=\"Hold\",((ME6-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+MV6),\n\nIF(MP6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":60637.196000000004},"#N/A N/A",{"$f":"MS6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(NE6=\"Hold\",(NI6)/(MT6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(NE6=\"Purchase\",NI6/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(NE6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/MT6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE6=\"Hold\",IFERROR((((MT6-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(MT6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(MT6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(MT6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,NE6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,NE6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE6=\"Hold\",((MT6-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+NK6),\n\nIF(NE6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":60637.196000000004},"#N/A N/A",{"$f":"NH6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(NT6=\"Hold\",(NX6)/(NI6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(NT6=\"Purchase\",NX6/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(NT6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/NI6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT6=\"Hold\",IFERROR((((NI6-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(NI6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(NI6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(NI6+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,NT6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,NT6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT6=\"Hold\",((NI6-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+NZ6),\n\nIF(NT6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU6+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":60637.196000000004},"#N/A N/A",{"$f":"NW6+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B6,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":820},{"$error":"#VALUE!"},{"$f":"IF(OI6=\"Hold\",(OM6)/(NX6+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6))-1,\nIF(OI6=\"Purchase\",OM6/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B6)-1,\nIF(OI6=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B6)/NX6-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI6=\"Hold\",IFERROR((((NX6-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))/(NX6+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")/(NX6+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\")/(NX6+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI6=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,OI6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI6=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,OI6,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI6=\"Hold\",((NX6-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI6=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B6,Trades!$E:$E,\"Purchase\")*(1+OO6),\n\nIF(OI6=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},-6.2783683940415003E-5,60633.388973451307,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Andersons Inc","ANDE","Consumer Staples","Food & Staples Retailing","Small Value",34.06,1500,{"$f":"F7*G7","v":51090},"Hold",{"$f":"H7+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":51090},34.69,{"$f":"G7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1500},{"$f":"K7*L7","v":52035},{"$f":"IF(I7=\"Hold\",(M7)/(H7+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(I7=\"Purchase\",M7/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(I7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/H7-1)))","v":1.8496770405167284E-2},{"$f":"IF(I7=\"Hold\",IFERROR((((H7-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(H7+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(H7+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(H7+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,I7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,I7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I7=\"Hold\",((H7-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+O7),\n\nIF(I7=\"Sale\",0)))","v":51467.572464176592},{"$f":"N7-O7","v":1.1106430530894551E-2},{"$f":"((M7-P7)/(M$47-P$47))*Q$47","v":2.2389912784838192E-4},{"$f":"N7","v":1.8496770405167284E-2},{"$f":"O7","v":7.3903398742727342E-3},{"$f":"P7","v":51467.572464176592},{"$f":"Q7","v":1.1106430530894551E-2},{"$f":"R7","v":2.2389912784838192E-4},"Hold",{"$f":"J7+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":51090},38.49,{"$f":"L7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1500},{"$f":"Z7*AA7","v":57735},{"$f":"IF(X7=\"Hold\",(AB7)/(M7+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(X7=\"Purchase\",AB7/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(X7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/M7-1)))","v":0.10954165465552035},{"$f":"IF(X7=\"Hold\",IFERROR((((M7-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(M7+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(M7+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(M7+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,X7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,X7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X7=\"Hold\",((M7-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+AD7),\n\nIF(X7=\"Sale\",0)))","v":53890.519651571616},{"$f":"AC7-AD7","v":7.3882585729381806E-2},{"$f":"((AB7-AE7)/(AB$47-AE$47))*AF$47","v":1.4529398111058326E-3},{"$f":"((1+N7)*(1+AC7))-1","v":0.13006459189665298},{"$f":"((1+O7)*(1+AD7))-1","v":4.3312941439375363E-2},{"$f":"Y7*(1+AI7)","v":53302.858178137685},{"$f":"AH7-AI7","v":8.6751650457277618E-2},{"$f":"((AB7-AJ7)/(AB$47-AJ$47))*AK$47","v":1.5592765671172128E-3},"Hold",{"$f":"Y7+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":51090},36.29,{"$f":"AA7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1500},{"$f":"AO7*AP7","v":54435},{"$f":"IF(AM7=\"Hold\",(AQ7)/(AB7+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(AM7=\"Purchase\",AQ7/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(AM7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/AB7-1)))","v":-5.7157703299558382E-2},{"$f":"IF(AM7=\"Hold\",IFERROR((((AB7-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(AB7+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(AB7+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(AB7+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,AM7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,AM7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM7=\"Hold\",((AB7-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+AS7),\n\nIF(AM7=\"Sale\",0)))","v":58134.055214774657},{"$f":"AR7-AS7","v":-6.4069545592355809E-2},{"$f":"((AQ7-AT7)/(AQ$47-AT$47))*AU$47","v":-1.3886231142212267E-3},{"$f":"((1+AH7)*(1+AR7))-1","v":6.5472695243687484E-2},5.0524155952638816E-2,{"$f":"AN7*(1+AX7)","v":53671.279127620321},{"$f":"AW7-AX7","v":1.4948539291048668E-2},{"$f":"((AQ7-AY7)/(AQ$47-AY$47))*AZ$47","v":2.6048005963309349E-4},"Hold",{"$f":"AN7+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":51090},35.869999999999997,{"$f":"AP7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1500},{"$f":"BD7*BE7","v":53804.999999999993},{"$f":"IF(BB7=\"Hold\",(BF7)/(AQ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(BB7=\"Purchase\",BF7/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(BB7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/AQ7-1)))","v":-1.1573436208321963E-2},{"$f":"IF(BB7=\"Hold\",IFERROR((((AQ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(AQ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(AQ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(AQ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,BB7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,BB7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB7=\"Hold\",((AQ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+BH7),\n\nIF(BB7=\"Sale\",0)))","v":55380.736601684992},{"$f":"BG7-BH7","v":-2.8947122286855812E-2},{"$f":"((BF7-BI7)/(BF$47-BI$47))*BJ$47","v":-5.7996969352312397E-4},{"$f":"((1+AW7)*(1+BG7))-1","v":5.3141514973575887E-2},6.8775632856076685E-2,{"$f":"BC7*(1+BM7)","v":54603.747082616959},{"$f":"BL7-BM7","v":-1.5634117882500798E-2},{"$f":"((BF7-BN7)/(BF$47-BN$47))*BO$47","v":-2.996740451848597E-4},"Hold",{"$f":"BC7+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":51090},35.4,{"$f":"BE7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1500},{"$f":"BS7*BT7","v":53100},{"$f":"IF(BQ7=\"Hold\",(BU7)/(BF7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(BQ7=\"Purchase\",BU7/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(BQ7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/BF7-1)))","v":-1.3102871480345613E-2},{"$f":"IF(BQ7=\"Hold\",IFERROR((((BF7-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(BF7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(BF7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(BF7+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,BQ7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,BQ7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ7=\"Hold\",((BF7-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+BW7),\n\nIF(BQ7=\"Sale\",0)))","v":53864.905565270274},{"$f":"BV7-BW7","v":-1.4216254349415069E-2},{"$f":"((BU7-BX7)/(BU$47-BX$47))*BY$47","v":-2.8520966403622794E-4},{"$f":"((1+BL7)*(1+BV7))-1","v":3.9342337052260756E-2},6.9965589336577594E-2,{"$f":"BR7*(1+CB7)","v":54664.541959205751},{"$f":"CA7-CB7","v":-3.0623252284316838E-2},{"$f":"((BU7-CC7)/(BU$47-CC$47))*CD$47","v":-5.1153333129000584E-4},"Hold",51090,36.04,{"$f":"BT7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1500},54060,{"$f":"IF(CF7=\"Hold\",(CJ7)/(BU7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(CF7=\"Purchase\",CJ7/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(CF7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/BU7-1)))","v":1.8079096045197751E-2},{"$f":"IF(CF7=\"Hold\",IFERROR((((BU7-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(BU7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(BU7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(BU7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,CF7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,CF7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF7=\"Hold\",((BU7-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+CL7),\n\nIF(CF7=\"Sale\",0)))","v":53884.811811629268},3.2992125870193959E-3,6.5543834712332652E-5,5.8132706987668925E-2,8.577955605123333E-2,55472.477518657513,-2.7646849063564405E-2,-1.4684349359517692E-3,"Hold",51090,34.880000000000003,{"$f":"CI7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1500},52320.000000000007,{"$f":"IF(CU7=\"Hold\",(CY7)/(CJ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(CU7=\"Purchase\",CY7/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(CU7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/CJ7-1)))","v":-3.2186459489455976E-2},{"$f":"IF(CU7=\"Hold\",IFERROR((((CJ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(CJ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(CJ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(CJ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,CU7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,CU7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU7=\"Hold\",((CJ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+DA7),\n\nIF(CU7=\"Sale\",0)))","v":52042.869589855341},5.1263486893206034E-3,1.0892045116704741E-4,2.4075161479741869E-2,4.5266071751856485E-2,53402.643605802346,-2.1190910272114616E-2,-1.0924440387964889E-3,"Hold",51090,33.08,{"$f":"CX7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1500},49620,{"$f":"IF(DJ7=\"Hold\",(DN7)/(CY7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(DJ7=\"Purchase\",DN7/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(DJ7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/CY7-1)))","v":-5.160550458715607E-2},{"$f":"IF(DJ7=\"Hold\",IFERROR((((CY7-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(CY7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(CY7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(CY7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,DJ7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,DJ7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ7=\"Hold\",((CY7-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+DP7),\n\nIF(DJ7=\"Sale\",0)))","v":53980.4421208286},-8.3341783654980989E-2,-1.661044667847861E-3,-2.8772753963593578E-2,7.8438927505102507E-2,55097.44480623569,-0.10721168146869609,7.6578649238433799E-2,"Hold",51090,33.840000000000003,{"$f":"DM7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1500},50760.000000000007,{"$f":"IF(DY7=\"Hold\",(EC7)/(DN7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(DY7=\"Purchase\",EC7/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(DY7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/DN7-1)))","v":2.2974607013301229E-2},{"$f":"IF(DY7=\"Hold\",IFERROR((((DN7-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(DN7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(DN7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(DN7+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,DY7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,DY7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY7=\"Hold\",((DN7-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+EE7),\n\nIF(DY7=\"Sale\",0)))","v":49886.737870154764},1.7598994958590186E-2,3.2954293097054886E-4,-6.4591896652963499E-3,8.4236196804068575E-2,55393.627294719867,-9.0695386469364925E-2,-1.562320504941017E-2,"Hold",51090,"#N/A N/A",{"$f":"EB7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(EN7=\"Hold\",(ER7)/(EC7+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(EN7=\"Purchase\",ER7/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(EN7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/EC7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN7=\"Hold\",IFERROR((((EC7-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(EC7+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(EC7+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(EC7+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,EN7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,EN7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN7=\"Hold\",((EC7-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+ET7),\n\nIF(EN7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"EQ7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(FC7=\"Hold\",(FG7)/(ER7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(FC7=\"Purchase\",FG7/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(FC7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/ER7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC7=\"Hold\",IFERROR((((ER7-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(ER7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(ER7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(ER7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,FC7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,FC7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC7=\"Hold\",((ER7-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+FI7),\n\nIF(FC7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"FF7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(FR7=\"Hold\",(FV7)/(FG7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(FR7=\"Purchase\",FV7/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(FR7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/FG7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR7=\"Hold\",IFERROR((((FG7-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(FG7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(FG7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(FG7+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,FR7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,FR7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR7=\"Hold\",((FG7-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+FX7),\n\nIF(FR7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"FU7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(GG7=\"Hold\",(GK7)/(FV7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(GG7=\"Purchase\",GK7/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(GG7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/FV7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG7=\"Hold\",IFERROR((((FV7-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(FV7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(FV7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(FV7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,GG7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,GG7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG7=\"Hold\",((FV7-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+GM7),\n\nIF(GG7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"GJ7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(GV7=\"Hold\",(GZ7)/(GK7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(GV7=\"Purchase\",GZ7/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(GV7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/GK7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV7=\"Hold\",IFERROR((((GK7-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(GK7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(GK7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(GK7+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,GV7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,GV7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV7=\"Hold\",((GK7-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+HB7),\n\nIF(GV7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"GY7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(HK7=\"Hold\",(HO7)/(GZ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(HK7=\"Purchase\",HO7/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(HK7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/GZ7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK7=\"Hold\",IFERROR((((GZ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(GZ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(GZ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(GZ7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,HK7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,HK7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK7=\"Hold\",((GZ7-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+HQ7),\n\nIF(HK7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"HN7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(HZ7=\"Hold\",(ID7)/(HO7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(HZ7=\"Purchase\",ID7/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(HZ7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/HO7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ7=\"Hold\",IFERROR((((HO7-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(HO7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(HO7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(HO7+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,HZ7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,HZ7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ7=\"Hold\",((HO7-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+IF7),\n\nIF(HZ7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"IC7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(IO7=\"Hold\",(IS7)/(ID7+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(IO7=\"Purchase\",IS7/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(IO7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/ID7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO7=\"Hold\",IFERROR((((ID7-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(ID7+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(ID7+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(ID7+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,IO7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,IO7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO7=\"Hold\",((ID7-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+IU7),\n\nIF(IO7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"IR7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(JD7=\"Hold\",(JH7)/(IS7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(JD7=\"Purchase\",JH7/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(JD7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/IS7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD7=\"Hold\",IFERROR((((IS7-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(IS7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(IS7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(IS7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,JD7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,JD7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD7=\"Hold\",((IS7-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+JJ7),\n\nIF(JD7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"JG7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(JS7=\"Hold\",(JW7)/(JH7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(JS7=\"Purchase\",JW7/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(JS7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/JH7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS7=\"Hold\",IFERROR((((JH7-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(JH7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(JH7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(JH7+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,JS7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,JS7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS7=\"Hold\",((JH7-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+JY7),\n\nIF(JS7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"JV7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(KH7=\"Hold\",(KL7)/(JW7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(KH7=\"Purchase\",KL7/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(KH7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/JW7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH7=\"Hold\",IFERROR((((JW7-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(JW7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(JW7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(JW7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,KH7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,KH7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH7=\"Hold\",((JW7-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+KN7),\n\nIF(KH7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"KK7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(KW7=\"Hold\",(LA7)/(KL7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(KW7=\"Purchase\",LA7/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(KW7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/KL7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW7=\"Hold\",IFERROR((((KL7-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(KL7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(KL7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(KL7+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,KW7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,KW7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW7=\"Hold\",((KL7-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+LC7),\n\nIF(KW7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"KZ7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(LL7=\"Hold\",(LP7)/(LA7+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(LL7=\"Purchase\",LP7/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(LL7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/LA7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL7=\"Hold\",IFERROR((((LA7-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(LA7+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(LA7+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(LA7+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,LL7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,LL7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL7=\"Hold\",((LA7-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+LR7),\n\nIF(LL7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"LO7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(MA7=\"Hold\",(ME7)/(LP7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(MA7=\"Purchase\",ME7/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(MA7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/LP7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA7=\"Hold\",IFERROR((((LP7-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(LP7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(LP7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(LP7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,MA7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,MA7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA7=\"Hold\",((LP7-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+MG7),\n\nIF(MA7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"MD7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(MP7=\"Hold\",(MT7)/(ME7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(MP7=\"Purchase\",MT7/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(MP7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/ME7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP7=\"Hold\",IFERROR((((ME7-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(ME7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(ME7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(ME7+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,MP7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,MP7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP7=\"Hold\",((ME7-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+MV7),\n\nIF(MP7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"MS7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(NE7=\"Hold\",(NI7)/(MT7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(NE7=\"Purchase\",NI7/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(NE7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/MT7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE7=\"Hold\",IFERROR((((MT7-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(MT7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(MT7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(MT7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,NE7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,NE7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE7=\"Hold\",((MT7-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+NK7),\n\nIF(NE7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"NH7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(NT7=\"Hold\",(NX7)/(NI7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(NT7=\"Purchase\",NX7/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(NT7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/NI7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT7=\"Hold\",IFERROR((((NI7-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(NI7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(NI7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(NI7+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,NT7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,NT7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT7=\"Hold\",((NI7-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+NZ7),\n\nIF(NT7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",51090,"#N/A N/A",{"$f":"NW7+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B7,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(OI7=\"Hold\",(OM7)/(NX7+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7))-1,\nIF(OI7=\"Purchase\",OM7/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B7)-1,\nIF(OI7=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B7)/NX7-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI7=\"Hold\",IFERROR((((NX7-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))/(NX7+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")/(NX7+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\")/(NX7+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI7=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,OI7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI7=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,OI7,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI7=\"Hold\",((NX7-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI7=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B7,Trades!$E:$E,\"Purchase\")*(1+OO7),\n\nIF(OI7=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,55393.627294719867,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Anthem Inc","ANTM","Healthcare","Health Care Providers & Services","Large Core",140,545,76300,"Hold",{"$f":"H8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":76300},141.85,{"$f":"G8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":545},77308.25,{"$f":"IF(I8=\"Hold\",(M8)/(H8+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(I8=\"Purchase\",M8/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(I8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/H8-1)))","v":1.3214285714285623E-2},{"$f":"IF(I8=\"Hold\",IFERROR((((H8-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(H8+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(H8+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(H8+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,I8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,I8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I8=\"Hold\",((H8-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+O8),\n\nIF(I8=\"Sale\",0)))","v":76863.88293240701},5.8239458400128888E-3,1.7534115388714096E-4,1.3214285714285623E-2,7.3903398742727342E-3,76863.88293240701,5.8239458400128888E-3,1.7534115388714096E-4,"Hold",{"$f":"J8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":76300},140.49,{"$f":"L8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":545},76567.05,{"$f":"IF(X8=\"Hold\",(AB8)/(M8+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(X8=\"Purchase\",AB8/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(X8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/M8-1)))","v":-9.5875925273175566E-3},{"$f":"IF(X8=\"Hold\",IFERROR((((M8-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(M8+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(M8+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(M8+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,X8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,X8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X8=\"Hold\",((M8-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+AD8),\n\nIF(X8=\"Sale\",0)))","v":80064.990215309139},-4.5246661453456107E-2,-1.3219723174728631E-3,3.4999999999998366E-3,4.3312941439375363E-2,79604.777431824346,-3.9812941439375527E-2,{"$f":"((AB8-AJ8)/(AB$47-AJ$47))*AK$47","v":-1.0687061452700948E-3},"Hold",{"$f":"Y8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":76300},147.05000000000001,{"$f":"AA8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":545},{"$f":"AO8*AP8","v":80142.25},{"$f":"IF(AM8=\"Hold\",(AQ8)/(AB8+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(AM8=\"Purchase\",AQ8/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(AM8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/AB8-1)))","v":4.6693714855149837E-2},{"$f":"IF(AM8=\"Hold\",IFERROR((((AB8-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(AB8+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(AB8+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(AB8+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,AM8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,AM8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM8=\"Hold\",((AB8-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+AS8),\n\nIF(AM8=\"Sale\",0)))","v":77096.269374424737},{"$f":"AR8-AS8","v":3.9781872562352417E-2},{"$f":"((AQ8-AT8)/(AQ$47-AT$47))*AU$47","v":1.1434593042162831E-3},5.0357142857142767E-2,5.0524155952638816E-2,{"$f":"AN8*(1+AX8)","v":80154.993099186337},{"$f":"AW8-AX8","v":-1.6701309549604915E-4},{"$f":"((AQ8-AY8)/(AQ$47-AY$47))*AZ$47","v":-4.346251825781195E-6},"Hold",{"$f":"AN8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":76300},140.94999999999999,{"$f":"AP8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":545},{"$f":"BD8*BE8","v":76817.75},{"$f":"IF(BB8=\"Hold\",(BF8)/(AQ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(BB8=\"Purchase\",BF8/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(BB8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/AQ8-1)))","v":-4.1482488949336926E-2},{"$f":"IF(BB8=\"Hold\",IFERROR((((AQ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(AQ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(AQ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(AQ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,BB8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,BB8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB8=\"Hold\",((AQ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+BH8),\n\nIF(BB8=\"Sale\",0)))","v":81534.616293127372},{"$f":"BG8-BH8","v":-5.8856175027870772E-2},{"$f":"((BF8-BI8)/(BF$47-BI$47))*BJ$47","v":-1.7361020207878051E-3},6.7857142857141728E-3,6.8775632856076685E-2,{"$f":"BC8*(1+BM8)","v":81547.580786918654},{"$f":"BL8-BM8","v":-6.1989918570362512E-2},{"$f":"((BF8-BN8)/(BF$47-BN$47))*BO$47","v":-1.7745385940088731E-3},"Hold",{"$f":"BC8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":76300},139.15,{"$f":"BE8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":545},{"$f":"BS8*BT8","v":75836.75},{"$f":"IF(BQ8=\"Hold\",(BU8)/(BF8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(BQ8=\"Purchase\",BU8/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(BQ8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/BF8-1)))","v":-1.2770485987938951E-2},{"$f":"IF(BQ8=\"Hold\",IFERROR((((BF8-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(BF8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(BF8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(BF8+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,BQ8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,BQ8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ8=\"Hold\",((BF8-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+BW8),\n\nIF(BQ8=\"Sale\",0)))","v":76903.277566890465},{"$f":"BV8-BW8","v":-1.3883868857008408E-2},{"$f":"((BU8-BX8)/(BU$47-BX$47))*BY$47","v":-3.9767519397080611E-4},-6.0714285714286165E-3,6.9965589336577594E-2,{"$f":"BR8*(1+CB8)","v":81638.374466380876},{"$f":"CA8-CB8","v":-7.603701790800621E-2},{"$f":"((BU8-CC8)/(BU$47-CC$47))*CD$47","v":-1.8968646208044138E-3},"Hold",{"$f":"BR8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":76300},133.97999999999999,{"$f":"BT8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":545},73019.099999999991,{"$f":"IF(CF8=\"Hold\",(CJ8)/(BU8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(CF8=\"Purchase\",CJ8/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(CF8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/BU8-1)))","v":-3.7154150197628577E-2},{"$f":"IF(CF8=\"Hold\",IFERROR((((BU8-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(BU8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(BU8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(BU8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,CF8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,CF8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF8=\"Hold\",((BU8-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+CL8),\n\nIF(CF8=\"Sale\",0)))","v":76957.608326846996},-5.1934033655806934E-2,-1.4735293582791176E-3,-4.3000000000000149E-2,8.577955605123333E-2,82844.98012670911,-0.12877955605123348,-1.0215147118410468E-2,"Hold",{"$f":"CG8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":76300},132.55000000000001,{"$f":"CI8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":545},72239.75,{"$f":"IF(CU8=\"Hold\",(CY8)/(CJ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(CU8=\"Purchase\",CY8/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(CU8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/CJ8-1)))","v":-1.0673234811165777E-2},{"$f":"IF(CU8=\"Hold\",IFERROR((((CJ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(CJ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(CJ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(CJ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,CU8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,CU8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU8=\"Hold\",((CJ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+DA8),\n\nIF(CU8=\"Sale\",0)))","v":70294.55232831309},2.6639573367610803E-2,7.6452024120567824E-4,-5.3214285714285769E-2,4.5266071751856485E-2,79753.80127466665,-9.8480357466142254E-2,-7.582070847901373E-3,"Hold",{"$f":"CV8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":76300},131.29,{"$f":"CX8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":545},71553.05,{"$f":"IF(DJ8=\"Hold\",(DN8)/(CY8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(DJ8=\"Purchase\",DN8/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(DJ8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/CY8-1)))","v":-9.5058468502451365E-3},{"$f":"IF(DJ8=\"Hold\",IFERROR((((CY8-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(CY8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(CY8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(CY8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,DJ8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,DJ8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ8=\"Hold\",((CY8-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+DP8),\n\nIF(DJ8=\"Sale\",0)))","v":74532.370865789897},-4.1242125918070062E-2,-1.1349273538775408E-3,-6.2214285714285666E-2,7.8438927505102507E-2,82284.890168639322,-0.14065321321938817,0.15003890555347424,"Hold",{"$f":"DK8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":76300},131.22,{"$f":"DM8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":545},71514.899999999994,{"$f":"IF(DY8=\"Hold\",(EC8)/(DN8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(DY8=\"Purchase\",EC8/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(DY8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/DN8-1)))","v":-5.3317084317172636E-4},{"$f":"IF(DY8=\"Hold\",IFERROR((((DN8-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(DN8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(DN8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(DN8+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,DY8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,DY8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY8=\"Hold\",((DN8-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+EE8),\n\nIF(DY8=\"Sale\",0)))","v":71937.69143813134},-5.9087828978827686E-3,-1.5954880550671357E-4,-6.2714285714285833E-2,8.4236196804068575E-2,82727.221816150428,-0.14695048251835441,-3.7804594904149252E-2,"Hold",{"$f":"DZ8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":76300},"#N/A N/A",{"$f":"EB8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(EN8=\"Hold\",(ER8)/(EC8+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(EN8=\"Purchase\",ER8/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(EN8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/EC8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN8=\"Hold\",IFERROR((((EC8-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(EC8+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(EC8+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(EC8+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,EN8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,EN8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN8=\"Hold\",((EC8-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+ET8),\n\nIF(EN8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":76300},"#N/A N/A",{"$f":"EQ8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(FC8=\"Hold\",(FG8)/(ER8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(FC8=\"Purchase\",FG8/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(FC8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/ER8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC8=\"Hold\",IFERROR((((ER8-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(ER8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(ER8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(ER8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,FC8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,FC8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC8=\"Hold\",((ER8-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+FI8),\n\nIF(FC8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":76300},"#N/A N/A",{"$f":"FF8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(FR8=\"Hold\",(FV8)/(FG8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(FR8=\"Purchase\",FV8/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(FR8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/FG8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR8=\"Hold\",IFERROR((((FG8-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(FG8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(FG8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(FG8+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,FR8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,FR8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR8=\"Hold\",((FG8-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+FX8),\n\nIF(FR8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":76300},"#N/A N/A",{"$f":"FU8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(GG8=\"Hold\",(GK8)/(FV8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(GG8=\"Purchase\",GK8/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(GG8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/FV8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG8=\"Hold\",IFERROR((((FV8-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(FV8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(FV8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(FV8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,GG8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,GG8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG8=\"Hold\",((FV8-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+GM8),\n\nIF(GG8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":76300},"#N/A N/A",{"$f":"GJ8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(GV8=\"Hold\",(GZ8)/(GK8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(GV8=\"Purchase\",GZ8/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(GV8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/GK8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV8=\"Hold\",IFERROR((((GK8-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(GK8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(GK8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(GK8+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,GV8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,GV8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV8=\"Hold\",((GK8-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+HB8),\n\nIF(GV8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":76300},"#N/A N/A",{"$f":"GY8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(HK8=\"Hold\",(HO8)/(GZ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(HK8=\"Purchase\",HO8/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(HK8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/GZ8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK8=\"Hold\",IFERROR((((GZ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(GZ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(GZ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(GZ8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,HK8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,HK8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK8=\"Hold\",((GZ8-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+HQ8),\n\nIF(HK8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":76300},"#N/A N/A",{"$f":"HN8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(HZ8=\"Hold\",(ID8)/(HO8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(HZ8=\"Purchase\",ID8/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(HZ8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/HO8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ8=\"Hold\",IFERROR((((HO8-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(HO8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(HO8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(HO8+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,HZ8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,HZ8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ8=\"Hold\",((HO8-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+IF8),\n\nIF(HZ8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":76300},"#N/A N/A",{"$f":"IC8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(IO8=\"Hold\",(IS8)/(ID8+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(IO8=\"Purchase\",IS8/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(IO8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/ID8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO8=\"Hold\",IFERROR((((ID8-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(ID8+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(ID8+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(ID8+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,IO8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,IO8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO8=\"Hold\",((ID8-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+IU8),\n\nIF(IO8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":76300},"#N/A N/A",{"$f":"IR8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(JD8=\"Hold\",(JH8)/(IS8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(JD8=\"Purchase\",JH8/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(JD8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/IS8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD8=\"Hold\",IFERROR((((IS8-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(IS8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(IS8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(IS8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,JD8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,JD8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD8=\"Hold\",((IS8-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+JJ8),\n\nIF(JD8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":76300},"#N/A N/A",{"$f":"JG8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(JS8=\"Hold\",(JW8)/(JH8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(JS8=\"Purchase\",JW8/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(JS8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/JH8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS8=\"Hold\",IFERROR((((JH8-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(JH8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(JH8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(JH8+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,JS8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,JS8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS8=\"Hold\",((JH8-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+JY8),\n\nIF(JS8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":76300},"#N/A N/A",{"$f":"JV8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(KH8=\"Hold\",(KL8)/(JW8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(KH8=\"Purchase\",KL8/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(KH8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/JW8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH8=\"Hold\",IFERROR((((JW8-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(JW8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(JW8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(JW8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,KH8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,KH8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH8=\"Hold\",((JW8-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+KN8),\n\nIF(KH8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":76300},"#N/A N/A",{"$f":"KK8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(KW8=\"Hold\",(LA8)/(KL8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(KW8=\"Purchase\",LA8/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(KW8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/KL8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW8=\"Hold\",IFERROR((((KL8-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(KL8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(KL8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(KL8+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,KW8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,KW8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW8=\"Hold\",((KL8-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+LC8),\n\nIF(KW8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":76300},"#N/A N/A",{"$f":"KZ8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(LL8=\"Hold\",(LP8)/(LA8+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(LL8=\"Purchase\",LP8/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(LL8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/LA8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL8=\"Hold\",IFERROR((((LA8-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(LA8+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(LA8+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(LA8+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,LL8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,LL8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL8=\"Hold\",((LA8-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+LR8),\n\nIF(LL8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":76300},"#N/A N/A",{"$f":"LO8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(MA8=\"Hold\",(ME8)/(LP8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(MA8=\"Purchase\",ME8/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(MA8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/LP8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA8=\"Hold\",IFERROR((((LP8-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(LP8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(LP8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(LP8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,MA8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,MA8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA8=\"Hold\",((LP8-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+MG8),\n\nIF(MA8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":76300},"#N/A N/A",{"$f":"MD8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(MP8=\"Hold\",(MT8)/(ME8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(MP8=\"Purchase\",MT8/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(MP8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/ME8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP8=\"Hold\",IFERROR((((ME8-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(ME8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(ME8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(ME8+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,MP8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,MP8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP8=\"Hold\",((ME8-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+MV8),\n\nIF(MP8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":76300},"#N/A N/A",{"$f":"MS8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(NE8=\"Hold\",(NI8)/(MT8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(NE8=\"Purchase\",NI8/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(NE8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/MT8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE8=\"Hold\",IFERROR((((MT8-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(MT8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(MT8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(MT8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,NE8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,NE8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE8=\"Hold\",((MT8-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+NK8),\n\nIF(NE8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":76300},"#N/A N/A",{"$f":"NH8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(NT8=\"Hold\",(NX8)/(NI8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(NT8=\"Purchase\",NX8/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(NT8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/NI8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT8=\"Hold\",IFERROR((((NI8-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(NI8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(NI8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(NI8+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,NT8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,NT8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT8=\"Hold\",((NI8-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+NZ8),\n\nIF(NT8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU8+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":76300},"#N/A N/A",{"$f":"NW8+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B8,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":545},{"$error":"#VALUE!"},{"$f":"IF(OI8=\"Hold\",(OM8)/(NX8+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8))-1,\nIF(OI8=\"Purchase\",OM8/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B8)-1,\nIF(OI8=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B8)/NX8-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI8=\"Hold\",IFERROR((((NX8-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))/(NX8+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")/(NX8+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\")/(NX8+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI8=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,OI8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI8=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,OI8,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI8=\"Hold\",((NX8-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI8=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B8,Trades!$E:$E,\"Purchase\")*(1+OO8),\n\nIF(OI8=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,82727.221816150428,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Apple","AAPL","Information Technology","Technology Hardware, Storage & Peripherals","Large Core",110.3,875,96512.5,"Hold",{"$f":"H9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":96512.5},110.38,{"$f":"G9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":875},96582.5,{"$f":"IF(I9=\"Hold\",(M9)/(H9+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(I9=\"Purchase\",M9/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(I9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/H9-1)))","v":7.2529465095194645E-4},{"$f":"IF(I9=\"Hold\",IFERROR((((H9-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(H9+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(H9+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(H9+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,I9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,I9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I9=\"Hold\",((H9-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+O9),\n\nIF(I9=\"Sale\",0)))","v":97225.76017711575},-6.6650452233207877E-3,-2.5382164865653419E-4,7.2529465095194645E-4,7.3903398742727342E-3,97225.76017711575,-6.6650452233207877E-3,-2.5382164865653419E-4,"Hold",{"$f":"J9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":96512.5},112.12,{"$f":"L9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":875},98105,{"$f":"IF(X9=\"Hold\",(AB9)/(M9+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(X9=\"Purchase\",AB9/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(X9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/M9-1)))","v":1.5763725312556653E-2},{"$f":"IF(X9=\"Hold\",IFERROR((((M9-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(M9+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(M9+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(M9+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,X9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,X9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X9=\"Hold\",((M9-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+AD9),\n\nIF(X9=\"Sale\",0)))","v":100026.54202455877},-1.9895343613581896E-2,-7.2620605469752523E-4,1.6500453309156837E-2,4.3312941439375363E-2,100692.74026066772,-2.6812488130218526E-2,{"$f":"((AB9-AJ9)/(AB$47-AJ$47))*AK$47","v":-9.1039567604574568E-4},"Hold",{"$f":"Y9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":96512.5},111.04,{"$f":"AA9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":875},{"$f":"AO9*AP9","v":97160},{"$f":"IF(AM9=\"Hold\",(AQ9)/(AB9+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(AM9=\"Purchase\",AQ9/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(AM9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/AB9-1)))","v":-9.6325365679629238E-3},{"$f":"IF(AM9=\"Hold\",IFERROR((((AB9-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(AB9+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(AB9+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(AB9+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,AM9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,AM9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM9=\"Hold\",((AB9-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+AS9),\n\nIF(AM9=\"Sale\",0)))","v":98783.086288134888},{"$f":"AR9-AS9","v":-1.6544378860760343E-2},{"$f":"((AQ9-AT9)/(AQ$47-AT$47))*AU$47","v":-6.0930562135903192E-4},6.7089755213054492E-3,5.0524155952638816E-2,{"$f":"AN9*(1+AX9)","v":101388.71260137905},{"$f":"AW9-AX9","v":-4.3815180431333367E-2},{"$f":"((AQ9-AY9)/(AQ$47-AY$47))*AZ$47","v":-1.4422747242016298E-3},"Hold",{"$f":"AN9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":96512.5},119.08,{"$f":"AP9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":875},{"$f":"BD9*BE9","v":104195},{"$f":"IF(BB9=\"Hold\",(BF9)/(AQ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(BB9=\"Purchase\",BF9/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(BB9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/AQ9-1)))","v":7.2406340057636909E-2},{"$f":"IF(BB9=\"Hold\",IFERROR((((AQ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(AQ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(AQ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(AQ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,BB9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,BB9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB9=\"Hold\",((AQ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+BH9),\n\nIF(BB9=\"Sale\",0)))","v":98848.027339390348},{"$f":"BG9-BH9","v":5.5032653979103063E-2},{"$f":"((BF9-BI9)/(BF$47-BI$47))*BJ$47","v":1.9680206018786324E-3},7.9601087941976401E-2,6.8775632856076685E-2,{"$f":"BC9*(1+BM9)","v":103150.20826602211},{"$f":"BL9-BM9","v":1.0825455085899716E-2},{"$f":"((BF9-BN9)/(BF$47-BN$47))*BO$47","v":3.9198511282325743E-4},"Hold",{"$f":"BC9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":96512.5},119.5,{"$f":"BE9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":875},{"$f":"BS9*BT9","v":104562.5},{"$f":"IF(BQ9=\"Hold\",(BU9)/(BF9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(BQ9=\"Purchase\",BU9/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(BQ9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/BF9-1)))","v":3.527040644944579E-3},{"$f":"IF(BQ9=\"Hold\",IFERROR((((BF9-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(BF9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(BF9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(BF9+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,BQ9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,BQ9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ9=\"Hold\",((BF9-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+BW9),\n\nIF(BQ9=\"Sale\",0)))","v":104311.00892804269},{"$f":"BV9-BW9","v":2.413657775875122E-3},{"$f":"((BU9-BX9)/(BU$47-BX$47))*BY$47","v":9.3773254369917529E-5},8.3408884859474064E-2,6.9965589336577594E-2,{"$f":"BR9*(1+CB9)","v":103265.05394084644},{"$f":"CA9-CB9","v":1.344329552289647E-2},{"$f":"((BU9-CC9)/(BU$47-CC$47))*CD$47","v":4.2420524480202206E-4},"Hold",{"$f":"BR9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":96512.5},121.06,{"$f":"BT9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":875},105927.5,{"$f":"IF(CF9=\"Hold\",(CJ9)/(BU9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(CF9=\"Purchase\",CJ9/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(CF9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/BU9-1)))","v":1.3054393305439227E-2},{"$f":"IF(CF9=\"Hold\",IFERROR((((BU9-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(BU9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(BU9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(BU9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,CF9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,CF9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF9=\"Hold\",((BU9-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+CL9),\n\nIF(CF9=\"Sale\",0)))","v":106107.92156409577},-1.7254901527391283E-3,-6.7501817820095258E-5,9.7552130553036909E-2,8.577955605123333E-2,104791.29940339466,1.1772574501803579E-2,1.1812128888892244E-3,"Hold",{"$f":"CG9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":96512.5},112.34,{"$f":"CI9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":875},98297.5,{"$f":"IF(CU9=\"Hold\",(CY9)/(CJ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(CU9=\"Purchase\",CY9/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(CU9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/CJ9-1)))","v":-7.2030398149677821E-2},{"$f":"IF(CU9=\"Hold\",IFERROR((((CJ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(CJ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(CJ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(CJ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,CU9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,CU9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU9=\"Hold\",((CJ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+DA9),\n\nIF(CU9=\"Sale\",0)))","v":101975.04751164264},-3.4717589970901241E-2,-1.4453849866107114E-3,1.8495013599274523E-2,4.5266071751856485E-2,100881.24174995105,-2.6771058152581961E-2,-2.6071305990227767E-3,"Hold",{"$f":"CV9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":96512.5},119.3,{"$f":"CX9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":875},104387.5,{"$f":"IF(DJ9=\"Hold\",(DN9)/(CY9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(DJ9=\"Purchase\",DN9/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(DJ9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/CY9-1)))","v":6.1954780131742826E-2},{"$f":"IF(DJ9=\"Hold\",IFERROR((((CY9-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(CY9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(CY9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(CY9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,DJ9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,DJ9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ9=\"Hold\",((CY9-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+DP9),\n\nIF(DJ9=\"Sale\",0)))","v":101417.09689166951},3.0218501063917901E-2,1.1315302686585095E-3,8.1595648232094087E-2,7.8438927505102507E-2,104082.83699083621,3.1567207269915798E-3,-4.2594097320925008E-3,"Hold",{"$f":"DK9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":96512.5},117.81,{"$f":"DM9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":875},103083.75,{"$f":"IF(DY9=\"Hold\",(EC9)/(DN9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(DY9=\"Purchase\",EC9/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(DY9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/DN9-1)))","v":-1.2489522212908666E-2},{"$f":"IF(DY9=\"Hold\",IFERROR((((DN9-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(DN9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(DN9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(DN9+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,DY9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,DY9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY9=\"Hold\",((DN9-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+EE9),\n\nIF(DY9=\"Sale\",0)))","v":104948.64670336116},-1.7865134267619709E-2,-7.0375607114883177E-4,6.8087035358114001E-2,8.4236196804068575E-2,104642.34594405266,-1.6149161445954574E-2,-5.255119256324642E-3,"Hold",{"$f":"DZ9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":96512.5},"#N/A N/A",{"$f":"EB9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(EN9=\"Hold\",(ER9)/(EC9+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(EN9=\"Purchase\",ER9/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(EN9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/EC9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN9=\"Hold\",IFERROR((((EC9-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(EC9+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(EC9+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(EC9+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,EN9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,EN9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN9=\"Hold\",((EC9-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+ET9),\n\nIF(EN9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":96512.5},"#N/A N/A",{"$f":"EQ9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(FC9=\"Hold\",(FG9)/(ER9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(FC9=\"Purchase\",FG9/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(FC9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/ER9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC9=\"Hold\",IFERROR((((ER9-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(ER9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(ER9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(ER9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,FC9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,FC9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC9=\"Hold\",((ER9-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+FI9),\n\nIF(FC9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":96512.5},"#N/A N/A",{"$f":"FF9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(FR9=\"Hold\",(FV9)/(FG9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(FR9=\"Purchase\",FV9/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(FR9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/FG9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR9=\"Hold\",IFERROR((((FG9-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(FG9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(FG9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(FG9+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,FR9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,FR9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR9=\"Hold\",((FG9-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+FX9),\n\nIF(FR9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":96512.5},"#N/A N/A",{"$f":"FU9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(GG9=\"Hold\",(GK9)/(FV9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(GG9=\"Purchase\",GK9/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(GG9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/FV9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG9=\"Hold\",IFERROR((((FV9-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(FV9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(FV9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(FV9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,GG9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,GG9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG9=\"Hold\",((FV9-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+GM9),\n\nIF(GG9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":96512.5},"#N/A N/A",{"$f":"GJ9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(GV9=\"Hold\",(GZ9)/(GK9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(GV9=\"Purchase\",GZ9/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(GV9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/GK9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV9=\"Hold\",IFERROR((((GK9-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(GK9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(GK9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(GK9+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,GV9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,GV9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV9=\"Hold\",((GK9-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+HB9),\n\nIF(GV9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":96512.5},"#N/A N/A",{"$f":"GY9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(HK9=\"Hold\",(HO9)/(GZ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(HK9=\"Purchase\",HO9/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(HK9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/GZ9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK9=\"Hold\",IFERROR((((GZ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(GZ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(GZ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(GZ9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,HK9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,HK9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK9=\"Hold\",((GZ9-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+HQ9),\n\nIF(HK9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":96512.5},"#N/A N/A",{"$f":"HN9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(HZ9=\"Hold\",(ID9)/(HO9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(HZ9=\"Purchase\",ID9/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(HZ9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/HO9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ9=\"Hold\",IFERROR((((HO9-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(HO9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(HO9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(HO9+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,HZ9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,HZ9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ9=\"Hold\",((HO9-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+IF9),\n\nIF(HZ9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":96512.5},"#N/A N/A",{"$f":"IC9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(IO9=\"Hold\",(IS9)/(ID9+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(IO9=\"Purchase\",IS9/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(IO9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/ID9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO9=\"Hold\",IFERROR((((ID9-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(ID9+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(ID9+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(ID9+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,IO9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,IO9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO9=\"Hold\",((ID9-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+IU9),\n\nIF(IO9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":96512.5},"#N/A N/A",{"$f":"IR9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(JD9=\"Hold\",(JH9)/(IS9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(JD9=\"Purchase\",JH9/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(JD9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/IS9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD9=\"Hold\",IFERROR((((IS9-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(IS9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(IS9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(IS9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,JD9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,JD9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD9=\"Hold\",((IS9-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+JJ9),\n\nIF(JD9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":96512.5},"#N/A N/A",{"$f":"JG9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(JS9=\"Hold\",(JW9)/(JH9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(JS9=\"Purchase\",JW9/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(JS9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/JH9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS9=\"Hold\",IFERROR((((JH9-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(JH9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(JH9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(JH9+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,JS9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,JS9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS9=\"Hold\",((JH9-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+JY9),\n\nIF(JS9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":96512.5},"#N/A N/A",{"$f":"JV9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(KH9=\"Hold\",(KL9)/(JW9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(KH9=\"Purchase\",KL9/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(KH9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/JW9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH9=\"Hold\",IFERROR((((JW9-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(JW9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(JW9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(JW9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,KH9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,KH9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH9=\"Hold\",((JW9-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+KN9),\n\nIF(KH9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":96512.5},"#N/A N/A",{"$f":"KK9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(KW9=\"Hold\",(LA9)/(KL9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(KW9=\"Purchase\",LA9/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(KW9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/KL9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW9=\"Hold\",IFERROR((((KL9-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(KL9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(KL9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(KL9+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,KW9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,KW9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW9=\"Hold\",((KL9-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+LC9),\n\nIF(KW9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":96512.5},"#N/A N/A",{"$f":"KZ9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(LL9=\"Hold\",(LP9)/(LA9+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(LL9=\"Purchase\",LP9/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(LL9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/LA9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL9=\"Hold\",IFERROR((((LA9-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(LA9+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(LA9+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(LA9+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,LL9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,LL9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL9=\"Hold\",((LA9-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+LR9),\n\nIF(LL9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":96512.5},"#N/A N/A",{"$f":"LO9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(MA9=\"Hold\",(ME9)/(LP9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(MA9=\"Purchase\",ME9/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(MA9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/LP9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA9=\"Hold\",IFERROR((((LP9-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(LP9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(LP9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(LP9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,MA9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,MA9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA9=\"Hold\",((LP9-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+MG9),\n\nIF(MA9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":96512.5},"#N/A N/A",{"$f":"MD9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(MP9=\"Hold\",(MT9)/(ME9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(MP9=\"Purchase\",MT9/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(MP9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/ME9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP9=\"Hold\",IFERROR((((ME9-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(ME9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(ME9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(ME9+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,MP9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,MP9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP9=\"Hold\",((ME9-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+MV9),\n\nIF(MP9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":96512.5},"#N/A N/A",{"$f":"MS9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(NE9=\"Hold\",(NI9)/(MT9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(NE9=\"Purchase\",NI9/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(NE9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/MT9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE9=\"Hold\",IFERROR((((MT9-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(MT9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(MT9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(MT9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,NE9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,NE9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE9=\"Hold\",((MT9-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+NK9),\n\nIF(NE9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":96512.5},"#N/A N/A",{"$f":"NH9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(NT9=\"Hold\",(NX9)/(NI9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(NT9=\"Purchase\",NX9/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(NT9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/NI9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT9=\"Hold\",IFERROR((((NI9-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(NI9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(NI9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(NI9+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,NT9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,NT9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT9=\"Hold\",((NI9-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+NZ9),\n\nIF(NT9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU9+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":96512.5},"#N/A N/A",{"$f":"NW9+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B9,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":875},{"$error":"#VALUE!"},{"$f":"IF(OI9=\"Hold\",(OM9)/(NX9+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9))-1,\nIF(OI9=\"Purchase\",OM9/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B9)-1,\nIF(OI9=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B9)/NX9-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI9=\"Hold\",IFERROR((((NX9-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))/(NX9+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")/(NX9+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\")/(NX9+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI9=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,OI9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI9=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,OI9,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI9=\"Hold\",((NX9-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI9=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B9,Trades!$E:$E,\"Purchase\")*(1+OO9),\n\nIF(OI9=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104642.34594405266,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Berkshire Hathaway","BRK/B","Financials","Diversified Financial Services","Large Core",130.4,434,56593.600000000006,"Hold",{"$f":"H10+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":56593.600000000006},129.83000000000001,{"$f":"G10+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B10,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B10,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":434},56346.220000000008,{"$f":"IF(I10=\"Hold\",(M10)/(H10+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B10))-1,\nIF(I10=\"Purchase\",M10/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B10)-1,\nIF(I10=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B10)/H10-1)))","v":-4.3711656441717262E-3},{"$f":"IF(I10=\"Hold\",IFERROR((((H10-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"))/(H10+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")/(H10+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\")/(H10+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I10=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,I10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I10=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,I10,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I10=\"Hold\",((H10-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I10=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")*(1+O10),\n\nIF(I10=\"Sale\",0)))","v":57011.845938708648},-1.1761505518444459E-2,-2.6264687161129622E-4,-4.3711656441717262E-3,7.3903398742727342E-3,57011.845938708648,-1.1761505518444459E-2,-2.6264687161129622E-4,"Sale",null,133.03,null,0,{"$f":"IF(X10=\"Hold\",(AB10)/(M10+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B10))-1,\nIF(X10=\"Purchase\",AB10/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B10)-1,\nIF(X10=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B10)/M10-1)))","v":2.9537086959870562E-2},{"$f":"IF(X10=\"Hold\",IFERROR((((M10-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"))/(M10+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")/(M10+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\")/(M10+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X10=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,X10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X10=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,X10,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.4651526148296877E-2},{"$f":"IF(X10=\"Hold\",((M10-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X10=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B10,Trades!$E:$E,\"Purchase\")*(1+AD10),\n\nIF(X10=\"Sale\",0)))","v":0},-5.1144391884263146E-3,0,2.5036809815951022E-2,4.2297952577967868E-2,0,-1.7261142762016846E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Boeing","BA","Industrials","Aerospace & Defense","Large Core",130.94999999999999,640,83808,"Hold",{"$f":"H11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":83808},132.56,{"$f":"G11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":640},84838.399999999994,{"$f":"IF(I11=\"Hold\",(M11)/(H11+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(I11=\"Purchase\",M11/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(I11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/H11-1)))","v":1.2294768995799954E-2},{"$f":"IF(I11=\"Hold\",IFERROR((((H11-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(H11+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(H11+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(H11+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,I11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,I11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I11=\"Hold\",((H11-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+O11),\n\nIF(I11=\"Sale\",0)))","v":84427.369604183055},4.9044291215272198E-3,1.6218696015349651E-4,1.2294768995799954E-2,7.3903398742727342E-3,84427.369604183055,4.9044291215272198E-3,1.6218696015349651E-4,"Hold",{"$f":"J11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":83808},139.69999999999999,{"$f":"L11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":640},89408,{"$f":"IF(X11=\"Hold\",(AB11)/(M11+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(X11=\"Purchase\",AB11/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(X11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/M11-1)))","v":5.3862401931201065E-2},{"$f":"IF(X11=\"Hold\",IFERROR((((M11-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(M11+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(M11+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(M11+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,X11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,X11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X11=\"Hold\",((M11-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+AD11),\n\nIF(X11=\"Sale\",0)))","v":87863.658353183302},1.8203333005062515E-2,5.8365117187450283E-4,6.6819396716303991E-2,4.3312941439375363E-2,87437.970996151169,2.3506455276928628E-2,{"$f":"((AB11-AJ11)/(AB$47-AJ$47))*AK$47","v":6.9307801638712415E-4},"Hold",{"$f":"Y11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":83808},137.6,{"$f":"AA11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"AO11*AP11","v":88064},{"$f":"IF(AM11=\"Hold\",(AQ11)/(AB11+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(AM11=\"Purchase\",AQ11/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(AM11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/AB11-1)))","v":-1.5032211882605617E-2},{"$f":"IF(AM11=\"Hold\",IFERROR((((AB11-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(AB11+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(AB11+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(AB11+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,AM11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,AM11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM11=\"Hold\",((AB11-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+AS11),\n\nIF(AM11=\"Sale\",0)))","v":90025.973995714434},{"$f":"AR11-AS11","v":-2.1944054175403037E-2},{"$f":"((AQ11-AT11)/(AQ$47-AT$47))*AU$47","v":-7.3652386400401752E-4},{"$f":"((1+AH11)*(1+AR11))-1","v":5.0782741504391105E-2},5.0524155952638816E-2,{"$f":"AN11*(1+AX11)","v":88042.32846207876},{"$f":"AW11-AX11","v":2.5858555175228837E-4},{"$f":"((AQ11-AY11)/(AQ$47-AY$47))*AZ$47","v":7.3914484914837904E-6},"Hold",{"$f":"AN11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":83808},146.69999999999999,{"$f":"AP11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"BD11*BE11","v":93888},{"$f":"IF(BB11=\"Hold\",(BF11)/(AQ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(BB11=\"Purchase\",BF11/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(BB11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/AQ11-1)))","v":6.613372093023262E-2},{"$f":"IF(BB11=\"Hold\",IFERROR((((AQ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(AQ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(AQ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(AQ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,BB11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,BB11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB11=\"Hold\",((AQ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+BH11),\n\nIF(BB11=\"Sale\",0)))","v":89593.99629082001},{"$f":"BG11-BH11","v":4.8760034851698775E-2},{"$f":"((BF11-BI11)/(BF$47-BI$47))*BJ$47","v":1.5804621232617169E-3},{"$f":"((1+AW11)*(1+BG11))-1","v":0.12027491408934732},6.8775632856076685E-2,{"$f":"BC11*(1+BM11)","v":89571.948238402081},{"$f":"BL11-BM11","v":5.1499281233270633E-2},{"$f":"((BF11-BN11)/(BF$47-BN$47))*BO$47","v":1.6192969198555844E-3},"Hold",{"$f":"BC11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":83808},148.07,{"$f":"BE11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"BS11*BT11","v":94764.799999999988},{"$f":"IF(BQ11=\"Hold\",(BU11)/(BF11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(BQ11=\"Purchase\",BU11/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(BQ11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/BF11-1)))","v":9.3387866393999097E-3},{"$f":"IF(BQ11=\"Hold\",IFERROR((((BF11-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(BF11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(BF11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(BF11+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,BQ11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,BQ11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ11=\"Hold\",((BF11-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+BW11),\n\nIF(BQ11=\"Sale\",0)))","v":93992.533290811189},{"$f":"BV11-BW11","v":8.2254037703304531E-3},{"$f":"((BU11-BX11)/(BU$47-BX$47))*BY$47","v":2.879544072819949E-4},{"$f":"((1+BL11)*(1+BV11))-1","v":0.13073692248949986},6.9965589336577594E-2,{"$f":"BR11*(1+CB11)","v":89671.676111119901},{"$f":"CA11-CB11","v":6.0771333152922269E-2},{"$f":"((BU11-CC11)/(BU$47-CC$47))*CD$47","v":1.6652174869596578E-3},"Hold",{"$f":"BR11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":83808},147.94,{"$f":"BT11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"CH11*CI11","v":94681.600000000006},{"$f":"IF(CF11=\"Hold\",(CJ11)/(BU11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(CF11=\"Purchase\",CJ11/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(CF11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/BU11-1)))","v":-8.7796312554855316E-4},{"$f":"IF(CF11=\"Hold\",IFERROR((((BU11-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(BU11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(BU11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(BU11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,CF11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,CF11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF11=\"Hold\",((BU11-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+CL11),\n\nIF(CF11=\"Sale\",0)))","v":96165.412699937559},{"$f":"CK11-CL11","v":-1.565784658372691E-2},{"$f":"((CJ11-CM11)/(CJ$47-CM$47))*CN$47","v":-5.5514458624891512E-4},{"$f":"((1+CA11)*(1+CK11))-1","v":0.12974417716685793},8.577955605123333E-2,{"$f":"CG11*(1+CQ11)","v":90997.013033541763},{"$f":"CP11-CQ11","v":4.3964621115624603E-2},{"$f":"((CJ11-CR11)/(CJ$47-CR$47))*CS$47","v":3.8305574103878869E-3},"Hold",{"$f":"CG11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":83808},142.59,{"$f":"CI11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"CW11*CX11","v":91257.600000000006},{"$f":"IF(CU11=\"Hold\",(CY11)/(CJ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(CU11=\"Purchase\",CY11/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(CU11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/CJ11-1)))","v":-3.616330944977697E-2},{"$f":"IF(CU11=\"Hold\",IFERROR((((CJ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(CJ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(CJ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(CJ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,CU11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,CU11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU11=\"Hold\",((CJ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+DA11),\n\nIF(CU11=\"Sale\",0)))","v":91148.763621140359},{"$f":"CZ11-DA11","v":1.1494987289996095E-3},{"$f":"((CY11-DB11)/(CY$47-DB$47))*DC$47","v":4.2775917239079784E-5},{"$f":"((1+CP11)*(1+CZ11))-1","v":8.8888888888889239E-2},4.5266071751856485E-2,{"$f":"CV11*(1+DF11)","v":87601.658941379588},{"$f":"DE11-DF11","v":4.3622817137032754E-2},{"$f":"((CY11-DG11)/(CY$47-DG$47))*DH$47","v":3.6890357955989984E-3},"Hold",{"$f":"CV11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":83808},149.4,{"$f":"CX11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"DL11*DM11","v":95616},{"$f":"IF(DJ11=\"Hold\",(DN11)/(CY11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(DJ11=\"Purchase\",DN11/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(DJ11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/CY11-1)))","v":4.7759309909530812E-2},{"$f":"IF(DJ11=\"Hold\",IFERROR((((CY11-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(CY11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(CY11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(CY11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,DJ11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,DJ11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ11=\"Hold\",((CY11-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+DP11),\n\nIF(DJ11=\"Sale\",0)))","v":94153.776660659933},{"$f":"DO11-DP11","v":1.6023030841705886E-2},{"$f":"((DN11-DQ11)/(DN$47-DQ$47))*DR$47","v":5.5701192991686166E-4},{"$f":"((1+DE11)*(1+DO11))-1","v":0.14089347079037839},7.8438927505102507E-2,{"$f":"DK11*(1+DU11)","v":90381.809636347636},{"$f":"DT11-DU11","v":6.2454543285275887E-2},{"$f":"((DN11-DV11)/(DN$47-DV$47))*DW$47","v":-7.3177775784981108E-2},"Hold",{"$f":"DK11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":83808},146.94999999999999,{"$f":"DM11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"EA11*EB11","v":94048},{"$f":"IF(DY11=\"Hold\",(EC11)/(DN11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(DY11=\"Purchase\",EC11/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(DY11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/DN11-1)))","v":-1.6398929049531441E-2},{"$f":"IF(DY11=\"Hold\",IFERROR((((DN11-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(DN11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(DN11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(DN11+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,DY11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,DY11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY11=\"Hold\",((DN11-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+EE11),\n\nIF(DY11=\"Sale\",0)))","v":96129.994522223249},{"$f":"ED11-EE11","v":-2.1774541104242484E-2},{"$f":"((EC11-EF11)/(EC$47-EF$47))*EG$47","v":-7.8568227530909497E-4},{"$f":"((1+DT11)*(1+ED11))-1","v":0.12218403970981329},8.4236196804068575E-2,{"$f":"DZ11*(1+EJ11)","v":90867.667181755372},{"$f":"EI11-EJ11","v":3.7947842905744711E-2},{"$f":"((EC11-EK11)/(EC$47-EK$47))*EL$47","v":1.072313083994131E-2},"Hold",{"$f":"DZ11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":83808},"#N/A N/A",{"$f":"EB11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"EP11*EQ11","v":{"$error":"#VALUE!"}},{"$f":"IF(EN11=\"Hold\",(ER11)/(EC11+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(EN11=\"Purchase\",ER11/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(EN11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/EC11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN11=\"Hold\",IFERROR((((EC11-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(EC11+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(EC11+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(EC11+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,EN11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,EN11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN11=\"Hold\",((EC11-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+ET11),\n\nIF(EN11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES11-ET11","v":{"$error":"#VALUE!"}},{"$f":"((ER11-EU11)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI11)*(1+ES11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"EO11*(1+EY11)","v":90867.667181755372},{"$f":"EX11-EY11","v":{"$error":"#VALUE!"}},{"$f":"((ER11-EZ11)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"EO11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":83808},"#N/A N/A",{"$f":"EQ11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"FE11*FF11","v":{"$error":"#VALUE!"}},{"$f":"IF(FC11=\"Hold\",(FG11)/(ER11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(FC11=\"Purchase\",FG11/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(FC11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/ER11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC11=\"Hold\",IFERROR((((ER11-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(ER11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(ER11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(ER11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,FC11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,FC11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC11=\"Hold\",((ER11-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+FI11),\n\nIF(FC11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH11-FI11","v":{"$error":"#VALUE!"}},{"$f":"((FG11-FJ11)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX11)*(1+FH11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FD11*(1+FN11)","v":90867.667181755372},{"$f":"FM11-FN11","v":{"$error":"#VALUE!"}},{"$f":"((FG11-FO11)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FD11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":83808},"#N/A N/A",{"$f":"FF11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"FT11*FU11","v":{"$error":"#VALUE!"}},{"$f":"IF(FR11=\"Hold\",(FV11)/(FG11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(FR11=\"Purchase\",FV11/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(FR11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/FG11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR11=\"Hold\",IFERROR((((FG11-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(FG11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(FG11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(FG11+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,FR11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,FR11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR11=\"Hold\",((FG11-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+FX11),\n\nIF(FR11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW11-FX11","v":{"$error":"#VALUE!"}},{"$f":"((FV11-FY11)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM11)*(1+FW11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FS11*(1+GC11)","v":90867.667181755372},{"$f":"GB11-GC11","v":{"$error":"#VALUE!"}},{"$f":"((FV11-GD11)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FS11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":83808},"#N/A N/A",{"$f":"FU11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"GI11*GJ11","v":{"$error":"#VALUE!"}},{"$f":"IF(GG11=\"Hold\",(GK11)/(FV11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(GG11=\"Purchase\",GK11/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(GG11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/FV11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG11=\"Hold\",IFERROR((((FV11-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(FV11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(FV11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(FV11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,GG11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,GG11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG11=\"Hold\",((FV11-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+GM11),\n\nIF(GG11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL11-GM11","v":{"$error":"#VALUE!"}},{"$f":"((GK11-GN11)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB11)*(1+GL11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GH11*(1+GR11)","v":90867.667181755372},{"$f":"GQ11-GR11","v":{"$error":"#VALUE!"}},{"$f":"((GK11-GS11)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GH11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":83808},"#N/A N/A",{"$f":"GJ11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"GX11*GY11","v":{"$error":"#VALUE!"}},{"$f":"IF(GV11=\"Hold\",(GZ11)/(GK11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(GV11=\"Purchase\",GZ11/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(GV11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/GK11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV11=\"Hold\",IFERROR((((GK11-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(GK11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(GK11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(GK11+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,GV11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,GV11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV11=\"Hold\",((GK11-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+HB11),\n\nIF(GV11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA11-HB11","v":{"$error":"#VALUE!"}},{"$f":"((GZ11-HC11)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ11)*(1+HA11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GW11*(1+HG11)","v":90867.667181755372},{"$f":"HF11-HG11","v":{"$error":"#VALUE!"}},{"$f":"((GZ11-HH11)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GW11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":83808},"#N/A N/A",{"$f":"GY11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"HM11*HN11","v":{"$error":"#VALUE!"}},{"$f":"IF(HK11=\"Hold\",(HO11)/(GZ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(HK11=\"Purchase\",HO11/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(HK11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/GZ11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK11=\"Hold\",IFERROR((((GZ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(GZ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(GZ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(GZ11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,HK11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,HK11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK11=\"Hold\",((GZ11-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+HQ11),\n\nIF(HK11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP11-HQ11","v":{"$error":"#VALUE!"}},{"$f":"((HO11-HR11)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF11)*(1+HP11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"HL11*(1+HV11)","v":90867.667181755372},{"$f":"HU11-HV11","v":{"$error":"#VALUE!"}},{"$f":"((HO11-HW11)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"HL11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":83808},"#N/A N/A",{"$f":"HN11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"IB11*IC11","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ11=\"Hold\",(ID11)/(HO11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(HZ11=\"Purchase\",ID11/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(HZ11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/HO11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ11=\"Hold\",IFERROR((((HO11-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(HO11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(HO11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(HO11+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,HZ11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,HZ11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ11=\"Hold\",((HO11-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+IF11),\n\nIF(HZ11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE11-IF11","v":{"$error":"#VALUE!"}},{"$f":"((ID11-IG11)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU11)*(1+IE11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IA11*(1+IK11)","v":90867.667181755372},{"$f":"IJ11-IK11","v":{"$error":"#VALUE!"}},{"$f":"((ID11-IL11)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IA11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":83808},"#N/A N/A",{"$f":"IC11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"IQ11*IR11","v":{"$error":"#VALUE!"}},{"$f":"IF(IO11=\"Hold\",(IS11)/(ID11+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(IO11=\"Purchase\",IS11/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(IO11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/ID11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO11=\"Hold\",IFERROR((((ID11-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(ID11+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(ID11+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(ID11+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,IO11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,IO11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO11=\"Hold\",((ID11-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+IU11),\n\nIF(IO11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT11-IU11","v":{"$error":"#VALUE!"}},{"$f":"((IS11-IV11)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ11)*(1+IT11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IP11*(1+IZ11)","v":90867.667181755372},{"$f":"IY11-IZ11","v":{"$error":"#VALUE!"}},{"$f":"((IS11-JA11)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IP11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":83808},"#N/A N/A",{"$f":"IR11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"JF11*JG11","v":{"$error":"#VALUE!"}},{"$f":"IF(JD11=\"Hold\",(JH11)/(IS11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(JD11=\"Purchase\",JH11/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(JD11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/IS11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD11=\"Hold\",IFERROR((((IS11-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(IS11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(IS11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(IS11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,JD11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,JD11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD11=\"Hold\",((IS11-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+JJ11),\n\nIF(JD11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI11-JJ11","v":{"$error":"#VALUE!"}},{"$f":"((JH11-JK11)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY11)*(1+JI11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JE11*(1+JO11)","v":90867.667181755372},{"$f":"JN11-JO11","v":{"$error":"#VALUE!"}},{"$f":"((JH11-JP11)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JE11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":83808},"#N/A N/A",{"$f":"JG11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"JU11*JV11","v":{"$error":"#VALUE!"}},{"$f":"IF(JS11=\"Hold\",(JW11)/(JH11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(JS11=\"Purchase\",JW11/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(JS11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/JH11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS11=\"Hold\",IFERROR((((JH11-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(JH11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(JH11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(JH11+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,JS11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,JS11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS11=\"Hold\",((JH11-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+JY11),\n\nIF(JS11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX11-JY11","v":{"$error":"#VALUE!"}},{"$f":"((JW11-JZ11)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN11)*(1+JX11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JT11*(1+KD11)","v":90867.667181755372},{"$f":"KC11-KD11","v":{"$error":"#VALUE!"}},{"$f":"((JW11-KE11)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JT11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":83808},"#N/A N/A",{"$f":"JV11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"KJ11*KK11","v":{"$error":"#VALUE!"}},{"$f":"IF(KH11=\"Hold\",(KL11)/(JW11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(KH11=\"Purchase\",KL11/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(KH11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/JW11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH11=\"Hold\",IFERROR((((JW11-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(JW11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(JW11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(JW11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,KH11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,KH11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH11=\"Hold\",((JW11-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+KN11),\n\nIF(KH11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM11-KN11","v":{"$error":"#VALUE!"}},{"$f":"((KL11-KO11)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC11)*(1+KM11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KI11*(1+KS11)","v":90867.667181755372},{"$f":"KR11-KS11","v":{"$error":"#VALUE!"}},{"$f":"((KL11-KT11)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KI11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":83808},"#N/A N/A",{"$f":"KK11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"KY11*KZ11","v":{"$error":"#VALUE!"}},{"$f":"IF(KW11=\"Hold\",(LA11)/(KL11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(KW11=\"Purchase\",LA11/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(KW11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/KL11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW11=\"Hold\",IFERROR((((KL11-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(KL11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(KL11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(KL11+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,KW11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,KW11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW11=\"Hold\",((KL11-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+LC11),\n\nIF(KW11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB11-LC11","v":{"$error":"#VALUE!"}},{"$f":"((LA11-LD11)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR11)*(1+LB11))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KX11*(1+LH11)","v":90867.667181755372},{"$f":"LG11-LH11","v":{"$error":"#VALUE!"}},{"$f":"((LA11-LI11)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KX11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":83808},"#N/A N/A",{"$f":"KZ11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"LN11*LO11","v":{"$error":"#VALUE!"}},{"$f":"IF(LL11=\"Hold\",(LP11)/(LA11+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(LL11=\"Purchase\",LP11/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(LL11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/LA11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL11=\"Hold\",IFERROR((((LA11-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(LA11+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(LA11+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(LA11+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,LL11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,LL11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL11=\"Hold\",((LA11-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+LR11),\n\nIF(LL11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ11-LR11","v":{"$error":"#VALUE!"}},{"$f":"((LP11-LS11)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG11)*(1+LQ11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH11)*(1+LR11))-1","v":8.4236196804068575E-2},{"$f":"LM11*(1+LW11)","v":90867.667181755372},{"$f":"LV11-LW11","v":{"$error":"#VALUE!"}},{"$f":"((LP11-LX11)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"LM11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":83808},"#N/A N/A",{"$f":"LO11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"MC11*MD11","v":{"$error":"#VALUE!"}},{"$f":"IF(MA11=\"Hold\",(ME11)/(LP11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(MA11=\"Purchase\",ME11/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(MA11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/LP11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA11=\"Hold\",IFERROR((((LP11-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(LP11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(LP11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(LP11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,MA11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,MA11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA11=\"Hold\",((LP11-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+MG11),\n\nIF(MA11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF11-MG11","v":{"$error":"#VALUE!"}},{"$f":"((ME11-MH11)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV11)*(1+MF11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW11)*(1+MG11))-1","v":8.4236196804068575E-2},{"$f":"MB11*(1+ML11)","v":90867.667181755372},{"$f":"MK11-ML11","v":{"$error":"#VALUE!"}},{"$f":"((ME11-MM11)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MB11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":83808},"#N/A N/A",{"$f":"MD11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"MR11*MS11","v":{"$error":"#VALUE!"}},{"$f":"IF(MP11=\"Hold\",(MT11)/(ME11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(MP11=\"Purchase\",MT11/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(MP11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/ME11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP11=\"Hold\",IFERROR((((ME11-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(ME11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(ME11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(ME11+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,MP11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,MP11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP11=\"Hold\",((ME11-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+MV11),\n\nIF(MP11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU11-MV11","v":{"$error":"#VALUE!"}},{"$f":"((MT11-MW11)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK11)*(1+MU11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML11)*(1+MV11))-1","v":8.4236196804068575E-2},{"$f":"MQ11*(1+NA11)","v":90867.667181755372},{"$f":"MZ11-NA11","v":{"$error":"#VALUE!"}},{"$f":"((MT11-NB11)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MQ11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":83808},"#N/A N/A",{"$f":"MS11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"NG11*NH11","v":{"$error":"#VALUE!"}},{"$f":"IF(NE11=\"Hold\",(NI11)/(MT11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(NE11=\"Purchase\",NI11/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(NE11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/MT11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE11=\"Hold\",IFERROR((((MT11-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(MT11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(MT11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(MT11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,NE11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,NE11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE11=\"Hold\",((MT11-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+NK11),\n\nIF(NE11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ11-NK11","v":{"$error":"#VALUE!"}},{"$f":"((NI11-NL11)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ11)*(1+NJ11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA11)*(1+NK11))-1","v":8.4236196804068575E-2},{"$f":"NF11*(1+NP11)","v":90867.667181755372},{"$f":"NO11-NP11","v":{"$error":"#VALUE!"}},{"$f":"((NI11-NQ11)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NF11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":83808},"#N/A N/A",{"$f":"NH11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"NV11*NW11","v":{"$error":"#VALUE!"}},{"$f":"IF(NT11=\"Hold\",(NX11)/(NI11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(NT11=\"Purchase\",NX11/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(NT11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/NI11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT11=\"Hold\",IFERROR((((NI11-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(NI11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(NI11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(NI11+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,NT11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,NT11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT11=\"Hold\",((NI11-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+NZ11),\n\nIF(NT11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY11-NZ11","v":{"$error":"#VALUE!"}},{"$f":"((NX11-OA11)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO11)*(1+NY11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP11)*(1+NZ11))-1","v":8.4236196804068575E-2},{"$f":"NU11*(1+OE11)","v":90867.667181755372},{"$f":"OD11-OE11","v":{"$error":"#VALUE!"}},{"$f":"((NX11-OF11)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NU11+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":83808},"#N/A N/A",{"$f":"NW11+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B11,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":640},{"$f":"OK11*OL11","v":{"$error":"#VALUE!"}},{"$f":"IF(OI11=\"Hold\",(OM11)/(NX11+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11))-1,\nIF(OI11=\"Purchase\",OM11/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B11)-1,\nIF(OI11=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B11)/NX11-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI11=\"Hold\",IFERROR((((NX11-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))/(NX11+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")/(NX11+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\")/(NX11+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI11=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,OI11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI11=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,OI11,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI11=\"Hold\",((NX11-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI11=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B11,Trades!$E:$E,\"Purchase\")*(1+OO11),\n\nIF(OI11=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON11-OO11","v":{"$error":"#VALUE!"}},{"$f":"((OM11-OP11)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD11)*(1+ON11))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE11)*(1+OO11))-1","v":8.4236196804068575E-2},{"$f":"OJ11*(1+OT11)","v":90867.667181755372},{"$f":"OS11-OT11","v":{"$error":"#VALUE!"}},{"$f":"((OM11-OU11)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["CARE CAP PPTYS INC","CCP","Financials","Real Estate Investment Trusts (REITs)","Small Core",32.93,205,6750.65,"Hold",{"$f":"H12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":6750.65},32.6,{"$f":"G12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":205},6683,{"$f":"IF(I12=\"Hold\",(M12)/(H12+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(I12=\"Purchase\",M12/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(I12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/H12-1)))","v":-1.0021257212268431E-2},{"$f":"IF(I12=\"Hold\",IFERROR((((H12-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(H12+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(H12+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(H12+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,I12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,I12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I12=\"Hold\",((H12-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+O12),\n\nIF(I12=\"Sale\",0)))","v":6800.539597872259},-1.7411597086541164E-2,-4.6379514193048557E-5,-1.0021257212268431E-2,7.3903398742727342E-3,6800.539597872259,-1.7411597086541164E-2,-4.6379514193048557E-5,"Hold",{"$f":"J12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":6750.65},34.25,{"$f":"L12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":205},7021.25,{"$f":"IF(X12=\"Hold\",(AB12)/(M12+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(X12=\"Purchase\",AB12/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(X12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/M12-1)))","v":5.0613496932515378E-2},{"$f":"IF(X12=\"Hold\",IFERROR((((M12-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(M12+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(M12+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(M12+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,X12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,X12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X12=\"Hold\",((M12-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+AD12),\n\nIF(X12=\"Sale\",0)))","v":6921.3095576333835},1.4954428006376828E-2,3.7770370581643266E-5,4.0085028849073945E-2,4.3312941439375363E-2,7043.0405081277186,-3.2279125903014183E-3,-7.6661420312701009E-6,"Hold",{"$f":"Y12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":6750.65},33.380000000000003,{"$f":"AA12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":205},6842.9000000000005,{"$f":"IF(AM12=\"Hold\",(AQ12)/(AB12+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(AM12=\"Purchase\",AQ12/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(AM12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/AB12-1)))","v":-2.5401459854014541E-2},{"$f":"IF(AM12=\"Hold\",IFERROR((((AB12-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(AB12+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(AB12+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(AB12+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,AM12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,AM12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM12=\"Hold\",((AB12-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+AS12),\n\nIF(AM12=\"Sale\",0)))","v":7069.7797726983035},-3.2313302146811961E-2,-8.5170530912800715E-5,1.3665350744002547E-2,5.0524155952638816E-2,7091.720893381681,-3.6858805208636269E-2,-8.4864619378633891E-5,"Hold",{"$f":"AN12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":6750.65},33.9,{"$f":"AP12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":205},6949.5,{"$f":"IF(BB12=\"Hold\",(BF12)/(AQ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(BB12=\"Purchase\",BF12/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(BB12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/AQ12-1)))","v":1.5578190533253267E-2},{"$f":"IF(BB12=\"Hold\",IFERROR((((AQ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(AQ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(AQ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(AQ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,BB12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,BB12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB12=\"Hold\",((AQ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+BH12),\n\nIF(BB12=\"Sale\",0)))","v":6961.7863964667995},-1.7954955452805822E-3,-4.5221628955838508E-6,2.9456422714849717E-2,6.8775632856076685E-2,7214.9302259398737,-3.9319210141226968E-2,-9.9584150293388033E-5,"Hold",{"$f":"BC12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":6750.65},32.950000000000003,{"$f":"BE12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":205},6754.7500000000009,{"$f":"IF(BQ12=\"Hold\",(BU12)/(BF12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(BQ12=\"Purchase\",BU12/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(BQ12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/BF12-1)))","v":-2.8023598820058893E-2},{"$f":"IF(BQ12=\"Hold\",IFERROR((((BF12-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(BF12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(BF12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(BF12+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,BQ12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,BQ12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ12=\"Hold\",((BF12-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+BW12),\n\nIF(BQ12=\"Sale\",0)))","v":6957.2374542485986},-2.9136981689128351E-2,-7.5501318620145751E-5,6.0734892195579704E-4,6.9965589336577594E-2,7222.9632056549672,-6.9358240414621797E-2,-1.5308420425122024E-4,"Hold",{"$f":"BR12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":6750.65},31.08,{"$f":"BT12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"CH12*CI12","v":6371.4},{"$f":"IF(CF12=\"Hold\",(CJ12)/(BU12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(CF12=\"Purchase\",CJ12/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(CF12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/BU12-1)))","v":-5.6752655538695129E-2},{"$f":"IF(CF12=\"Hold\",IFERROR((((BU12-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(BU12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(BU12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(BU12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,CF12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,CF12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF12=\"Hold\",((BU12-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+CL12),\n\nIF(CF12=\"Sale\",0)))","v":6854.5844177891304},{"$f":"CK12-CL12","v":-7.1532538996873479E-2},{"$f":"((CJ12-CM12)/(CJ$47-CM$47))*CN$47","v":-1.8077565565165934E-4},-5.6179775280898903E-2,8.577955605123333E-2,{"$f":"CG12*(1+CQ12)","v":7329.7177600572577},{"$f":"CP12-CQ12","v":-0.14195933133213223},{"$f":"((CJ12-CR12)/(CJ$47-CR$47))*CS$47","v":-9.9628295673591968E-4},"Hold",{"$f":"CG12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":6750.65},29.96,{"$f":"CI12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"CW12*CX12","v":6141.8},{"$f":"IF(CU12=\"Hold\",(CY12)/(CJ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(CU12=\"Purchase\",CY12/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(CU12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/CJ12-1)))","v":-3.6036036036036001E-2},{"$f":"IF(CU12=\"Hold\",IFERROR((((CJ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(CJ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(CJ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(CJ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,CU12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,CU12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU12=\"Hold\",((CJ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+DA12),\n\nIF(CU12=\"Sale\",0)))","v":6133.6651739697427},{"$f":"CZ12-DA12","v":1.2767721427405787E-3},{"$f":"((CY12-DB12)/(CY$47-DB$47))*DC$47","v":3.1972273303336097E-6},-9.0191314910415987E-2,4.5266071751856485E-2,{"$f":"CV12*(1+DF12)","v":7056.2254072716696},{"$f":"DE12-DF12","v":-0.13545738666227247},{"$f":"((CY12-DG12)/(CY$47-DG$47))*DH$47","v":-9.2270307582675468E-4},"Hold",{"$f":"CV12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":6750.65},31.1,{"$f":"CX12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"DL12*DM12","v":6375.5},{"$f":"IF(DJ12=\"Hold\",(DN12)/(CY12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(DJ12=\"Purchase\",DN12/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(DJ12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/CY12-1)))","v":3.8050734312416568E-2},{"$f":"IF(DJ12=\"Hold\",IFERROR((((CY12-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(CY12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(CY12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(CY12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,DJ12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,DJ12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ12=\"Hold\",((CY12-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+DP12),\n\nIF(DJ12=\"Sale\",0)))","v":6336.717878778767},{"$f":"DO12-DP12","v":6.3144552445916421E-3},{"$f":"((DN12-DQ12)/(DN$47-DQ$47))*DR$47","v":1.4773464221586108E-5},-5.5572426358943106E-2,7.8438927505102507E-2,{"$f":"DK12*(1+DU12)","v":7280.1637459623198},{"$f":"DT12-DU12","v":-0.13401135386404561},{"$f":"((DN12-DV12)/(DN$47-DV$47))*DW$47","v":1.264785500018329E-2},"Hold",{"$f":"DK12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":6750.65},32.090000000000003,{"$f":"DM12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"EA12*EB12","v":6578.4500000000007},{"$f":"IF(DY12=\"Hold\",(EC12)/(DN12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(DY12=\"Purchase\",EC12/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(DY12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/DN12-1)))","v":3.1832797427652881E-2},{"$f":"IF(DY12=\"Hold\",IFERROR((((DN12-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(DN12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(DN12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(DN12+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,DY12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,DY12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY12=\"Hold\",((DN12-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+EE12),\n\nIF(DY12=\"Sale\",0)))","v":6409.7722146548103},{"$f":"ED12-EE12","v":2.6457185372941838E-2},{"$f":"((EC12-EF12)/(EC$47-EF$47))*EG$47","v":6.3653936054831569E-5},-2.5508654722137591E-2,8.4236196804068575E-2,{"$f":"DZ12*(1+EJ12)","v":7319.2990819553852},{"$f":"EI12-EJ12","v":-0.10974485152620617},{"$f":"((EC12-EK12)/(EC$47-EK$47))*EL$47","v":-2.4979214731503394E-3},"Hold",{"$f":"DZ12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":6750.65},"#N/A N/A",{"$f":"EB12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"EP12*EQ12","v":{"$error":"#VALUE!"}},{"$f":"IF(EN12=\"Hold\",(ER12)/(EC12+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(EN12=\"Purchase\",ER12/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(EN12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/EC12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN12=\"Hold\",IFERROR((((EC12-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(EC12+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(EC12+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(EC12+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,EN12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,EN12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN12=\"Hold\",((EC12-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+ET12),\n\nIF(EN12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES12-ET12","v":{"$error":"#VALUE!"}},{"$f":"((ER12-EU12)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"EO12*(1+EY12)","v":7319.2990819553852},{"$f":"EX12-EY12","v":{"$error":"#VALUE!"}},{"$f":"((ER12-EZ12)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"EO12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":6750.65},"#N/A N/A",{"$f":"EQ12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"FE12*FF12","v":{"$error":"#VALUE!"}},{"$f":"IF(FC12=\"Hold\",(FG12)/(ER12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(FC12=\"Purchase\",FG12/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(FC12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/ER12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC12=\"Hold\",IFERROR((((ER12-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(ER12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(ER12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(ER12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,FC12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,FC12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC12=\"Hold\",((ER12-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+FI12),\n\nIF(FC12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH12-FI12","v":{"$error":"#VALUE!"}},{"$f":"((FG12-FJ12)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FD12*(1+FN12)","v":7319.2990819553852},{"$f":"FM12-FN12","v":{"$error":"#VALUE!"}},{"$f":"((FG12-FO12)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FD12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":6750.65},"#N/A N/A",{"$f":"FF12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"FT12*FU12","v":{"$error":"#VALUE!"}},{"$f":"IF(FR12=\"Hold\",(FV12)/(FG12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(FR12=\"Purchase\",FV12/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(FR12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/FG12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR12=\"Hold\",IFERROR((((FG12-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(FG12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(FG12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(FG12+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,FR12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,FR12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR12=\"Hold\",((FG12-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+FX12),\n\nIF(FR12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW12-FX12","v":{"$error":"#VALUE!"}},{"$f":"((FV12-FY12)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FS12*(1+GC12)","v":7319.2990819553852},{"$f":"GB12-GC12","v":{"$error":"#VALUE!"}},{"$f":"((FV12-GD12)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FS12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":6750.65},"#N/A N/A",{"$f":"FU12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"GI12*GJ12","v":{"$error":"#VALUE!"}},{"$f":"IF(GG12=\"Hold\",(GK12)/(FV12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(GG12=\"Purchase\",GK12/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(GG12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/FV12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG12=\"Hold\",IFERROR((((FV12-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(FV12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(FV12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(FV12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,GG12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,GG12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG12=\"Hold\",((FV12-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+GM12),\n\nIF(GG12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL12-GM12","v":{"$error":"#VALUE!"}},{"$f":"((GK12-GN12)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GH12*(1+GR12)","v":7319.2990819553852},{"$f":"GQ12-GR12","v":{"$error":"#VALUE!"}},{"$f":"((GK12-GS12)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GH12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":6750.65},"#N/A N/A",{"$f":"GJ12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"GX12*GY12","v":{"$error":"#VALUE!"}},{"$f":"IF(GV12=\"Hold\",(GZ12)/(GK12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(GV12=\"Purchase\",GZ12/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(GV12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/GK12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV12=\"Hold\",IFERROR((((GK12-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(GK12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(GK12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(GK12+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,GV12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,GV12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV12=\"Hold\",((GK12-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+HB12),\n\nIF(GV12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA12-HB12","v":{"$error":"#VALUE!"}},{"$f":"((GZ12-HC12)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GW12*(1+HG12)","v":7319.2990819553852},{"$f":"HF12-HG12","v":{"$error":"#VALUE!"}},{"$f":"((GZ12-HH12)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GW12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":6750.65},"#N/A N/A",{"$f":"GY12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"HM12*HN12","v":{"$error":"#VALUE!"}},{"$f":"IF(HK12=\"Hold\",(HO12)/(GZ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(HK12=\"Purchase\",HO12/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(HK12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/GZ12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK12=\"Hold\",IFERROR((((GZ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(GZ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(GZ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(GZ12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,HK12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,HK12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK12=\"Hold\",((GZ12-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+HQ12),\n\nIF(HK12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP12-HQ12","v":{"$error":"#VALUE!"}},{"$f":"((HO12-HR12)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"HL12*(1+HV12)","v":7319.2990819553852},{"$f":"HU12-HV12","v":{"$error":"#VALUE!"}},{"$f":"((HO12-HW12)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"HL12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":6750.65},"#N/A N/A",{"$f":"HN12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"IB12*IC12","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ12=\"Hold\",(ID12)/(HO12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(HZ12=\"Purchase\",ID12/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(HZ12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/HO12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ12=\"Hold\",IFERROR((((HO12-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(HO12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(HO12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(HO12+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,HZ12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,HZ12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ12=\"Hold\",((HO12-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+IF12),\n\nIF(HZ12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE12-IF12","v":{"$error":"#VALUE!"}},{"$f":"((ID12-IG12)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IA12*(1+IK12)","v":7319.2990819553852},{"$f":"IJ12-IK12","v":{"$error":"#VALUE!"}},{"$f":"((ID12-IL12)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IA12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":6750.65},"#N/A N/A",{"$f":"IC12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"IQ12*IR12","v":{"$error":"#VALUE!"}},{"$f":"IF(IO12=\"Hold\",(IS12)/(ID12+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(IO12=\"Purchase\",IS12/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(IO12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/ID12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO12=\"Hold\",IFERROR((((ID12-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(ID12+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(ID12+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(ID12+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,IO12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,IO12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO12=\"Hold\",((ID12-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+IU12),\n\nIF(IO12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT12-IU12","v":{"$error":"#VALUE!"}},{"$f":"((IS12-IV12)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IP12*(1+IZ12)","v":7319.2990819553852},{"$f":"IY12-IZ12","v":{"$error":"#VALUE!"}},{"$f":"((IS12-JA12)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IP12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":6750.65},"#N/A N/A",{"$f":"IR12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"JF12*JG12","v":{"$error":"#VALUE!"}},{"$f":"IF(JD12=\"Hold\",(JH12)/(IS12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(JD12=\"Purchase\",JH12/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(JD12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/IS12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD12=\"Hold\",IFERROR((((IS12-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(IS12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(IS12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(IS12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,JD12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,JD12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD12=\"Hold\",((IS12-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+JJ12),\n\nIF(JD12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI12-JJ12","v":{"$error":"#VALUE!"}},{"$f":"((JH12-JK12)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JE12*(1+JO12)","v":7319.2990819553852},{"$f":"JN12-JO12","v":{"$error":"#VALUE!"}},{"$f":"((JH12-JP12)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JE12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":6750.65},"#N/A N/A",{"$f":"JG12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"JU12*JV12","v":{"$error":"#VALUE!"}},{"$f":"IF(JS12=\"Hold\",(JW12)/(JH12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(JS12=\"Purchase\",JW12/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(JS12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/JH12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS12=\"Hold\",IFERROR((((JH12-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(JH12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(JH12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(JH12+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,JS12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,JS12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS12=\"Hold\",((JH12-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+JY12),\n\nIF(JS12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX12-JY12","v":{"$error":"#VALUE!"}},{"$f":"((JW12-JZ12)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JT12*(1+KD12)","v":7319.2990819553852},{"$f":"KC12-KD12","v":{"$error":"#VALUE!"}},{"$f":"((JW12-KE12)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JT12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":6750.65},"#N/A N/A",{"$f":"JV12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"KJ12*KK12","v":{"$error":"#VALUE!"}},{"$f":"IF(KH12=\"Hold\",(KL12)/(JW12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(KH12=\"Purchase\",KL12/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(KH12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/JW12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH12=\"Hold\",IFERROR((((JW12-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(JW12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(JW12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(JW12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,KH12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,KH12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH12=\"Hold\",((JW12-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+KN12),\n\nIF(KH12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM12-KN12","v":{"$error":"#VALUE!"}},{"$f":"((KL12-KO12)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KI12*(1+KS12)","v":7319.2990819553852},{"$f":"KR12-KS12","v":{"$error":"#VALUE!"}},{"$f":"((KL12-KT12)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KI12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":6750.65},"#N/A N/A",{"$f":"KK12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"KY12*KZ12","v":{"$error":"#VALUE!"}},{"$f":"IF(KW12=\"Hold\",(LA12)/(KL12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(KW12=\"Purchase\",LA12/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(KW12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/KL12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW12=\"Hold\",IFERROR((((KL12-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(KL12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(KL12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(KL12+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,KW12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,KW12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW12=\"Hold\",((KL12-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+LC12),\n\nIF(KW12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB12-LC12","v":{"$error":"#VALUE!"}},{"$f":"((LA12-LD12)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KX12*(1+LH12)","v":7319.2990819553852},{"$f":"LG12-LH12","v":{"$error":"#VALUE!"}},{"$f":"((LA12-LI12)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KX12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":6750.65},"#N/A N/A",{"$f":"KZ12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"LN12*LO12","v":{"$error":"#VALUE!"}},{"$f":"IF(LL12=\"Hold\",(LP12)/(LA12+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(LL12=\"Purchase\",LP12/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(LL12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/LA12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL12=\"Hold\",IFERROR((((LA12-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(LA12+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(LA12+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(LA12+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,LL12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,LL12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL12=\"Hold\",((LA12-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+LR12),\n\nIF(LL12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ12-LR12","v":{"$error":"#VALUE!"}},{"$f":"((LP12-LS12)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"LM12*(1+LW12)","v":7319.2990819553852},{"$f":"LV12-LW12","v":{"$error":"#VALUE!"}},{"$f":"((LP12-LX12)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"LM12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":6750.65},"#N/A N/A",{"$f":"LO12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"MC12*MD12","v":{"$error":"#VALUE!"}},{"$f":"IF(MA12=\"Hold\",(ME12)/(LP12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(MA12=\"Purchase\",ME12/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(MA12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/LP12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA12=\"Hold\",IFERROR((((LP12-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(LP12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(LP12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(LP12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,MA12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,MA12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA12=\"Hold\",((LP12-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+MG12),\n\nIF(MA12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF12-MG12","v":{"$error":"#VALUE!"}},{"$f":"((ME12-MH12)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MB12*(1+ML12)","v":7319.2990819553852},{"$f":"MK12-ML12","v":{"$error":"#VALUE!"}},{"$f":"((ME12-MM12)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MB12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":6750.65},"#N/A N/A",{"$f":"MD12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"MR12*MS12","v":{"$error":"#VALUE!"}},{"$f":"IF(MP12=\"Hold\",(MT12)/(ME12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(MP12=\"Purchase\",MT12/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(MP12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/ME12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP12=\"Hold\",IFERROR((((ME12-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(ME12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(ME12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(ME12+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,MP12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,MP12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP12=\"Hold\",((ME12-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+MV12),\n\nIF(MP12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU12-MV12","v":{"$error":"#VALUE!"}},{"$f":"((MT12-MW12)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MQ12*(1+NA12)","v":7319.2990819553852},{"$f":"MZ12-NA12","v":{"$error":"#VALUE!"}},{"$f":"((MT12-NB12)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MQ12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":6750.65},"#N/A N/A",{"$f":"MS12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"NG12*NH12","v":{"$error":"#VALUE!"}},{"$f":"IF(NE12=\"Hold\",(NI12)/(MT12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(NE12=\"Purchase\",NI12/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(NE12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/MT12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE12=\"Hold\",IFERROR((((MT12-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(MT12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(MT12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(MT12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,NE12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,NE12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE12=\"Hold\",((MT12-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+NK12),\n\nIF(NE12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ12-NK12","v":{"$error":"#VALUE!"}},{"$f":"((NI12-NL12)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NF12*(1+NP12)","v":7319.2990819553852},{"$f":"NO12-NP12","v":{"$error":"#VALUE!"}},{"$f":"((NI12-NQ12)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NF12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":6750.65},"#N/A N/A",{"$f":"NH12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"NV12*NW12","v":{"$error":"#VALUE!"}},{"$f":"IF(NT12=\"Hold\",(NX12)/(NI12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(NT12=\"Purchase\",NX12/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(NT12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/NI12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT12=\"Hold\",IFERROR((((NI12-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(NI12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(NI12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(NI12+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,NT12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,NT12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT12=\"Hold\",((NI12-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+NZ12),\n\nIF(NT12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY12-NZ12","v":{"$error":"#VALUE!"}},{"$f":"((NX12-OA12)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NU12*(1+OE12)","v":7319.2990819553852},{"$f":"OD12-OE12","v":{"$error":"#VALUE!"}},{"$f":"((NX12-OF12)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NU12+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":6750.65},"#N/A N/A",{"$f":"NW12+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B12,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":205},{"$f":"OK12*OL12","v":{"$error":"#VALUE!"}},{"$f":"IF(OI12=\"Hold\",(OM12)/(NX12+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12))-1,\nIF(OI12=\"Purchase\",OM12/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B12)-1,\nIF(OI12=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B12)/NX12-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI12=\"Hold\",IFERROR((((NX12-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))/(NX12+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")/(NX12+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\")/(NX12+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI12=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,OI12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI12=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,OI12,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI12=\"Hold\",((NX12-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI12=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B12,Trades!$E:$E,\"Purchase\")*(1+OO12),\n\nIF(OI12=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON12-OO12","v":{"$error":"#VALUE!"}},{"$f":"((OM12-OP12)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"OJ12*(1+OT12)","v":7319.2990819553852},{"$f":"OS12-OT12","v":{"$error":"#VALUE!"}},{"$f":"((OM12-OU12)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Costco Wholesale Corporation","COST","Consumer Staples","Food & Staples Retailing","Large Growth",144.57,445,64333.649999999994,"Hold",{"$f":"H13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":64333.649999999994},145.86000000000001,{"$f":"G13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":445},64907.700000000004,{"$f":"IF(I13=\"Hold\",(M13)/(H13+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(I13=\"Purchase\",M13/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(I13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/H13-1)))","v":8.9230130732518287E-3},{"$f":"IF(I13=\"Hold\",IFERROR((((H13-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(H13+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(H13+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(H13+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,I13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,I13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I13=\"Hold\",((H13-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+O13),\n\nIF(I13=\"Sale\",0)))","v":64809.097538852497},1.5326731989790945E-3,3.8907179614740499E-5,8.9230130732518287E-3,7.3903398742727342E-3,64809.097538852497,1.5326731989790945E-3,3.8907179614740499E-5,"Hold",{"$f":"J13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":64333.649999999994},153.97,{"$f":"L13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":445},68516.649999999994,{"$f":"IF(X13=\"Hold\",(AB13)/(M13+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(X13=\"Purchase\",AB13/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(X13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/M13-1)))","v":5.5601261483614328E-2},{"$f":"IF(X13=\"Hold\",IFERROR((((M13-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(M13+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(M13+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(M13+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,X13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,X13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X13=\"Hold\",((M13-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+AD13),\n\nIF(X13=\"Sale\",0)))","v":67222.248148137121},1.9942192557475778E-2,4.8919172727973582E-4,6.5020405339973664E-2,4.3312941439375363E-2,67120.12961503127,2.1707463900598301E-2,4.9131133418205109E-4,"Hold",{"$f":"Y13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":64333.649999999994},152.06,{"$f":"AA13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":445},67666.7,{"$f":"IF(AM13=\"Hold\",(AQ13)/(AB13+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(AM13=\"Purchase\",AQ13/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(AM13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/AB13-1)))","v":-1.2405013963759148E-2},{"$f":"IF(AM13=\"Hold\",IFERROR((((AB13-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(AB13+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(AB13+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(AB13+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,AM13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,AM13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM13=\"Hold\",((AB13-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+AS13),\n\nIF(AM13=\"Sale\",0)))","v":68990.226279230788},-1.9316856256556568E-2,-4.9685097326427892E-4,5.1808812340042865E-2,5.0524155952638816E-2,67584.053365602478,1.2846563874040484E-3,2.8188047537920095E-5,"Hold",{"$f":"AN13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":64333.649999999994},155.74,{"$f":"AP13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":445},69304.3,{"$f":"IF(BB13=\"Hold\",(BF13)/(AQ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(BB13=\"Purchase\",BF13/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(BB13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/AQ13-1)))","v":2.4200973300013251E-2},{"$f":"IF(BB13=\"Hold\",IFERROR((((AQ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(AQ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(AQ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(AQ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,BB13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,BB13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB13=\"Hold\",((AQ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+BH13),\n\nIF(BB13=\"Sale\",0)))","v":68842.320003770321},6.8272872214794021E-3,1.7003755357375687E-4,7.7263609324202953E-2,6.8775632856076685E-2,68758.237492691333,8.4879764681262682E-3,2.0487180992615782E-4,"Hold",{"$f":"BC13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":64333.649999999994},158.12,{"$f":"BE13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":445},70363.400000000009,{"$f":"IF(BQ13=\"Hold\",(BU13)/(BF13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(BQ13=\"Purchase\",BU13/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(BQ13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/BF13-1)))","v":1.5281880056504438E-2},{"$f":"IF(BQ13=\"Hold\",IFERROR((((BF13-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(BF13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(BF13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(BF13+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,BQ13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,BQ13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ13=\"Hold\",((BF13-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+BW13),\n\nIF(BQ13=\"Sale\",0)))","v":69381.46222037285},1.4168497187434981E-2,3.6613427454013227E-4,9.3726222591132391E-2,6.9965589336577594E-2,68834.791736423111,2.3760633254554797E-2,4.9978466394207501E-4,"Hold",{"$f":"BR13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":64333.649999999994},157.55000000000001,{"$f":"BT13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"CH13*CI13","v":70109.75},{"$f":"IF(CF13=\"Hold\",(CJ13)/(BU13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(CF13=\"Purchase\",CJ13/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(CF13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/BU13-1)))","v":-3.604857070579448E-3},{"$f":"IF(CF13=\"Hold\",IFERROR((((BU13-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(BU13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(BU13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(BU13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,CF13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,CF13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF13=\"Hold\",((BU13-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+CL13),\n\nIF(CF13=\"Sale\",0)))","v":71403.362851721191},{"$f":"CK13-CL13","v":-1.8384740528757805E-2},{"$f":"((CJ13-CM13)/(CJ$47-CM$47))*CN$47","v":-4.8398438115893148E-4},8.9783495884346642E-2,8.577955605123333E-2,{"$f":"CG13*(1+CQ13)","v":69852.161936155419},{"$f":"CP13-CQ13","v":4.0039398331133125E-3},{"$f":"((CJ13-CR13)/(CJ$47-CR$47))*CS$47","v":2.677928016815917E-4},"Hold",{"$f":"CG13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":64333.649999999994},153.66999999999999,{"$f":"CI13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"CW13*CX13","v":68383.149999999994},{"$f":"IF(CU13=\"Hold\",(CY13)/(CJ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(CU13=\"Purchase\",CY13/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(CU13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/CJ13-1)))","v":-2.4627102507140619E-2},{"$f":"IF(CU13=\"Hold\",IFERROR((((CJ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(CJ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(CJ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(CJ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,CU13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,CU13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU13=\"Hold\",((CJ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+DA13),\n\nIF(CU13=\"Sale\",0)))","v":67493.758346788018},{"$f":"CZ13-DA13","v":1.2685705671635961E-2},{"$f":"((CY13-DB13)/(CY$47-DB$47))*DC$47","v":3.4955723582080246E-4},6.2945286020612778E-2,4.5266071751856485E-2,{"$f":"CV13*(1+DF13)","v":67245.781616958819},{"$f":"DE13-DF13","v":1.7679214268756294E-2},{"$f":"((CY13-DG13)/(CY$47-DG$47))*DH$47","v":1.1476642020603982E-3},"Hold",{"$f":"CV13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":64333.649999999994},163.1,{"$f":"CX13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"DL13*DM13","v":72579.5},{"$f":"IF(DJ13=\"Hold\",(DN13)/(CY13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(DJ13=\"Purchase\",DN13/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(DJ13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/CY13-1)))","v":6.1365263226394351E-2},{"$f":"IF(DJ13=\"Hold\",IFERROR((((CY13-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(CY13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(CY13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(CY13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,DJ13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,DJ13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ13=\"Hold\",((CY13-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+DP13),\n\nIF(DJ13=\"Sale\",0)))","v":70553.376731936922},{"$f":"DO13-DP13","v":2.9628984158569426E-2},{"$f":"((DN13-DQ13)/(DN$47-DQ$47))*DR$47","v":7.7182110381484139E-4},0.12817320329252269,7.8438927505102507E-2,{"$f":"DK13*(1+DU13)","v":69379.912508488633},{"$f":"DT13-DU13","v":4.9734275787420179E-2},{"$f":"((DN13-DV13)/(DN$47-DV$47))*DW$47","v":-4.4732552656886831E-2},"Hold",{"$f":"DK13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":64333.649999999994},163.58000000000001,{"$f":"DM13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"EA13*EB13","v":72793.100000000006},{"$f":"IF(DY13=\"Hold\",(EC13)/(DN13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(DY13=\"Purchase\",EC13/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(DY13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/DN13-1)))","v":2.9429797670141866E-3},{"$f":"IF(DY13=\"Hold\",IFERROR((((DN13-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(DN13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(DN13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(DN13+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,DY13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,DY13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY13=\"Hold\",((DN13-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+EE13),\n\nIF(DY13=\"Sale\",0)))","v":72969.659235124898},{"$f":"ED13-EE13","v":-2.4326322876968556E-3},{"$f":"((EC13-EF13)/(EC$47-EF$47))*EG$47","v":-6.6628158767501451E-5},0.13149339420350015,8.4236196804068575E-2,{"$f":"DZ13*(1+EJ13)","v":69752.872002524062},{"$f":"EI13-EJ13","v":4.7257197399431572E-2},{"$f":"((EC13-EK13)/(EC$47-EK$47))*EL$47","v":1.0250739297839014E-2},"Hold",{"$f":"DZ13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":64333.649999999994},"#N/A N/A",{"$f":"EB13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"EP13*EQ13","v":{"$error":"#VALUE!"}},{"$f":"IF(EN13=\"Hold\",(ER13)/(EC13+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(EN13=\"Purchase\",ER13/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(EN13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/EC13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN13=\"Hold\",IFERROR((((EC13-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(EC13+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(EC13+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(EC13+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,EN13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,EN13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN13=\"Hold\",((EC13-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+ET13),\n\nIF(EN13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES13-ET13","v":{"$error":"#VALUE!"}},{"$f":"((ER13-EU13)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"EO13*(1+EY13)","v":69752.872002524062},{"$f":"EX13-EY13","v":{"$error":"#VALUE!"}},{"$f":"((ER13-EZ13)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"EO13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":64333.649999999994},"#N/A N/A",{"$f":"EQ13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"FE13*FF13","v":{"$error":"#VALUE!"}},{"$f":"IF(FC13=\"Hold\",(FG13)/(ER13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(FC13=\"Purchase\",FG13/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(FC13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/ER13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC13=\"Hold\",IFERROR((((ER13-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(ER13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(ER13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(ER13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,FC13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,FC13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC13=\"Hold\",((ER13-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+FI13),\n\nIF(FC13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH13-FI13","v":{"$error":"#VALUE!"}},{"$f":"((FG13-FJ13)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FD13*(1+FN13)","v":69752.872002524062},{"$f":"FM13-FN13","v":{"$error":"#VALUE!"}},{"$f":"((FG13-FO13)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FD13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":64333.649999999994},"#N/A N/A",{"$f":"FF13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"FT13*FU13","v":{"$error":"#VALUE!"}},{"$f":"IF(FR13=\"Hold\",(FV13)/(FG13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(FR13=\"Purchase\",FV13/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(FR13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/FG13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR13=\"Hold\",IFERROR((((FG13-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(FG13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(FG13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(FG13+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,FR13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,FR13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR13=\"Hold\",((FG13-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+FX13),\n\nIF(FR13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW13-FX13","v":{"$error":"#VALUE!"}},{"$f":"((FV13-FY13)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FS13*(1+GC13)","v":69752.872002524062},{"$f":"GB13-GC13","v":{"$error":"#VALUE!"}},{"$f":"((FV13-GD13)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"FS13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":64333.649999999994},"#N/A N/A",{"$f":"FU13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"GI13*GJ13","v":{"$error":"#VALUE!"}},{"$f":"IF(GG13=\"Hold\",(GK13)/(FV13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(GG13=\"Purchase\",GK13/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(GG13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/FV13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG13=\"Hold\",IFERROR((((FV13-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(FV13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(FV13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(FV13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,GG13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,GG13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG13=\"Hold\",((FV13-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+GM13),\n\nIF(GG13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL13-GM13","v":{"$error":"#VALUE!"}},{"$f":"((GK13-GN13)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GH13*(1+GR13)","v":69752.872002524062},{"$f":"GQ13-GR13","v":{"$error":"#VALUE!"}},{"$f":"((GK13-GS13)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GH13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":64333.649999999994},"#N/A N/A",{"$f":"GJ13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"GX13*GY13","v":{"$error":"#VALUE!"}},{"$f":"IF(GV13=\"Hold\",(GZ13)/(GK13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(GV13=\"Purchase\",GZ13/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(GV13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/GK13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV13=\"Hold\",IFERROR((((GK13-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(GK13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(GK13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(GK13+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,GV13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,GV13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV13=\"Hold\",((GK13-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+HB13),\n\nIF(GV13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA13-HB13","v":{"$error":"#VALUE!"}},{"$f":"((GZ13-HC13)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GW13*(1+HG13)","v":69752.872002524062},{"$f":"HF13-HG13","v":{"$error":"#VALUE!"}},{"$f":"((GZ13-HH13)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"GW13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":64333.649999999994},"#N/A N/A",{"$f":"GY13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"HM13*HN13","v":{"$error":"#VALUE!"}},{"$f":"IF(HK13=\"Hold\",(HO13)/(GZ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(HK13=\"Purchase\",HO13/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(HK13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/GZ13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK13=\"Hold\",IFERROR((((GZ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(GZ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(GZ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(GZ13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,HK13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,HK13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK13=\"Hold\",((GZ13-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+HQ13),\n\nIF(HK13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP13-HQ13","v":{"$error":"#VALUE!"}},{"$f":"((HO13-HR13)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"HL13*(1+HV13)","v":69752.872002524062},{"$f":"HU13-HV13","v":{"$error":"#VALUE!"}},{"$f":"((HO13-HW13)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"HL13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":64333.649999999994},"#N/A N/A",{"$f":"HN13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"IB13*IC13","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ13=\"Hold\",(ID13)/(HO13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(HZ13=\"Purchase\",ID13/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(HZ13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/HO13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ13=\"Hold\",IFERROR((((HO13-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(HO13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(HO13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(HO13+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,HZ13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,HZ13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ13=\"Hold\",((HO13-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+IF13),\n\nIF(HZ13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE13-IF13","v":{"$error":"#VALUE!"}},{"$f":"((ID13-IG13)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IA13*(1+IK13)","v":69752.872002524062},{"$f":"IJ13-IK13","v":{"$error":"#VALUE!"}},{"$f":"((ID13-IL13)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IA13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":64333.649999999994},"#N/A N/A",{"$f":"IC13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"IQ13*IR13","v":{"$error":"#VALUE!"}},{"$f":"IF(IO13=\"Hold\",(IS13)/(ID13+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(IO13=\"Purchase\",IS13/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(IO13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/ID13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO13=\"Hold\",IFERROR((((ID13-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(ID13+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(ID13+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(ID13+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,IO13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,IO13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO13=\"Hold\",((ID13-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+IU13),\n\nIF(IO13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT13-IU13","v":{"$error":"#VALUE!"}},{"$f":"((IS13-IV13)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IP13*(1+IZ13)","v":69752.872002524062},{"$f":"IY13-IZ13","v":{"$error":"#VALUE!"}},{"$f":"((IS13-JA13)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"IP13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":64333.649999999994},"#N/A N/A",{"$f":"IR13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"JF13*JG13","v":{"$error":"#VALUE!"}},{"$f":"IF(JD13=\"Hold\",(JH13)/(IS13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(JD13=\"Purchase\",JH13/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(JD13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/IS13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD13=\"Hold\",IFERROR((((IS13-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(IS13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(IS13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(IS13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,JD13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,JD13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD13=\"Hold\",((IS13-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+JJ13),\n\nIF(JD13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI13-JJ13","v":{"$error":"#VALUE!"}},{"$f":"((JH13-JK13)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JE13*(1+JO13)","v":69752.872002524062},{"$f":"JN13-JO13","v":{"$error":"#VALUE!"}},{"$f":"((JH13-JP13)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JE13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":64333.649999999994},"#N/A N/A",{"$f":"JG13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"JU13*JV13","v":{"$error":"#VALUE!"}},{"$f":"IF(JS13=\"Hold\",(JW13)/(JH13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(JS13=\"Purchase\",JW13/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(JS13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/JH13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS13=\"Hold\",IFERROR((((JH13-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(JH13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(JH13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(JH13+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,JS13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,JS13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS13=\"Hold\",((JH13-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+JY13),\n\nIF(JS13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX13-JY13","v":{"$error":"#VALUE!"}},{"$f":"((JW13-JZ13)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JT13*(1+KD13)","v":69752.872002524062},{"$f":"KC13-KD13","v":{"$error":"#VALUE!"}},{"$f":"((JW13-KE13)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"JT13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":64333.649999999994},"#N/A N/A",{"$f":"JV13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"KJ13*KK13","v":{"$error":"#VALUE!"}},{"$f":"IF(KH13=\"Hold\",(KL13)/(JW13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(KH13=\"Purchase\",KL13/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(KH13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/JW13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH13=\"Hold\",IFERROR((((JW13-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(JW13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(JW13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(JW13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,KH13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,KH13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH13=\"Hold\",((JW13-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+KN13),\n\nIF(KH13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM13-KN13","v":{"$error":"#VALUE!"}},{"$f":"((KL13-KO13)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KI13*(1+KS13)","v":69752.872002524062},{"$f":"KR13-KS13","v":{"$error":"#VALUE!"}},{"$f":"((KL13-KT13)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KI13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":64333.649999999994},"#N/A N/A",{"$f":"KK13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"KY13*KZ13","v":{"$error":"#VALUE!"}},{"$f":"IF(KW13=\"Hold\",(LA13)/(KL13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(KW13=\"Purchase\",LA13/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(KW13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/KL13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW13=\"Hold\",IFERROR((((KL13-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(KL13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(KL13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(KL13+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,KW13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,KW13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW13=\"Hold\",((KL13-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+LC13),\n\nIF(KW13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB13-LC13","v":{"$error":"#VALUE!"}},{"$f":"((LA13-LD13)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KX13*(1+LH13)","v":69752.872002524062},{"$f":"LG13-LH13","v":{"$error":"#VALUE!"}},{"$f":"((LA13-LI13)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"KX13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":64333.649999999994},"#N/A N/A",{"$f":"KZ13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"LN13*LO13","v":{"$error":"#VALUE!"}},{"$f":"IF(LL13=\"Hold\",(LP13)/(LA13+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(LL13=\"Purchase\",LP13/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(LL13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/LA13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL13=\"Hold\",IFERROR((((LA13-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(LA13+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(LA13+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(LA13+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,LL13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,LL13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL13=\"Hold\",((LA13-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+LR13),\n\nIF(LL13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ13-LR13","v":{"$error":"#VALUE!"}},{"$f":"((LP13-LS13)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"LM13*(1+LW13)","v":69752.872002524062},{"$f":"LV13-LW13","v":{"$error":"#VALUE!"}},{"$f":"((LP13-LX13)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"LM13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":64333.649999999994},"#N/A N/A",{"$f":"LO13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"MC13*MD13","v":{"$error":"#VALUE!"}},{"$f":"IF(MA13=\"Hold\",(ME13)/(LP13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(MA13=\"Purchase\",ME13/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(MA13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/LP13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA13=\"Hold\",IFERROR((((LP13-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(LP13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(LP13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(LP13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,MA13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,MA13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA13=\"Hold\",((LP13-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+MG13),\n\nIF(MA13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF13-MG13","v":{"$error":"#VALUE!"}},{"$f":"((ME13-MH13)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MB13*(1+ML13)","v":69752.872002524062},{"$f":"MK13-ML13","v":{"$error":"#VALUE!"}},{"$f":"((ME13-MM13)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MB13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":64333.649999999994},"#N/A N/A",{"$f":"MD13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"MR13*MS13","v":{"$error":"#VALUE!"}},{"$f":"IF(MP13=\"Hold\",(MT13)/(ME13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(MP13=\"Purchase\",MT13/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(MP13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/ME13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP13=\"Hold\",IFERROR((((ME13-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(ME13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(ME13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(ME13+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,MP13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,MP13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP13=\"Hold\",((ME13-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+MV13),\n\nIF(MP13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU13-MV13","v":{"$error":"#VALUE!"}},{"$f":"((MT13-MW13)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MQ13*(1+NA13)","v":69752.872002524062},{"$f":"MZ13-NA13","v":{"$error":"#VALUE!"}},{"$f":"((MT13-NB13)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MQ13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":64333.649999999994},"#N/A N/A",{"$f":"MS13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"NG13*NH13","v":{"$error":"#VALUE!"}},{"$f":"IF(NE13=\"Hold\",(NI13)/(MT13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(NE13=\"Purchase\",NI13/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(NE13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/MT13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE13=\"Hold\",IFERROR((((MT13-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(MT13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(MT13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(MT13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,NE13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,NE13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE13=\"Hold\",((MT13-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+NK13),\n\nIF(NE13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ13-NK13","v":{"$error":"#VALUE!"}},{"$f":"((NI13-NL13)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NF13*(1+NP13)","v":69752.872002524062},{"$f":"NO13-NP13","v":{"$error":"#VALUE!"}},{"$f":"((NI13-NQ13)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NF13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":64333.649999999994},"#N/A N/A",{"$f":"NH13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"NV13*NW13","v":{"$error":"#VALUE!"}},{"$f":"IF(NT13=\"Hold\",(NX13)/(NI13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(NT13=\"Purchase\",NX13/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(NT13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/NI13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT13=\"Hold\",IFERROR((((NI13-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(NI13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(NI13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(NI13+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,NT13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,NT13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT13=\"Hold\",((NI13-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+NZ13),\n\nIF(NT13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY13-NZ13","v":{"$error":"#VALUE!"}},{"$f":"((NX13-OA13)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NU13*(1+OE13)","v":69752.872002524062},{"$f":"OD13-OE13","v":{"$error":"#VALUE!"}},{"$f":"((NX13-OF13)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NU13+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":64333.649999999994},"#N/A N/A",{"$f":"NW13+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B13,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":445},{"$f":"OK13*OL13","v":{"$error":"#VALUE!"}},{"$f":"IF(OI13=\"Hold\",(OM13)/(NX13+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13))-1,\nIF(OI13=\"Purchase\",OM13/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B13)-1,\nIF(OI13=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B13)/NX13-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI13=\"Hold\",IFERROR((((NX13-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))/(NX13+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")/(NX13+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\")/(NX13+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI13=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,OI13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI13=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,OI13,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI13=\"Hold\",((NX13-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI13=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B13,Trades!$E:$E,\"Purchase\")*(1+OO13),\n\nIF(OI13=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON13-OO13","v":{"$error":"#VALUE!"}},{"$f":"((OM13-OP13)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"OJ13*(1+OT13)","v":69752.872002524062},{"$f":"OS13-OT13","v":{"$error":"#VALUE!"}},{"$f":"((OM13-OU13)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Denbury Resources Inc","DNR","Energy","Oil, Gas & Consumable Fuels","Small Value",2.44,10427,25441.88,"Hold",{"$f":"H14+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":25441.88},2.83,{"$f":"G14+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":10427},29508.41,{"$f":"IF(I14=\"Hold\",(M14)/(H14+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14))-1,\nIF(I14=\"Purchase\",M14/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14)-1,\nIF(I14=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B14)/H14-1)))","v":0.1598360655737705},{"$f":"IF(I14=\"Hold\",IFERROR((((H14-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))/(H14+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")/(H14+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\")/(H14+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I14=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,I14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I14=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,I14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I14=\"Hold\",((H14-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I14=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+O14),\n\nIF(I14=\"Sale\",0)))","v":25629.904140240462},0.15244572569949777,1.5304052491827895E-3,0.1598360655737705,7.3903398742727342E-3,25629.904140240462,0.15244572569949777,1.5304052491827895E-3,"Hold",{"$f":"J14+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":25441.88},3.7199999999999998,{"$f":"L14+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":10427},38788.439999999995,{"$f":"IF(X14=\"Hold\",(AB14)/(M14+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14))-1,\nIF(X14=\"Purchase\",AB14/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14)-1,\nIF(X14=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B14)/M14-1)))","v":0.31448763250883371},{"$f":"IF(X14=\"Hold\",IFERROR((((M14-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))/(M14+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")/(M14+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\")/(M14+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X14=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,X14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X14=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,X14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X14=\"Hold\",((M14-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X14=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+AD14),\n\nIF(X14=\"Sale\",0)))","v":30560.652426090754},0.27882856358269514,3.1095178125547128E-3,0.52459016393442592,4.3312941439375363E-2,26543.842658547615,0.48127722249505056,4.3077849210813304E-3,"Hold",{"$f":"Y14+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":25441.88},3.73,{"$f":"AA14+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":10427},38892.71,{"$f":"IF(AM14=\"Hold\",(AQ14)/(AB14+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14))-1,\nIF(AM14=\"Purchase\",AQ14/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14)-1,\nIF(AM14=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B14)/AB14-1)))","v":2.6881720430107503E-3},{"$f":"IF(AM14=\"Hold\",IFERROR((((AB14-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))/(AB14+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")/(AB14+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\")/(AB14+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM14=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,AM14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM14=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,AM14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM14=\"Hold\",((AB14-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM14=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+AS14),\n\nIF(AM14=\"Sale\",0)))","v":39056.539580063632},-4.2236702497866711E-3,-6.1501526325115238E-5,0.52868852459016358,5.0524155952638816E-2,26727.309512848322,0.47816436863752476,4.1492178084382133E-3,"Hold",{"$f":"AN14+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":25441.88},3.86,{"$f":"AP14+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B14,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":10427},40248.22,{"$f":"IF(BB14=\"Hold\",(BF14)/(AQ14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14))-1,\nIF(BB14=\"Purchase\",BF14/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14)-1,\nIF(BB14=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B14)/AQ14-1)))","v":3.4852546916890104E-2},{"$f":"IF(BB14=\"Hold\",IFERROR((((AQ14-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))/(AQ14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")/(AQ14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\")/(AQ14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB14=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,BB14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB14=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,BB14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB14=\"Hold\",((AQ14-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB14=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+BH14),\n\nIF(BB14=\"Sale\",0)))","v":39568.419734283452},1.7478860838356255E-2,2.5020904594268042E-4,0.58196721311475375,6.8775632856076685E-2,27191.66139804836,0.51319158025867706,4.8985615316686397E-3,"Sale",null,3.54,null,0,{"$f":"IF(BQ14=\"Hold\",(BU14)/(BF14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14))-1,\nIF(BQ14=\"Purchase\",BU14/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B14)-1,\nIF(BQ14=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B14)/BF14-1)))","v":-0.13730569948186522},{"$f":"IF(BQ14=\"Hold\",IFERROR((((BF14-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))/(BF14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")/(BF14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\")/(BF14+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ14=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,BQ14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ14=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,BQ14,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-7.1153394965344447E-3},{"$f":"IF(BQ14=\"Hold\",((BF14-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ14=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B14,Trades!$E:$E,\"Purchase\")*(1+BW14),\n\nIF(BQ14=\"Sale\",0)))","v":0},-0.13019035998533077,0,0.36475409836065564,6.1170931382682259E-2,0,0.30358316697797338,0]
["Disney","DIS","Consumer Discretionary","Media","Large Growth",102.2,649,66327.8,"Hold",{"$f":"H15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":85816.1},103,{"$f":"G15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":839},86417,{"$f":"IF(I15=\"Hold\",(M15)/(H15+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(I15=\"Purchase\",M15/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(I15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/H15-1)))","v":7.0021825741322097E-3},{"$f":"IF(I15=\"Hold\",IFERROR((((H15-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(H15+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(H15+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(H15+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,I15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,I15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":9.0176674607359685E-3},{"$f":"IF(I15=\"Hold\",((H15-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+O15),\n\nIF(I15=\"Sale\",0)))","v":86168.677262576952},-2.0154848866037588E-3,9.7984748401858595E-5,7.0021825741322097E-3,9.0176674607359685E-3,86168.677262576952,-2.0154848866037588E-3,9.7984748401858595E-5,"Hold",{"$f":"J15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":85816.1},105.56,{"$f":"L15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":839},88564.84,{"$f":"IF(X15=\"Hold\",(AB15)/(M15+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(X15=\"Purchase\",AB15/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(X15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/M15-1)))","v":2.4854368932038851E-2},{"$f":"IF(X15=\"Hold\",IFERROR((((M15-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(M15+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(M15+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(M15+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,X15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,X15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X15=\"Hold\",((M15-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+AD15),\n\nIF(X15=\"Sale\",0)))","v":89498.549759390109},-1.0804699994099699E-2,-3.5287580075432759E-4,3.2030586335197953E-2,4.4998298012409954E-2,89677.678442062781,-1.2967711677212002E-2,-3.9150888564450608E-4,"Hold",{"$f":"Y15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":85816.1},108.24,{"$f":"AA15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":839},90813.36,{"$f":"IF(AM15=\"Hold\",(AQ15)/(AB15+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(AM15=\"Purchase\",AQ15/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(AM15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/AB15-1)))","v":2.5388404698749589E-2},{"$f":"IF(AM15=\"Hold\",IFERROR((((AB15-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(AB15+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(AB15+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(AB15+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,AM15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,AM15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM15=\"Hold\",((AB15-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+AS15),\n\nIF(AM15=\"Sale\",0)))","v":89176.986206766829},1.847656240595217E-2,6.1429374282207785E-4,5.8232196522563839E-2,5.2221161444513386E-2,90297.516412638506,6.0110350780504529E-3,1.7593727401818499E-4,"Hold",{"$f":"AN15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":85816.1},113.09,{"$f":"AP15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":839},94882.510000000009,{"$f":"IF(BB15=\"Hold\",(BF15)/(AQ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(BB15=\"Purchase\",BF15/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(BB15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/AQ15-1)))","v":4.4807834441980887E-2},{"$f":"IF(BB15=\"Hold\",IFERROR((((AQ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(AQ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(AQ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(AQ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,BB15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,BB15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB15=\"Hold\",((AQ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+BH15),\n\nIF(BB15=\"Sale\",0)))","v":92391.12280837688},2.7434148363447038E-2,9.1698642046391602E-4,0.10564928958552056,7.0502121588640554E-2,91866.317116462946,3.5147167996880002E-2,1.1316156792785244E-3,"Hold",{"$f":"BC15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":85816.1},113.74,{"$f":"BE15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":839},95427.86,{"$f":"IF(BQ15=\"Hold\",(BU15)/(BF15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(BQ15=\"Purchase\",BU15/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(BQ15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/BF15-1)))","v":5.7476346272880008E-3},{"$f":"IF(BQ15=\"Hold\",IFERROR((((BF15-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(BF15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(BF15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(BF15+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,BQ15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,BQ15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ15=\"Hold\",((BF15-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+BW15),\n\nIF(BQ15=\"Sale\",0)))","v":94988.150561208327},4.6342517582185442E-3,1.639540709407951E-4,0.11200415772797867,7.169400031211981E-2,91968.599500184908,4.031015741585886E-2,1.1310192333663302E-3,"Hold",{"$f":"BR15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":85816.1},115.67,{"$f":"BT15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"CH15*CI15","v":97047.13},{"$f":"IF(CF15=\"Hold\",(CJ15)/(BU15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(CF15=\"Purchase\",CJ15/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(CF15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/BU15-1)))","v":1.6968524705468724E-2},{"$f":"IF(CF15=\"Hold\",IFERROR((((BU15-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(BU15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(BU15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(BU15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,CF15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,CF15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF15=\"Hold\",((BU15-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+CL15),\n\nIF(CF15=\"Sale\",0)))","v":96838.272649463353},{"$f":"CK15-CL15","v":2.1886412472903686E-3},{"$f":"((CJ15-CM15)/(CJ$47-CM$47))*CN$47","v":7.8140608618320584E-5},{"$f":"((1+CA15)*(1+CK15))-1","v":0.13087322775096988},{"$f":"((1+CB15)*(1+CL15))-1","v":8.7533512739561781E-2},{"$f":"CG15*(1+CQ15)","v":93327.88468260951},{"$f":"CP15-CQ15","v":4.3339715011408098E-2},{"$f":"((CJ15-CR15)/(CJ$47-CR$47))*CS$47","v":3.8665888039209795E-3},{"$f":"IF(OR(CF15=\"Hold\",CF15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":85816.1},114.84,{"$f":"CI15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"CW15*CX15","v":96350.760000000009},{"$f":"IF(CU15=\"Hold\",(CY15)/(CJ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(CU15=\"Purchase\",CY15/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(CU15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/CJ15-1)))","v":-7.1755857179908178E-3},{"$f":"IF(CU15=\"Hold\",IFERROR((((CJ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(CJ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(CJ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(CJ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,CU15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,CU15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU15=\"Hold\",((CJ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+DA15),\n\nIF(CU15=\"Sale\",0)))","v":93426.02905400921},{"$f":"CZ15-DA15","v":3.0137222460785762E-2},{"$f":"((CY15-DB15)/(CY$47-DB$47))*DC$47","v":1.149505801305779E-3},{"$f":"((1+CP15)*(1+CZ15))-1","v":0.12275854996906177},{"$f":"((1+CQ15)*(1+DA15))-1","v":4.6954583390719451E-2},{"$f":"CV15*(1+DF15)","v":89845.559223716322},{"$f":"DE15-DF15","v":7.5803966578342319E-2},{"$f":"((CY15-DG15)/(CY$47-DG$47))*DH$47","v":6.5640879151166115E-3},{"$f":"IF(OR(CU15=\"Hold\",CU15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":85816.1},120.07,{"$f":"CX15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"DL15*DM15","v":100738.73},{"$f":"IF(DJ15=\"Hold\",(DN15)/(CY15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(DJ15=\"Purchase\",DN15/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(DJ15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/CY15-1)))","v":4.5541623127829833E-2},{"$f":"IF(DJ15=\"Hold\",IFERROR((((CY15-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(CY15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(CY15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(CY15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,DJ15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,DJ15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ15=\"Hold\",((CY15-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+DP15),\n\nIF(DJ15=\"Sale\",0)))","v":99408.574607757022},{"$f":"DO15-DP15","v":1.3805344060004908E-2},{"$f":"((DN15-DQ15)/(DN$47-DQ$47))*DR$47","v":5.0670263713405693E-4},{"$f":"((1+DE15)*(1+DO15))-1","v":0.17389079671530139},{"$f":"((1+DF15)*(1+DP15))-1","v":8.018102622054557E-2},{"$f":"DK15*(1+DU15)","v":92696.922964244965},{"$f":"DT15-DU15","v":9.3709770494755817E-2},{"$f":"((DN15-DV15)/(DN$47-DV$47))*DW$47","v":-0.11243029222917467},{"$f":"IF(OR(DJ15=\"Hold\",DJ15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":85816.1},115.13,{"$f":"DM15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"EA15*EB15","v":96594.069999999992},{"$f":"IF(DY15=\"Hold\",(EC15)/(DN15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(DY15=\"Purchase\",EC15/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(DY15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/DN15-1)))","v":-4.1142666777713055E-2},{"$f":"IF(DY15=\"Hold\",IFERROR((((DN15-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(DN15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(DN15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(DN15+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,DY15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,DY15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY15=\"Hold\",((DN15-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+EE15),\n\nIF(DY15=\"Sale\",0)))","v":101280.26233136428},{"$f":"ED15-EE15","v":-4.6518278832424098E-2},{"$f":"((EC15-EF15)/(EC$47-EF$47))*EG$47","v":-1.7684284056187966E-3},{"$f":"((1+DT15)*(1+ED15))-1","v":0.12559379883261967},{"$f":"((1+DU15)*(1+EE15))-1","v":8.5987660366366958E-2},{"$f":"DZ15*(1+EJ15)","v":93195.225660766184},{"$f":"EI15-EJ15","v":3.9606138466252716E-2},{"$f":"((EC15-EK15)/(EC$47-EK$47))*EL$47","v":1.1459886319166546E-2},{"$f":"IF(OR(DY15=\"Hold\",DY15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":85816.1},"#N/A N/A",{"$f":"EB15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"EP15*EQ15","v":{"$error":"#VALUE!"}},{"$f":"IF(EN15=\"Hold\",(ER15)/(EC15+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(EN15=\"Purchase\",ER15/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(EN15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/EC15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN15=\"Hold\",IFERROR((((EC15-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(EC15+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(EC15+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(EC15+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,EN15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,EN15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN15=\"Hold\",((EC15-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+ET15),\n\nIF(EN15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES15-ET15","v":{"$error":"#VALUE!"}},{"$f":"((ER15-EU15)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI15)*(1+ES15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EJ15)*(1+ET15))-1","v":8.5987660366366958E-2},{"$f":"EO15*(1+EY15)","v":93195.225660766184},{"$f":"EX15-EY15","v":{"$error":"#VALUE!"}},{"$f":"((ER15-EZ15)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN15=\"Hold\",EN15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":85816.1},"#N/A N/A",{"$f":"EQ15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"FE15*FF15","v":{"$error":"#VALUE!"}},{"$f":"IF(FC15=\"Hold\",(FG15)/(ER15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(FC15=\"Purchase\",FG15/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(FC15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/ER15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC15=\"Hold\",IFERROR((((ER15-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(ER15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(ER15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(ER15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,FC15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,FC15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC15=\"Hold\",((ER15-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+FI15),\n\nIF(FC15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH15-FI15","v":{"$error":"#VALUE!"}},{"$f":"((FG15-FJ15)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX15)*(1+FH15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EY15)*(1+FI15))-1","v":8.5987660366366958E-2},{"$f":"FD15*(1+FN15)","v":93195.225660766184},{"$f":"FM15-FN15","v":{"$error":"#VALUE!"}},{"$f":"((FG15-FO15)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC15=\"Hold\",FC15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":85816.1},"#N/A N/A",{"$f":"FF15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"FT15*FU15","v":{"$error":"#VALUE!"}},{"$f":"IF(FR15=\"Hold\",(FV15)/(FG15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(FR15=\"Purchase\",FV15/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(FR15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/FG15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR15=\"Hold\",IFERROR((((FG15-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(FG15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(FG15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(FG15+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,FR15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,FR15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR15=\"Hold\",((FG15-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+FX15),\n\nIF(FR15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW15-FX15","v":{"$error":"#VALUE!"}},{"$f":"((FV15-FY15)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM15)*(1+FW15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+FN15)*(1+FX15))-1","v":8.5987660366366958E-2},{"$f":"FS15*(1+GC15)","v":93195.225660766184},{"$f":"GB15-GC15","v":{"$error":"#VALUE!"}},{"$f":"((FV15-GD15)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR15=\"Hold\",FR15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":85816.1},"#N/A N/A",{"$f":"FU15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"GI15*GJ15","v":{"$error":"#VALUE!"}},{"$f":"IF(GG15=\"Hold\",(GK15)/(FV15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(GG15=\"Purchase\",GK15/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(GG15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/FV15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG15=\"Hold\",IFERROR((((FV15-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(FV15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(FV15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(FV15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,GG15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,GG15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG15=\"Hold\",((FV15-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+GM15),\n\nIF(GG15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL15-GM15","v":{"$error":"#VALUE!"}},{"$f":"((GK15-GN15)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB15)*(1+GL15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GC15)*(1+GM15))-1","v":8.5987660366366958E-2},{"$f":"GH15*(1+GR15)","v":93195.225660766184},{"$f":"GQ15-GR15","v":{"$error":"#VALUE!"}},{"$f":"((GK15-GS15)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG15=\"Hold\",GG15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":85816.1},"#N/A N/A",{"$f":"GJ15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"GX15*GY15","v":{"$error":"#VALUE!"}},{"$f":"IF(GV15=\"Hold\",(GZ15)/(GK15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(GV15=\"Purchase\",GZ15/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(GV15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/GK15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV15=\"Hold\",IFERROR((((GK15-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(GK15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(GK15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(GK15+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,GV15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,GV15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV15=\"Hold\",((GK15-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+HB15),\n\nIF(GV15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA15-HB15","v":{"$error":"#VALUE!"}},{"$f":"((GZ15-HC15)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ15)*(1+HA15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GR15)*(1+HB15))-1","v":8.5987660366366958E-2},{"$f":"GW15*(1+HG15)","v":93195.225660766184},{"$f":"HF15-HG15","v":{"$error":"#VALUE!"}},{"$f":"((GZ15-HH15)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV15=\"Hold\",GV15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":85816.1},"#N/A N/A",{"$f":"GY15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"HM15*HN15","v":{"$error":"#VALUE!"}},{"$f":"IF(HK15=\"Hold\",(HO15)/(GZ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(HK15=\"Purchase\",HO15/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(HK15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/GZ15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK15=\"Hold\",IFERROR((((GZ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(GZ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(GZ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(GZ15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,HK15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,HK15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK15=\"Hold\",((GZ15-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+HQ15),\n\nIF(HK15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP15-HQ15","v":{"$error":"#VALUE!"}},{"$f":"((HO15-HR15)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF15)*(1+HP15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HG15)*(1+HQ15))-1","v":8.5987660366366958E-2},{"$f":"HL15*(1+HV15)","v":93195.225660766184},{"$f":"HU15-HV15","v":{"$error":"#VALUE!"}},{"$f":"((HO15-HW15)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK15=\"Hold\",HK15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":85816.1},"#N/A N/A",{"$f":"HN15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"IB15*IC15","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ15=\"Hold\",(ID15)/(HO15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(HZ15=\"Purchase\",ID15/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(HZ15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/HO15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ15=\"Hold\",IFERROR((((HO15-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(HO15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(HO15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(HO15+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,HZ15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,HZ15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ15=\"Hold\",((HO15-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+IF15),\n\nIF(HZ15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE15-IF15","v":{"$error":"#VALUE!"}},{"$f":"((ID15-IG15)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU15)*(1+IE15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HV15)*(1+IF15))-1","v":8.5987660366366958E-2},{"$f":"IA15*(1+IK15)","v":93195.225660766184},{"$f":"IJ15-IK15","v":{"$error":"#VALUE!"}},{"$f":"((ID15-IL15)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ15=\"Hold\",HZ15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":85816.1},"#N/A N/A",{"$f":"IC15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"IQ15*IR15","v":{"$error":"#VALUE!"}},{"$f":"IF(IO15=\"Hold\",(IS15)/(ID15+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(IO15=\"Purchase\",IS15/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(IO15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/ID15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO15=\"Hold\",IFERROR((((ID15-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(ID15+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(ID15+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(ID15+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,IO15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,IO15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO15=\"Hold\",((ID15-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+IU15),\n\nIF(IO15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT15-IU15","v":{"$error":"#VALUE!"}},{"$f":"((IS15-IV15)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ15)*(1+IT15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IK15)*(1+IU15))-1","v":8.5987660366366958E-2},{"$f":"IP15*(1+IZ15)","v":93195.225660766184},{"$f":"IY15-IZ15","v":{"$error":"#VALUE!"}},{"$f":"((IS15-JA15)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO15=\"Hold\",IO15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":85816.1},"#N/A N/A",{"$f":"IR15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"JF15*JG15","v":{"$error":"#VALUE!"}},{"$f":"IF(JD15=\"Hold\",(JH15)/(IS15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(JD15=\"Purchase\",JH15/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(JD15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/IS15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD15=\"Hold\",IFERROR((((IS15-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(IS15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(IS15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(IS15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,JD15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,JD15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD15=\"Hold\",((IS15-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+JJ15),\n\nIF(JD15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI15-JJ15","v":{"$error":"#VALUE!"}},{"$f":"((JH15-JK15)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY15)*(1+JI15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IZ15)*(1+JJ15))-1","v":8.5987660366366958E-2},{"$f":"JE15*(1+JO15)","v":93195.225660766184},{"$f":"JN15-JO15","v":{"$error":"#VALUE!"}},{"$f":"((JH15-JP15)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD15=\"Hold\",JD15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":85816.1},"#N/A N/A",{"$f":"JG15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"JU15*JV15","v":{"$error":"#VALUE!"}},{"$f":"IF(JS15=\"Hold\",(JW15)/(JH15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(JS15=\"Purchase\",JW15/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(JS15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/JH15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS15=\"Hold\",IFERROR((((JH15-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(JH15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(JH15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(JH15+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,JS15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,JS15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS15=\"Hold\",((JH15-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+JY15),\n\nIF(JS15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX15-JY15","v":{"$error":"#VALUE!"}},{"$f":"((JW15-JZ15)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN15)*(1+JX15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+JO15)*(1+JY15))-1","v":8.5987660366366958E-2},{"$f":"JT15*(1+KD15)","v":93195.225660766184},{"$f":"KC15-KD15","v":{"$error":"#VALUE!"}},{"$f":"((JW15-KE15)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS15=\"Hold\",JS15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":85816.1},"#N/A N/A",{"$f":"JV15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"KJ15*KK15","v":{"$error":"#VALUE!"}},{"$f":"IF(KH15=\"Hold\",(KL15)/(JW15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(KH15=\"Purchase\",KL15/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(KH15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/JW15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH15=\"Hold\",IFERROR((((JW15-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(JW15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(JW15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(JW15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,KH15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,KH15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH15=\"Hold\",((JW15-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+KN15),\n\nIF(KH15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM15-KN15","v":{"$error":"#VALUE!"}},{"$f":"((KL15-KO15)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC15)*(1+KM15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KD15)*(1+KN15))-1","v":8.5987660366366958E-2},{"$f":"KI15*(1+KS15)","v":93195.225660766184},{"$f":"KR15-KS15","v":{"$error":"#VALUE!"}},{"$f":"((KL15-KT15)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH15=\"Hold\",KH15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":85816.1},"#N/A N/A",{"$f":"KK15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"KY15*KZ15","v":{"$error":"#VALUE!"}},{"$f":"IF(KW15=\"Hold\",(LA15)/(KL15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(KW15=\"Purchase\",LA15/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(KW15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/KL15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW15=\"Hold\",IFERROR((((KL15-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(KL15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(KL15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(KL15+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,KW15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,KW15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW15=\"Hold\",((KL15-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+LC15),\n\nIF(KW15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB15-LC15","v":{"$error":"#VALUE!"}},{"$f":"((LA15-LD15)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR15)*(1+LB15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KS15)*(1+LC15))-1","v":8.5987660366366958E-2},{"$f":"KX15*(1+LH15)","v":93195.225660766184},{"$f":"LG15-LH15","v":{"$error":"#VALUE!"}},{"$f":"((LA15-LI15)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW15=\"Hold\",KW15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":85816.1},"#N/A N/A",{"$f":"KZ15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"LN15*LO15","v":{"$error":"#VALUE!"}},{"$f":"IF(LL15=\"Hold\",(LP15)/(LA15+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(LL15=\"Purchase\",LP15/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(LL15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/LA15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL15=\"Hold\",IFERROR((((LA15-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(LA15+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(LA15+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(LA15+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,LL15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,LL15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL15=\"Hold\",((LA15-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+LR15),\n\nIF(LL15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ15-LR15","v":{"$error":"#VALUE!"}},{"$f":"((LP15-LS15)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG15)*(1+LQ15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH15)*(1+LR15))-1","v":8.5987660366366958E-2},{"$f":"LM15*(1+LW15)","v":93195.225660766184},{"$f":"LV15-LW15","v":{"$error":"#VALUE!"}},{"$f":"((LP15-LX15)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL15=\"Hold\",LL15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":85816.1},"#N/A N/A",{"$f":"LO15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"MC15*MD15","v":{"$error":"#VALUE!"}},{"$f":"IF(MA15=\"Hold\",(ME15)/(LP15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(MA15=\"Purchase\",ME15/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(MA15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/LP15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA15=\"Hold\",IFERROR((((LP15-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(LP15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(LP15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(LP15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,MA15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,MA15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA15=\"Hold\",((LP15-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+MG15),\n\nIF(MA15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF15-MG15","v":{"$error":"#VALUE!"}},{"$f":"((ME15-MH15)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV15)*(1+MF15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW15)*(1+MG15))-1","v":8.5987660366366958E-2},{"$f":"MB15*(1+ML15)","v":93195.225660766184},{"$f":"MK15-ML15","v":{"$error":"#VALUE!"}},{"$f":"((ME15-MM15)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA15=\"Hold\",MA15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":85816.1},"#N/A N/A",{"$f":"MD15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"MR15*MS15","v":{"$error":"#VALUE!"}},{"$f":"IF(MP15=\"Hold\",(MT15)/(ME15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(MP15=\"Purchase\",MT15/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(MP15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/ME15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP15=\"Hold\",IFERROR((((ME15-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(ME15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(ME15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(ME15+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,MP15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,MP15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP15=\"Hold\",((ME15-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+MV15),\n\nIF(MP15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU15-MV15","v":{"$error":"#VALUE!"}},{"$f":"((MT15-MW15)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK15)*(1+MU15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML15)*(1+MV15))-1","v":8.5987660366366958E-2},{"$f":"MQ15*(1+NA15)","v":93195.225660766184},{"$f":"MZ15-NA15","v":{"$error":"#VALUE!"}},{"$f":"((MT15-NB15)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP15=\"Hold\",MP15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":85816.1},"#N/A N/A",{"$f":"MS15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"NG15*NH15","v":{"$error":"#VALUE!"}},{"$f":"IF(NE15=\"Hold\",(NI15)/(MT15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(NE15=\"Purchase\",NI15/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(NE15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/MT15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE15=\"Hold\",IFERROR((((MT15-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(MT15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(MT15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(MT15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,NE15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,NE15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE15=\"Hold\",((MT15-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+NK15),\n\nIF(NE15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ15-NK15","v":{"$error":"#VALUE!"}},{"$f":"((NI15-NL15)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ15)*(1+NJ15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA15)*(1+NK15))-1","v":8.5987660366366958E-2},{"$f":"NF15*(1+NP15)","v":93195.225660766184},{"$f":"NO15-NP15","v":{"$error":"#VALUE!"}},{"$f":"((NI15-NQ15)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE15=\"Hold\",NE15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":85816.1},"#N/A N/A",{"$f":"NH15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"NV15*NW15","v":{"$error":"#VALUE!"}},{"$f":"IF(NT15=\"Hold\",(NX15)/(NI15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(NT15=\"Purchase\",NX15/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(NT15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/NI15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT15=\"Hold\",IFERROR((((NI15-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(NI15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(NI15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(NI15+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,NT15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,NT15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT15=\"Hold\",((NI15-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+NZ15),\n\nIF(NT15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY15-NZ15","v":{"$error":"#VALUE!"}},{"$f":"((NX15-OA15)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO15)*(1+NY15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP15)*(1+NZ15))-1","v":8.5987660366366958E-2},{"$f":"NU15*(1+OE15)","v":93195.225660766184},{"$f":"OD15-OE15","v":{"$error":"#VALUE!"}},{"$f":"((NX15-OF15)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT15=\"Hold\",NT15=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU15+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":85816.1},"#N/A N/A",{"$f":"NW15+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B15,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":839},{"$f":"OK15*OL15","v":{"$error":"#VALUE!"}},{"$f":"IF(OI15=\"Hold\",(OM15)/(NX15+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15))-1,\nIF(OI15=\"Purchase\",OM15/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B15)-1,\nIF(OI15=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B15)/NX15-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI15=\"Hold\",IFERROR((((NX15-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))/(NX15+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")/(NX15+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\")/(NX15+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI15=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,OI15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI15=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,OI15,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI15=\"Hold\",((NX15-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI15=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B15,Trades!$E:$E,\"Purchase\")*(1+OO15),\n\nIF(OI15=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON15-OO15","v":{"$error":"#VALUE!"}},{"$f":"((OM15-OP15)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD15)*(1+ON15))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE15)*(1+OO15))-1","v":8.5987660366366958E-2},{"$f":"OJ15*(1+OT15)","v":93195.225660766184},{"$f":"OS15-OT15","v":{"$error":"#VALUE!"}},{"$f":"((OM15-OU15)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Dollar General","DG","Consumer Discretionary","Multiline Retail","Large Growth",72.44,1000,72440,"Hold",{"$f":"H16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":72440},71.319999999999993,{"$f":"G16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1000},71320,{"$f":"IF(I16=\"Hold\",(M16)/(H16+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(I16=\"Purchase\",M16/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(I16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/H16-1)))","v":-1.5461071231363865E-2},{"$f":"IF(I16=\"Hold\",IFERROR((((H16-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(H16+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(H16+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(H16+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,I16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,I16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I16=\"Hold\",((H16-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+O16),\n\nIF(I16=\"Sale\",0)))","v":72975.356220492322},-2.2851411105636599E-2,-6.5318087446847328E-4,-1.5461071231363865E-2,7.3903398742727342E-3,72975.356220492322,-2.2851411105636599E-2,-6.5318087446847328E-4,"Hold",{"$f":"J16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":72440},67.23,{"$f":"L16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1000},67230,{"$f":"IF(X16=\"Hold\",(AB16)/(M16+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(X16=\"Purchase\",AB16/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(X16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/M16-1)))","v":-5.7347167694896228E-2},{"$f":"IF(X16=\"Hold\",IFERROR((((M16-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(M16+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(M16+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(M16+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,X16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,X16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X16=\"Hold\",((M16-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+AD16),\n\nIF(X16=\"Sale\",0)))","v":73863.204795812198},-9.3006236621034771E-2,-2.506879070663875E-3,-7.192159028161238E-2,4.3312941439375363E-2,75577.589477868358,-0.11523453172098774,-2.9367744056721409E-3,"Hold",{"$f":"Y16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":72440},67.150000000000006,{"$f":"AA16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1000},67150,{"$f":"IF(AM16=\"Hold\",(AQ16)/(AB16+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(AM16=\"Purchase\",AQ16/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(AM16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/AB16-1)))","v":-1.1899449650453198E-3},{"$f":"IF(AM16=\"Hold\",IFERROR((((AB16-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(AB16+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(AB16+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(AB16+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,AM16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,AM16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM16=\"Hold\",((AB16-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+AS16),\n\nIF(AM16=\"Sale\",0)))","v":67694.683157344771},-8.1017872578427411E-3,-2.0447373134494369E-4,-7.3025952512424053E-2,5.0524155952638816E-2,76099.969857209158,-0.12355010846506287,-3.0525402230479363E-3,"Hold",{"$f":"AN16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":72440},65.75,{"$f":"AP16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1000},65750,{"$f":"IF(BB16=\"Hold\",(BF16)/(AQ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(BB16=\"Purchase\",BF16/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(BB16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/AQ16-1)))","v":-2.0848845867460941E-2},{"$f":"IF(BB16=\"Hold\",IFERROR((((AQ16-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(AQ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(AQ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(AQ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,BB16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,BB16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB16=\"Hold\",((AQ16-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+BH16),\n\nIF(BB16=\"Sale\",0)))","v":68316.643020173549},-3.8222531945994787E-2,-9.4468527557303977E-4,-9.235229155162894E-2,6.8775632856076685E-2,77422.106844094189,-0.16112792440770562,-4.3791427222989315E-3,"Hold",{"$f":"BC16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":72440},67.77,{"$f":"BE16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1000},67770,{"$f":"IF(BQ16=\"Hold\",(BU16)/(BF16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(BQ16=\"Purchase\",BU16/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(BQ16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/BF16-1)))","v":3.0722433460075971E-2},{"$f":"IF(BQ16=\"Hold\",IFERROR((((BF16-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(BF16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(BF16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(BF16+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,BQ16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,BQ16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ16=\"Hold\",((BF16-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+BW16),\n\nIF(BQ16=\"Sale\",0)))","v":65823.204923641315},2.9609050591006512E-2,7.2589976447543782E-4,-6.4467145223633393E-2,6.9965589336577594E-2,77508.307291541685,-0.13443273456021099,-3.1839790174096345E-3,"Hold",{"$f":"BR16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":72440},67.819999999999993,{"$f":"BT16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1000},{"$f":"CH16*CI16","v":67820},{"$f":"IF(CF16=\"Hold\",(CJ16)/(BU16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(CF16=\"Purchase\",CJ16/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(CF16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/BU16-1)))","v":7.3778958241099701E-4},{"$f":"IF(CF16=\"Hold\",IFERROR((((BU16-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(BU16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(BU16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(BU16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,CF16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,CF16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF16=\"Hold\",((BU16-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+CL16),\n\nIF(CF16=\"Sale\",0)))","v":68771.632701960742},{"$f":"CK16-CL16","v":-1.4042093875767358E-2},{"$f":"((CJ16-CM16)/(CJ$47-CM$47))*CN$47","v":-3.5603802461939212E-4},{"$f":"((1+CA16)*(1+CK16))-1","v":-6.3776918829376195E-2},{"$f":"((1+CB16)*(1+CL16))-1","v":8.577955605123333E-2},{"$f":"CG16*(1+CQ16)","v":78653.87104035134},{"$f":"CP16-CQ16","v":-0.14955647488060952},{"$f":"((CJ16-CR16)/(CJ$47-CR$47))*CS$47","v":-1.1263071105279304E-2},{"$f":"IF(OR(CF16=\"Hold\",CF16=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG16+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":72440},60.02,{"$f":"CI16+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B16,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1000},60020,{"$f":"IF(CU16=\"Hold\",(CY16)/(CJ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(CU16=\"Purchase\",CY16/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(CU16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/CJ16-1)))","v":-0.1150103214391035},{"$f":"IF(CU16=\"Hold\",IFERROR((((CJ16-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(CJ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(CJ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(CJ16+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,CU16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,CU16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU16=\"Hold\",((CJ16-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+DA16),\n\nIF(CU16=\"Sale\",0)))","v":65289.445349315371},-7.7697513260326923E-2,-2.0710479393002018E-3,-0.17145223633351758,4.5266071751856485E-2,75719.074237704481,-0.21671830808537407,-1.584118723251849E-2,"Sale",null,64.06,null,0,{"$f":"IF(DJ16=\"Hold\",(DN16)/(CY16+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16))-1,\nIF(DJ16=\"Purchase\",DN16/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B16)-1,\nIF(DJ16=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B16)/CY16-1)))","v":4.3038987004331952E-2},{"$f":"IF(DJ16=\"Hold\",IFERROR((((CY16-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))/(CY16+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")/(CY16+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\")/(CY16+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ16=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,DJ16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ16=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,DJ16,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":2.6995108717523131E-2},{"$f":"IF(DJ16=\"Hold\",((CY16-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ16=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B16,Trades!$E:$E,\"Purchase\")*(1+DP16),\n\nIF(DJ16=\"Sale\",0)))","v":0},1.6043878286808821E-2,0,-0.13579237990060755,7.3483142997536222E-2,0,-0.20927552289814377,0]
["E*TRADE Financial Corp","ETFC","Financials","Capital Markets","Mid Cap Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"CG17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":81050.489999999991},28.86,{"$f":"CI17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2700},77922,{"$f":"IF(CU17=\"Hold\",(CY17)/(CJ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(CU17=\"Purchase\",CY17/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(CU17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/CJ17-1)))","v":-3.8599273119755195E-2},{"$f":"IF(CU17=\"Hold\",IFERROR((((CJ17-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(CJ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(CJ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(CJ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,CU17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,CU17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-2.9279640350914592E-2},{"$f":"IF(CU17=\"Hold\",((CJ17-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+DA17),\n\nIF(CU17=\"Sale\",0)))","v":78677.360802534589},-9.3196327688406036E-3,-2.9687914568098903E-4,-3.8599273119755195E-2,-2.9279640350914571E-2,78677.360802534589,-9.3196327688406244E-3,-7.6219856788227393E-4,{"$f":"IF(OR(CU17=\"Hold\",CU17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":81050.489999999991},30.25,{"$f":"CX17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2700},81675,{"$f":"IF(DJ17=\"Hold\",(DN17)/(CY17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(DJ17=\"Purchase\",DN17/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(DJ17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/CY17-1)))","v":4.8163548163548064E-2},{"$f":"IF(DJ17=\"Hold\",IFERROR((((CY17-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(CY17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(CY17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(CY17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,DJ17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,DJ17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ17=\"Hold\",((CY17-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+DP17),\n\nIF(DJ17=\"Sale\",0)))","v":80394.954337523042},1.6427269095723139E-2,4.8761409126446466E-4,7.7051970938115666E-3,1.5274118797281577E-3,81174.287481283784,6.1777852140834089E-3,-7.0003240007840894E-3,{"$f":"IF(OR(DJ17=\"Hold\",DJ17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":81050.489999999991},30.29,{"$f":"DM17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"EA17*EB17","v":81783},{"$f":"IF(DY17=\"Hold\",(EC17)/(DN17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(DY17=\"Purchase\",EC17/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(DY17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/DN17-1)))","v":1.3223140495868257E-3},{"$f":"IF(DY17=\"Hold\",IFERROR((((DN17-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(DN17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(DN17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(DN17+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,DY17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,DY17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY17=\"Hold\",((DN17-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+EE17),\n\nIF(DY17=\"Sale\",0)))","v":82114.053114568524},{"$f":"ED17-EE17","v":-4.0532980051242165E-3},{"$f":"((EC17-EF17)/(EC$47-EF$47))*EG$47","v":-1.2492951423551812E-4},{"$f":"((1+DT17)*(1+ED17))-1","v":9.0376998337704517E-3},6.9112347081523584E-3,{"$f":"DZ17*(1+EJ17)","v":81610.648959600745},{"$f":"EI17-EJ17","v":2.1264651256180933E-3},{"$f":"((EC17-EK17)/(EC$47-EK$47))*EL$47","v":5.8111614797010363E-4},{"$f":"IF(OR(DY17=\"Hold\",DY17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":81050.489999999991},"#N/A N/A",{"$f":"EB17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"EP17*EQ17","v":{"$error":"#VALUE!"}},{"$f":"IF(EN17=\"Hold\",(ER17)/(EC17+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(EN17=\"Purchase\",ER17/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(EN17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/EC17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN17=\"Hold\",IFERROR((((EC17-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(EC17+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(EC17+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(EC17+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,EN17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,EN17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN17=\"Hold\",((EC17-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+ET17),\n\nIF(EN17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES17-ET17","v":{"$error":"#VALUE!"}},{"$f":"((ER17-EU17)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI17)*(1+ES17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"EO17*(1+EY17)","v":81610.648959600745},{"$f":"EX17-EY17","v":{"$error":"#VALUE!"}},{"$f":"((ER17-EZ17)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN17=\"Hold\",EN17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":81050.489999999991},"#N/A N/A",{"$f":"EQ17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"FE17*FF17","v":{"$error":"#VALUE!"}},{"$f":"IF(FC17=\"Hold\",(FG17)/(ER17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(FC17=\"Purchase\",FG17/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(FC17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/ER17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC17=\"Hold\",IFERROR((((ER17-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(ER17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(ER17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(ER17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,FC17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,FC17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC17=\"Hold\",((ER17-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+FI17),\n\nIF(FC17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH17-FI17","v":{"$error":"#VALUE!"}},{"$f":"((FG17-FJ17)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX17)*(1+FH17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"FD17*(1+FN17)","v":81610.648959600745},{"$f":"FM17-FN17","v":{"$error":"#VALUE!"}},{"$f":"((FG17-FO17)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC17=\"Hold\",FC17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":81050.489999999991},"#N/A N/A",{"$f":"FF17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"FT17*FU17","v":{"$error":"#VALUE!"}},{"$f":"IF(FR17=\"Hold\",(FV17)/(FG17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(FR17=\"Purchase\",FV17/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(FR17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/FG17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR17=\"Hold\",IFERROR((((FG17-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(FG17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(FG17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(FG17+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,FR17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,FR17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR17=\"Hold\",((FG17-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+FX17),\n\nIF(FR17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW17-FX17","v":{"$error":"#VALUE!"}},{"$f":"((FV17-FY17)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM17)*(1+FW17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"FS17*(1+GC17)","v":81610.648959600745},{"$f":"GB17-GC17","v":{"$error":"#VALUE!"}},{"$f":"((FV17-GD17)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR17=\"Hold\",FR17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":81050.489999999991},"#N/A N/A",{"$f":"FU17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"GI17*GJ17","v":{"$error":"#VALUE!"}},{"$f":"IF(GG17=\"Hold\",(GK17)/(FV17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(GG17=\"Purchase\",GK17/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(GG17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/FV17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG17=\"Hold\",IFERROR((((FV17-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(FV17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(FV17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(FV17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,GG17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,GG17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG17=\"Hold\",((FV17-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+GM17),\n\nIF(GG17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL17-GM17","v":{"$error":"#VALUE!"}},{"$f":"((GK17-GN17)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB17)*(1+GL17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"GH17*(1+GR17)","v":81610.648959600745},{"$f":"GQ17-GR17","v":{"$error":"#VALUE!"}},{"$f":"((GK17-GS17)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG17=\"Hold\",GG17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":81050.489999999991},"#N/A N/A",{"$f":"GJ17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"GX17*GY17","v":{"$error":"#VALUE!"}},{"$f":"IF(GV17=\"Hold\",(GZ17)/(GK17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(GV17=\"Purchase\",GZ17/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(GV17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/GK17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV17=\"Hold\",IFERROR((((GK17-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(GK17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(GK17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(GK17+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,GV17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,GV17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV17=\"Hold\",((GK17-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+HB17),\n\nIF(GV17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA17-HB17","v":{"$error":"#VALUE!"}},{"$f":"((GZ17-HC17)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ17)*(1+HA17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"GW17*(1+HG17)","v":81610.648959600745},{"$f":"HF17-HG17","v":{"$error":"#VALUE!"}},{"$f":"((GZ17-HH17)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV17=\"Hold\",GV17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":81050.489999999991},"#N/A N/A",{"$f":"GY17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"HM17*HN17","v":{"$error":"#VALUE!"}},{"$f":"IF(HK17=\"Hold\",(HO17)/(GZ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(HK17=\"Purchase\",HO17/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(HK17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/GZ17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK17=\"Hold\",IFERROR((((GZ17-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(GZ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(GZ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(GZ17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,HK17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,HK17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK17=\"Hold\",((GZ17-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+HQ17),\n\nIF(HK17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP17-HQ17","v":{"$error":"#VALUE!"}},{"$f":"((HO17-HR17)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF17)*(1+HP17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"HL17*(1+HV17)","v":81610.648959600745},{"$f":"HU17-HV17","v":{"$error":"#VALUE!"}},{"$f":"((HO17-HW17)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK17=\"Hold\",HK17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":81050.489999999991},"#N/A N/A",{"$f":"HN17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"IB17*IC17","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ17=\"Hold\",(ID17)/(HO17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(HZ17=\"Purchase\",ID17/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(HZ17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/HO17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ17=\"Hold\",IFERROR((((HO17-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(HO17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(HO17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(HO17+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,HZ17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,HZ17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ17=\"Hold\",((HO17-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+IF17),\n\nIF(HZ17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE17-IF17","v":{"$error":"#VALUE!"}},{"$f":"((ID17-IG17)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU17)*(1+IE17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"IA17*(1+IK17)","v":81610.648959600745},{"$f":"IJ17-IK17","v":{"$error":"#VALUE!"}},{"$f":"((ID17-IL17)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ17=\"Hold\",HZ17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":81050.489999999991},"#N/A N/A",{"$f":"IC17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"IQ17*IR17","v":{"$error":"#VALUE!"}},{"$f":"IF(IO17=\"Hold\",(IS17)/(ID17+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(IO17=\"Purchase\",IS17/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(IO17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/ID17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO17=\"Hold\",IFERROR((((ID17-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(ID17+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(ID17+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(ID17+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,IO17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,IO17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO17=\"Hold\",((ID17-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+IU17),\n\nIF(IO17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT17-IU17","v":{"$error":"#VALUE!"}},{"$f":"((IS17-IV17)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ17)*(1+IT17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"IP17*(1+IZ17)","v":81610.648959600745},{"$f":"IY17-IZ17","v":{"$error":"#VALUE!"}},{"$f":"((IS17-JA17)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO17=\"Hold\",IO17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":81050.489999999991},"#N/A N/A",{"$f":"IR17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"JF17*JG17","v":{"$error":"#VALUE!"}},{"$f":"IF(JD17=\"Hold\",(JH17)/(IS17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(JD17=\"Purchase\",JH17/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(JD17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/IS17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD17=\"Hold\",IFERROR((((IS17-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(IS17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(IS17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(IS17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,JD17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,JD17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD17=\"Hold\",((IS17-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+JJ17),\n\nIF(JD17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI17-JJ17","v":{"$error":"#VALUE!"}},{"$f":"((JH17-JK17)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY17)*(1+JI17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"JE17*(1+JO17)","v":81610.648959600745},{"$f":"JN17-JO17","v":{"$error":"#VALUE!"}},{"$f":"((JH17-JP17)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD17=\"Hold\",JD17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":81050.489999999991},"#N/A N/A",{"$f":"JG17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"JU17*JV17","v":{"$error":"#VALUE!"}},{"$f":"IF(JS17=\"Hold\",(JW17)/(JH17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(JS17=\"Purchase\",JW17/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(JS17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/JH17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS17=\"Hold\",IFERROR((((JH17-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(JH17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(JH17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(JH17+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,JS17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,JS17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS17=\"Hold\",((JH17-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+JY17),\n\nIF(JS17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX17-JY17","v":{"$error":"#VALUE!"}},{"$f":"((JW17-JZ17)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN17)*(1+JX17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"JT17*(1+KD17)","v":81610.648959600745},{"$f":"KC17-KD17","v":{"$error":"#VALUE!"}},{"$f":"((JW17-KE17)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS17=\"Hold\",JS17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":81050.489999999991},"#N/A N/A",{"$f":"JV17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"KJ17*KK17","v":{"$error":"#VALUE!"}},{"$f":"IF(KH17=\"Hold\",(KL17)/(JW17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(KH17=\"Purchase\",KL17/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(KH17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/JW17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH17=\"Hold\",IFERROR((((JW17-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(JW17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(JW17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(JW17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,KH17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,KH17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH17=\"Hold\",((JW17-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+KN17),\n\nIF(KH17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM17-KN17","v":{"$error":"#VALUE!"}},{"$f":"((KL17-KO17)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC17)*(1+KM17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"KI17*(1+KS17)","v":81610.648959600745},{"$f":"KR17-KS17","v":{"$error":"#VALUE!"}},{"$f":"((KL17-KT17)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH17=\"Hold\",KH17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":81050.489999999991},"#N/A N/A",{"$f":"KK17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2700},{"$f":"KY17*KZ17","v":{"$error":"#VALUE!"}},{"$f":"IF(KW17=\"Hold\",(LA17)/(KL17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(KW17=\"Purchase\",LA17/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(KW17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/KL17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW17=\"Hold\",IFERROR((((KL17-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(KL17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(KL17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(KL17+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,KW17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,KW17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW17=\"Hold\",((KL17-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+LC17),\n\nIF(KW17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB17-LC17","v":{"$error":"#VALUE!"}},{"$f":"((LA17-LD17)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR17)*(1+LB17))-1","v":{"$error":"#VALUE!"}},6.9112347081523584E-3,{"$f":"KX17*(1+LH17)","v":81610.648959600745},{"$f":"LG17-LH17","v":{"$error":"#VALUE!"}},{"$f":"((LA17-LI17)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW17=\"Hold\",KW17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":81050.489999999991},"#N/A N/A",{"$f":"KZ17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(LL17=\"Hold\",(LP17)/(LA17+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(LL17=\"Purchase\",LP17/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(LL17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/LA17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL17=\"Hold\",IFERROR((((LA17-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(LA17+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(LA17+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(LA17+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,LL17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,LL17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL17=\"Hold\",((LA17-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+LR17),\n\nIF(LL17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((LP17-LS17)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((LP17-LX17)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL17=\"Hold\",LL17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":81050.489999999991},"#N/A N/A",{"$f":"LO17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(MA17=\"Hold\",(ME17)/(LP17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(MA17=\"Purchase\",ME17/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(MA17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/LP17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA17=\"Hold\",IFERROR((((LP17-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(LP17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(LP17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(LP17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,MA17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,MA17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA17=\"Hold\",((LP17-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+MG17),\n\nIF(MA17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((ME17-MH17)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((ME17-MM17)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA17=\"Hold\",MA17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":81050.489999999991},"#N/A N/A",{"$f":"MD17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(MP17=\"Hold\",(MT17)/(ME17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(MP17=\"Purchase\",MT17/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(MP17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/ME17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP17=\"Hold\",IFERROR((((ME17-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(ME17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(ME17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(ME17+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,MP17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,MP17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP17=\"Hold\",((ME17-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+MV17),\n\nIF(MP17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((MT17-MW17)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((MT17-NB17)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP17=\"Hold\",MP17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":81050.489999999991},"#N/A N/A",{"$f":"MS17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(NE17=\"Hold\",(NI17)/(MT17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(NE17=\"Purchase\",NI17/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(NE17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/MT17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE17=\"Hold\",IFERROR((((MT17-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(MT17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(MT17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(MT17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,NE17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,NE17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE17=\"Hold\",((MT17-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+NK17),\n\nIF(NE17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((NI17-NL17)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((NI17-NQ17)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE17=\"Hold\",NE17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":81050.489999999991},"#N/A N/A",{"$f":"NH17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(NT17=\"Hold\",(NX17)/(NI17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(NT17=\"Purchase\",NX17/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(NT17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/NI17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT17=\"Hold\",IFERROR((((NI17-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(NI17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(NI17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(NI17+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,NT17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,NT17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT17=\"Hold\",((NI17-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+NZ17),\n\nIF(NT17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((NX17-OA17)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((NX17-OF17)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT17=\"Hold\",NT17=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU17+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":81050.489999999991},"#N/A N/A",{"$f":"NW17+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B17,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2700},{"$error":"#VALUE!"},{"$f":"IF(OI17=\"Hold\",(OM17)/(NX17+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17))-1,\nIF(OI17=\"Purchase\",OM17/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B17)-1,\nIF(OI17=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B17)/NX17-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI17=\"Hold\",IFERROR((((NX17-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))/(NX17+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")/(NX17+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\")/(NX17+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI17=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,OI17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI17=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,OI17,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI17=\"Hold\",((NX17-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI17=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B17,Trades!$E:$E,\"Purchase\")*(1+OO17),\n\nIF(OI17=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((OM17-OP17)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.9112347081523584E-3,81610.648959600745,{"$error":"#VALUE!"},{"$f":"((OM17-OU17)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Exxon Mobil Corporation","XOM","Energy","Oil, Gas & Consumable Fuels","Large Value",74.349999999999994,890,{"$f":"F18*G18","v":66171.5},"Hold",{"$f":"H18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":66171.5},75.88,{"$f":"G18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"K18*L18","v":67533.2},{"$f":"IF(I18=\"Hold\",(M18)/(H18+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(I18=\"Purchase\",M18/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(I18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/H18-1)))","v":2.0578345662407571E-2},{"$f":"IF(I18=\"Hold\",IFERROR((((H18-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(H18+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(H18+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(H18+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,I18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,I18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I18=\"Hold\",((H18-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+O18),\n\nIF(I18=\"Sale\",0)))","v":66660.529874990432},{"$f":"N18-O18","v":1.3188005788134838E-2},{"$f":"((M18-P18)/(M$47-P$47))*Q$47","v":3.4434366954970663E-4},{"$f":"N18","v":2.0578345662407571E-2},{"$f":"O18","v":7.3903398742727342E-3},{"$f":"P18","v":66660.529874990432},{"$f":"Q18","v":1.3188005788134838E-2},{"$f":"R18","v":3.4434366954970663E-4},"Hold",{"$f":"J18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":66171.5},79.260000000000005,{"$f":"L18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"Z18*AA18","v":70541.400000000009},{"$f":"IF(X18=\"Hold\",(AB18)/(M18+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(X18=\"Purchase\",AB18/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(X18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/M18-1)))","v":4.4544016868740322E-2},{"$f":"IF(X18=\"Hold\",IFERROR((((M18-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(M18+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(M18+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(M18+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,X18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,X18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X18=\"Hold\",((M18-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+AD18),\n\nIF(X18=\"Sale\",0)))","v":69941.371033602685},{"$f":"AC18-AD18","v":8.8849479426017716E-3},{"$f":"((AB18-AE18)/(AB$47-AE$47))*AF$47","v":2.2676822199175703E-4},{"$f":"((1+N18)*(1+AC18))-1","v":6.6039004707465043E-2},{"$f":"((1+O18)*(1+AD18))-1","v":4.3312941439375363E-2},{"$f":"Y18*(1+AI18)","v":69037.582304455631},{"$f":"AH18-AI18","v":2.272606326808968E-2},{"$f":"((AB18-AJ18)/(AB$47-AJ$47))*AK$47","v":5.2905971607498773E-4},"Hold",{"$f":"Y18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":66171.5},82.48,{"$f":"AA18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"AO18*AP18","v":73407.199999999997},{"$f":"IF(AM18=\"Hold\",(AQ18)/(AB18+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(AM18=\"Purchase\",AQ18/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(AM18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/AB18-1)))","v":4.0625788544032204E-2},{"$f":"IF(AM18=\"Hold\",IFERROR((((AB18-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(AB18+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(AB18+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(AB18+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,AM18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,AM18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM18=\"Hold\",((AB18-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+AS18),\n\nIF(AM18=\"Sale\",0)))","v":71028.971031913141},{"$f":"AR18-AS18","v":3.3713946251234785E-2},{"$f":"((AQ18-AT18)/(AQ$47-AT$47))*AU$47","v":8.9278573155796709E-4},{"$f":"((1+AH18)*(1+AR18))-1","v":0.10934767989240113},{"$f":"((1+AI18)*(1+AS18))-1","v":5.0524155952638816E-2},{"$f":"AN18*(1+AX18)","v":69514.759185620045},{"$f":"AW18-AX18","v":5.8823523939762312E-2},{"$f":"((AQ18-AY18)/(AQ$47-AY$47))*AZ$47","v":1.3275834825474313E-3},"Hold",{"$f":"AN18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":66171.5},82.98,{"$f":"AP18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"BD18*BE18","v":73852.2},{"$f":"IF(BB18=\"Hold\",(BF18)/(AQ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(BB18=\"Purchase\",BF18/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(BB18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/AQ18-1)))","v":6.0620756547040688E-3},{"$f":"IF(BB18=\"Hold\",IFERROR((((AQ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(AQ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(AQ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(AQ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,BB18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,BB18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB18=\"Hold\",((AQ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+BH18),\n\nIF(BB18=\"Sale\",0)))","v":74682.553648704154},{"$f":"BG18-BH18","v":-1.131161042382978E-2},{"$f":"((BF18-BI18)/(BF$47-BI$47))*BJ$47","v":-3.056221138988486E-4},{"$f":"((1+AW18)*(1+BG18))-1","v":0.11607262945527919},{"$f":"((1+AX18)*(1+BH18))-1","v":6.8775632856076685E-2},{"$f":"BC18*(1+BM18)","v":70722.486789535877},{"$f":"BL18-BM18","v":4.7296996599202501E-2},{"$f":"((BF18-BN18)/(BF$47-BN$47))*BO$47","v":1.1742062518405934E-3},"Hold",{"$f":"BC18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":66171.5},82.74,{"$f":"BE18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"BS18*BT18","v":73638.599999999991},{"$f":"IF(BQ18=\"Hold\",(BU18)/(BF18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(BQ18=\"Purchase\",BU18/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(BQ18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/BF18-1)))","v":-2.8922631959509282E-3},{"$f":"IF(BQ18=\"Hold\",IFERROR((((BF18-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(BF18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(BF18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(BF18+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,BQ18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,BQ18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ18=\"Hold\",((BF18-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+BW18),\n\nIF(BQ18=\"Sale\",0)))","v":73934.425774323085},{"$f":"BV18-BW18","v":-4.0056460650203848E-3},{"$f":"((BU18-BX18)/(BU$47-BX$47))*BY$47","v":-1.1030429577033355E-4},{"$f":"((1+BL18)*(1+BV18))-1","v":0.11284465366509755},{"$f":"((1+BM18)*(1+BW18))-1","v":6.9965589336577594E-2},{"$f":"BR18*(1+CB18)","v":70801.227994785339},{"$f":"CA18-CB18","v":4.2879064328519956E-2},{"$f":"((BU18-CC18)/(BU$47-CC$47))*CD$47","v":9.2769027087855928E-4},"Hold",{"$f":"BR18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":66171.5},84.47,{"$f":"BT18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":890},{"$f":"CH18*CI18","v":75178.3},{"$f":"IF(CF18=\"Hold\",(CJ18)/(BU18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(CF18=\"Purchase\",CJ18/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(CF18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/BU18-1)))","v":2.0908871162678366E-2},{"$f":"IF(CF18=\"Hold\",IFERROR((((BU18-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(BU18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(BU18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(BU18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,CF18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,CF18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF18=\"Hold\",((BU18-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+CL18),\n\nIF(CF18=\"Sale\",0)))","v":74726.96992602339},{"$f":"CK18-CL18","v":6.1289877045000111E-3},{"$f":"((CJ18-CM18)/(CJ$47-CM$47))*CN$47","v":1.688578667577004E-4},{"$f":"((1+CA18)*(1+CK18))-1","v":0.13611297915265652},{"$f":"((1+CB18)*(1+CL18))-1","v":8.577955605123333E-2},{"$f":"CG18*(1+CQ18)","v":71847.661893244192},{"$f":"CP18-CQ18","v":5.0333423101423191E-2},{"$f":"((CJ18-CR18)/(CJ$47-CR$47))*CS$47","v":3.4625863352649791E-3},{"$f":"IF(OR(CF18=\"Hold\",CF18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":66171.5},78.099999999999994,{"$f":"CI18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":890},69509,{"$f":"IF(CU18=\"Hold\",(CY18)/(CJ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(CU18=\"Purchase\",CY18/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(CU18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/CJ18-1)))","v":-7.5411388658695455E-2},{"$f":"IF(CU18=\"Hold\",IFERROR((((CJ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(CJ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(CJ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(CJ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,CU18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,CU18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU18=\"Hold\",((CJ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+DA18),\n\nIF(CU18=\"Sale\",0)))","v":72373.186512893488},-3.8098580479918875E-2,-1.1257100476561889E-3,5.0437121721587097E-2,4.5266071751856485E-2,69166.823866927967,5.1710499697306123E-3,3.4527361985937178E-4,"Hold",{"$f":"CV18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":66171.5},79.790000000000006,{"$f":"CX18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":890},71013.100000000006,{"$f":"IF(DJ18=\"Hold\",(DN18)/(CY18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(DJ18=\"Purchase\",DN18/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(DJ18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/CY18-1)))","v":2.1638924455825936E-2},{"$f":"IF(DJ18=\"Hold\",IFERROR((((CY18-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(CY18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(CY18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(CY18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,DJ18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,DJ18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ18=\"Hold\",((CY18-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+DP18),\n\nIF(DJ18=\"Sale\",0)))","v":71714.957021725437},-1.0097354611998989E-2,-2.6736184800156716E-4,7.3167451244115833E-2,7.8438927505102507E-2,71361.921491403889,-5.2714762609866739E-3,4.8767773262882131E-3,"Hold",{"$f":"DK18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":66171.5},81.23,{"$f":"DM18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":890},72294.7,{"$f":"IF(DY18=\"Hold\",(EC18)/(DN18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(DY18=\"Purchase\",EC18/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(DY18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/DN18-1)))","v":1.8047374357688772E-2},{"$f":"IF(DY18=\"Hold\",IFERROR((((DN18-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(DN18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(DN18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(DN18+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,DY18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,DY18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY18=\"Hold\",((DN18-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+EE18),\n\nIF(DY18=\"Sale\",0)))","v":71394.838876402413},1.2671762302977729E-2,3.3958059327426877E-4,9.2535305985205207E-2,8.4236196804068575E-2,71745.535496820419,8.2991091811366324E-3,1.851618417564316E-3,"Hold",{"$f":"DZ18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":66171.5},"#N/A N/A",{"$f":"EB18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(EN18=\"Hold\",(ER18)/(EC18+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(EN18=\"Purchase\",ER18/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(EN18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/EC18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN18=\"Hold\",IFERROR((((EC18-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(EC18+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(EC18+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(EC18+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,EN18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,EN18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN18=\"Hold\",((EC18-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+ET18),\n\nIF(EN18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":66171.5},"#N/A N/A",{"$f":"EQ18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(FC18=\"Hold\",(FG18)/(ER18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(FC18=\"Purchase\",FG18/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(FC18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/ER18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC18=\"Hold\",IFERROR((((ER18-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(ER18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(ER18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(ER18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,FC18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,FC18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC18=\"Hold\",((ER18-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+FI18),\n\nIF(FC18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":66171.5},"#N/A N/A",{"$f":"FF18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(FR18=\"Hold\",(FV18)/(FG18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(FR18=\"Purchase\",FV18/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(FR18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/FG18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR18=\"Hold\",IFERROR((((FG18-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(FG18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(FG18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(FG18+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,FR18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,FR18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR18=\"Hold\",((FG18-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+FX18),\n\nIF(FR18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":66171.5},"#N/A N/A",{"$f":"FU18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(GG18=\"Hold\",(GK18)/(FV18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(GG18=\"Purchase\",GK18/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(GG18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/FV18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG18=\"Hold\",IFERROR((((FV18-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(FV18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(FV18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(FV18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,GG18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,GG18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG18=\"Hold\",((FV18-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+GM18),\n\nIF(GG18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":66171.5},"#N/A N/A",{"$f":"GJ18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(GV18=\"Hold\",(GZ18)/(GK18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(GV18=\"Purchase\",GZ18/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(GV18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/GK18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV18=\"Hold\",IFERROR((((GK18-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(GK18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(GK18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(GK18+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,GV18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,GV18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV18=\"Hold\",((GK18-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+HB18),\n\nIF(GV18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":66171.5},"#N/A N/A",{"$f":"GY18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(HK18=\"Hold\",(HO18)/(GZ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(HK18=\"Purchase\",HO18/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(HK18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/GZ18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK18=\"Hold\",IFERROR((((GZ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(GZ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(GZ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(GZ18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,HK18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,HK18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK18=\"Hold\",((GZ18-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+HQ18),\n\nIF(HK18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":66171.5},"#N/A N/A",{"$f":"HN18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(HZ18=\"Hold\",(ID18)/(HO18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(HZ18=\"Purchase\",ID18/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(HZ18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/HO18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ18=\"Hold\",IFERROR((((HO18-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(HO18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(HO18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(HO18+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,HZ18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,HZ18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ18=\"Hold\",((HO18-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+IF18),\n\nIF(HZ18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":66171.5},"#N/A N/A",{"$f":"IC18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(IO18=\"Hold\",(IS18)/(ID18+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(IO18=\"Purchase\",IS18/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(IO18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/ID18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO18=\"Hold\",IFERROR((((ID18-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(ID18+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(ID18+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(ID18+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,IO18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,IO18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO18=\"Hold\",((ID18-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+IU18),\n\nIF(IO18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":66171.5},"#N/A N/A",{"$f":"IR18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(JD18=\"Hold\",(JH18)/(IS18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(JD18=\"Purchase\",JH18/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(JD18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/IS18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD18=\"Hold\",IFERROR((((IS18-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(IS18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(IS18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(IS18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,JD18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,JD18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD18=\"Hold\",((IS18-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+JJ18),\n\nIF(JD18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":66171.5},"#N/A N/A",{"$f":"JG18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(JS18=\"Hold\",(JW18)/(JH18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(JS18=\"Purchase\",JW18/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(JS18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/JH18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS18=\"Hold\",IFERROR((((JH18-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(JH18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(JH18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(JH18+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,JS18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,JS18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS18=\"Hold\",((JH18-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+JY18),\n\nIF(JS18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":66171.5},"#N/A N/A",{"$f":"JV18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(KH18=\"Hold\",(KL18)/(JW18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(KH18=\"Purchase\",KL18/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(KH18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/JW18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH18=\"Hold\",IFERROR((((JW18-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(JW18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(JW18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(JW18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,KH18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,KH18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH18=\"Hold\",((JW18-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+KN18),\n\nIF(KH18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":66171.5},"#N/A N/A",{"$f":"KK18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(KW18=\"Hold\",(LA18)/(KL18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(KW18=\"Purchase\",LA18/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(KW18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/KL18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW18=\"Hold\",IFERROR((((KL18-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(KL18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(KL18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(KL18+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,KW18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,KW18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW18=\"Hold\",((KL18-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+LC18),\n\nIF(KW18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":66171.5},"#N/A N/A",{"$f":"KZ18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(LL18=\"Hold\",(LP18)/(LA18+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(LL18=\"Purchase\",LP18/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(LL18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/LA18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL18=\"Hold\",IFERROR((((LA18-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(LA18+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(LA18+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(LA18+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,LL18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,LL18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL18=\"Hold\",((LA18-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+LR18),\n\nIF(LL18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(LL18=\"Hold\",LL18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":66171.5},"#N/A N/A",{"$f":"LO18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(MA18=\"Hold\",(ME18)/(LP18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(MA18=\"Purchase\",ME18/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(MA18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/LP18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA18=\"Hold\",IFERROR((((LP18-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(LP18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(LP18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(LP18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,MA18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,MA18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA18=\"Hold\",((LP18-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+MG18),\n\nIF(MA18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(MA18=\"Hold\",MA18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":66171.5},"#N/A N/A",{"$f":"MD18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(MP18=\"Hold\",(MT18)/(ME18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(MP18=\"Purchase\",MT18/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(MP18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/ME18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP18=\"Hold\",IFERROR((((ME18-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(ME18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(ME18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(ME18+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,MP18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,MP18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP18=\"Hold\",((ME18-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+MV18),\n\nIF(MP18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(MP18=\"Hold\",MP18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":66171.5},"#N/A N/A",{"$f":"MS18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(NE18=\"Hold\",(NI18)/(MT18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(NE18=\"Purchase\",NI18/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(NE18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/MT18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE18=\"Hold\",IFERROR((((MT18-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(MT18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(MT18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(MT18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,NE18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,NE18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE18=\"Hold\",((MT18-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+NK18),\n\nIF(NE18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(NE18=\"Hold\",NE18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":66171.5},"#N/A N/A",{"$f":"NH18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(NT18=\"Hold\",(NX18)/(NI18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(NT18=\"Purchase\",NX18/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(NT18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/NI18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT18=\"Hold\",IFERROR((((NI18-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(NI18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(NI18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(NI18+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,NT18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,NT18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT18=\"Hold\",((NI18-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+NZ18),\n\nIF(NT18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(NT18=\"Hold\",NT18=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU18+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":66171.5},"#N/A N/A",{"$f":"NW18+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B18,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":890},{"$error":"#VALUE!"},{"$f":"IF(OI18=\"Hold\",(OM18)/(NX18+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18))-1,\nIF(OI18=\"Purchase\",OM18/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B18)-1,\nIF(OI18=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B18)/NX18-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI18=\"Hold\",IFERROR((((NX18-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))/(NX18+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")/(NX18+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\")/(NX18+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI18=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,OI18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI18=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,OI18,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI18=\"Hold\",((NX18-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI18=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B18,Trades!$E:$E,\"Purchase\")*(1+OO18),\n\nIF(OI18=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,71745.535496820419,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Ford Motors","F","Consumer Discretionary","Automobiles","Large Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"J19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":84925.407600000006},14.97,{"$f":"L19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":5666},84820.02,{"$f":"IF(X19=\"Hold\",(AB19)/(M19+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(X19=\"Purchase\",AB19/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(X19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/M19-1)))","v":-1.2409431167688112E-3},{"$f":"IF(X19=\"Hold\",IFERROR((((M19-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(M19+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(M19+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(M19+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,X19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,X19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":9.7182468339784833E-4},{"$f":"IF(X19=\"Hold\",((M19-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+AD19),\n\nIF(X19=\"Sale\",0)))","v":85007.940207353313},-2.2127678001666595E-3,-7.1020456818436398E-5,-1.2409431167688112E-3,9.7182468339784833E-4,85007.940207353313,-2.2127678001666595E-3,-6.6112409663529235E-5,"Hold",{"$f":"Y19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":84925.407600000006},15.28,{"$f":"AA19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":5666},86576.48,{"$f":"IF(AM19=\"Hold\",(AQ19)/(AB19+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(AM19=\"Purchase\",AQ19/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(AM19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/AB19-1)))","v":2.0708082832331165E-2},{"$f":"IF(AM19=\"Hold\",IFERROR((((AB19-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(AB19+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(AB19+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(AB19+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,AM19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,AM19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM19=\"Hold\",((AB19-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+AS19),\n\nIF(AM19=\"Sale\",0)))","v":85406.282601511921},1.3796240539533744E-2,4.3929140318092828E-4,1.9441442162710043E-2,7.8903840751431975E-3,85595.501683702096,1.1551058087566846E-2,3.3457942498266017E-4,"Hold",{"$f":"AN19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":84925.407600000006},15.67,{"$f":"AP19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":5666},88786.22,{"$f":"IF(BB19=\"Hold\",(BF19)/(AQ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(BB19=\"Purchase\",BF19/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(BB19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/AQ19-1)))","v":2.5523560209424145E-2},{"$f":"IF(BB19=\"Hold\",IFERROR((((AQ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(AQ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(AQ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(AQ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,BB19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,BB19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB19=\"Hold\",((AQ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+BH19),\n\nIF(BB19=\"Sale\",0)))","v":88080.632585304455},8.1498741308902965E-3,2.5970033076413578E-4,4.5461217191732128E-2,2.5401155209637594E-2,87082.611059689341,2.0060061982094535E-2,6.3916024692487969E-4,"Hold",{"$f":"BC19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":84925.407600000006},14.81,{"$f":"BE19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":5666},83913.46,{"$f":"IF(BQ19=\"Hold\",(BU19)/(BF19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(BQ19=\"Purchase\",BU19/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(BQ19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/BF19-1)))","v":-5.4881940012763142E-2},{"$f":"IF(BQ19=\"Hold\",IFERROR((((BF19-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(BF19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(BF19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(BF19+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,BQ19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,BQ19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ19=\"Hold\",((BF19-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+BW19),\n\nIF(BQ19=\"Sale\",0)))","v":88885.073056357433},-5.59953228818326E-2,-1.8537609790050397E-3,-1.1915722615854829E-2,2.654281928977209E-2,87179.567347037038,-3.845854190562692E-2,-1.0678670276307374E-3,"Hold",{"$f":"BR19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":84925.407600000006},14.52,{"$f":"BT19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":5666},82270.319999999992,{"$f":"IF(CF19=\"Hold\",(CJ19)/(BU19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(CF19=\"Purchase\",CJ19/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(CF19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/BU19-1)))","v":-1.9581363943281693E-2},{"$f":"IF(CF19=\"Hold\",IFERROR((((BU19-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(BU19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(BU19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(BU19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,CF19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,CF19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF19=\"Hold\",((BU19-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+CL19),\n\nIF(CF19=\"Sale\",0)))","v":85153.691159372509},-3.436124740146005E-2,-1.0787668075217826E-3,-3.126376045794832E-2,4.1715002523704747E-2,88468.071192360658,-7.2978762981653067E-2,-6.4432844098284529E-3,"Hold",{"$f":"CG19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":84925.407600000006},13.92,{"$f":"CI19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":5666},78870.720000000001,{"$f":"IF(CU19=\"Hold\",(CY19)/(CJ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(CU19=\"Purchase\",CY19/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(CU19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/CJ19-1)))","v":-4.1322314049586639E-2},{"$f":"IF(CU19=\"Hold\",IFERROR((((CJ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(CJ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(CJ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(CJ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,CU19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,CU19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU19=\"Hold\",((CJ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+DA19),\n\nIF(CU19=\"Sale\",0)))","v":79200.583331033427},-4.0095058708100595E-3,-1.2964604938473024E-4,-7.1294183579520554E-2,2.8456904575839825E-3,85167.079022013757,-7.4139874037104536E-2,-6.3533556591080335E-3,"Hold",{"$f":"CV19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":84925.407600000006},14.6,{"$f":"CX19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":5666},82723.599999999991,{"$f":"IF(DJ19=\"Hold\",(DN19)/(CY19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(DJ19=\"Purchase\",DN19/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(DJ19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/CY19-1)))","v":4.8850574712643535E-2},{"$f":"IF(DJ19=\"Hold\",IFERROR((((CY19-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(CY19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(CY19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(CY19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,DJ19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,DJ19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ19=\"Hold\",((CY19-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+DP19),\n\nIF(DJ19=\"Sale\",0)))","v":81373.783180200277},1.711429564481861E-2,5.1419236145568029E-4,-2.5926370708405311E-2,3.4672281151911344E-2,87869.965209247879,-6.0598651860316655E-2,7.1949916457983404E-2,"Hold",{"$f":"DK19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":84925.407600000006},14.53,{"$f":"DM19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":5666},82326.98,{"$f":"IF(DY19=\"Hold\",(EC19)/(DN19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(DY19=\"Purchase\",EC19/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(DY19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/DN19-1)))","v":-4.794520547945158E-3},{"$f":"IF(DY19=\"Hold\",IFERROR((((DN19-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(DN19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(DN19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(DN19+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,DY19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,DY19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY19=\"Hold\",((DN19-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+EE19),\n\nIF(DY19=\"Sale\",0)))","v":83168.289981369089},-1.0170132602656201E-2,-3.17485148662386E-4,-3.059658673925536E-2,4.0234277939146912E-2,88342.320053473741,-7.0830864678402272E-2,-2.0281927120992593E-2,"Hold",{"$f":"DZ19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":84925.407600000006},"#N/A N/A",{"$f":"EB19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(EN19=\"Hold\",(ER19)/(EC19+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(EN19=\"Purchase\",ER19/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(EN19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/EC19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN19=\"Hold\",IFERROR((((EC19-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(EC19+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(EC19+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(EC19+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,EN19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,EN19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN19=\"Hold\",((EC19-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+ET19),\n\nIF(EN19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":84925.407600000006},"#N/A N/A",{"$f":"EQ19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(FC19=\"Hold\",(FG19)/(ER19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(FC19=\"Purchase\",FG19/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(FC19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/ER19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC19=\"Hold\",IFERROR((((ER19-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(ER19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(ER19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(ER19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,FC19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,FC19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC19=\"Hold\",((ER19-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+FI19),\n\nIF(FC19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":84925.407600000006},"#N/A N/A",{"$f":"FF19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(FR19=\"Hold\",(FV19)/(FG19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(FR19=\"Purchase\",FV19/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(FR19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/FG19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR19=\"Hold\",IFERROR((((FG19-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(FG19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(FG19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(FG19+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,FR19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,FR19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR19=\"Hold\",((FG19-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+FX19),\n\nIF(FR19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":84925.407600000006},"#N/A N/A",{"$f":"FU19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(GG19=\"Hold\",(GK19)/(FV19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(GG19=\"Purchase\",GK19/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(GG19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/FV19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG19=\"Hold\",IFERROR((((FV19-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(FV19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(FV19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(FV19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,GG19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,GG19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG19=\"Hold\",((FV19-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+GM19),\n\nIF(GG19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":84925.407600000006},"#N/A N/A",{"$f":"GJ19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(GV19=\"Hold\",(GZ19)/(GK19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(GV19=\"Purchase\",GZ19/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(GV19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/GK19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV19=\"Hold\",IFERROR((((GK19-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(GK19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(GK19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(GK19+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,GV19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,GV19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV19=\"Hold\",((GK19-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+HB19),\n\nIF(GV19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":84925.407600000006},"#N/A N/A",{"$f":"GY19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(HK19=\"Hold\",(HO19)/(GZ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(HK19=\"Purchase\",HO19/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(HK19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/GZ19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK19=\"Hold\",IFERROR((((GZ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(GZ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(GZ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(GZ19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,HK19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,HK19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK19=\"Hold\",((GZ19-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+HQ19),\n\nIF(HK19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":84925.407600000006},"#N/A N/A",{"$f":"HN19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(HZ19=\"Hold\",(ID19)/(HO19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(HZ19=\"Purchase\",ID19/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(HZ19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/HO19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ19=\"Hold\",IFERROR((((HO19-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(HO19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(HO19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(HO19+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,HZ19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,HZ19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ19=\"Hold\",((HO19-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+IF19),\n\nIF(HZ19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":84925.407600000006},"#N/A N/A",{"$f":"IC19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(IO19=\"Hold\",(IS19)/(ID19+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(IO19=\"Purchase\",IS19/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(IO19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/ID19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO19=\"Hold\",IFERROR((((ID19-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(ID19+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(ID19+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(ID19+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,IO19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,IO19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO19=\"Hold\",((ID19-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+IU19),\n\nIF(IO19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":84925.407600000006},"#N/A N/A",{"$f":"IR19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(JD19=\"Hold\",(JH19)/(IS19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(JD19=\"Purchase\",JH19/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(JD19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/IS19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD19=\"Hold\",IFERROR((((IS19-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(IS19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(IS19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(IS19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,JD19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,JD19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD19=\"Hold\",((IS19-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+JJ19),\n\nIF(JD19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":84925.407600000006},"#N/A N/A",{"$f":"JG19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(JS19=\"Hold\",(JW19)/(JH19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(JS19=\"Purchase\",JW19/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(JS19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/JH19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS19=\"Hold\",IFERROR((((JH19-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(JH19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(JH19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(JH19+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,JS19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,JS19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS19=\"Hold\",((JH19-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+JY19),\n\nIF(JS19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":84925.407600000006},"#N/A N/A",{"$f":"JV19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(KH19=\"Hold\",(KL19)/(JW19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(KH19=\"Purchase\",KL19/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(KH19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/JW19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH19=\"Hold\",IFERROR((((JW19-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(JW19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(JW19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(JW19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,KH19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,KH19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH19=\"Hold\",((JW19-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+KN19),\n\nIF(KH19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":84925.407600000006},"#N/A N/A",{"$f":"KK19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(KW19=\"Hold\",(LA19)/(KL19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(KW19=\"Purchase\",LA19/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(KW19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/KL19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW19=\"Hold\",IFERROR((((KL19-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(KL19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(KL19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(KL19+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,KW19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,KW19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW19=\"Hold\",((KL19-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+LC19),\n\nIF(KW19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":84925.407600000006},"#N/A N/A",{"$f":"KZ19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(LL19=\"Hold\",(LP19)/(LA19+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(LL19=\"Purchase\",LP19/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(LL19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/LA19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL19=\"Hold\",IFERROR((((LA19-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(LA19+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(LA19+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(LA19+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,LL19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,LL19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL19=\"Hold\",((LA19-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+LR19),\n\nIF(LL19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":84925.407600000006},"#N/A N/A",{"$f":"LO19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(MA19=\"Hold\",(ME19)/(LP19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(MA19=\"Purchase\",ME19/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(MA19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/LP19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA19=\"Hold\",IFERROR((((LP19-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(LP19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(LP19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(LP19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,MA19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,MA19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA19=\"Hold\",((LP19-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+MG19),\n\nIF(MA19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":84925.407600000006},"#N/A N/A",{"$f":"MD19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(MP19=\"Hold\",(MT19)/(ME19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(MP19=\"Purchase\",MT19/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(MP19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/ME19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP19=\"Hold\",IFERROR((((ME19-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(ME19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(ME19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(ME19+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,MP19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,MP19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP19=\"Hold\",((ME19-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+MV19),\n\nIF(MP19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":84925.407600000006},"#N/A N/A",{"$f":"MS19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(NE19=\"Hold\",(NI19)/(MT19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(NE19=\"Purchase\",NI19/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(NE19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/MT19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE19=\"Hold\",IFERROR((((MT19-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(MT19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(MT19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(MT19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,NE19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,NE19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE19=\"Hold\",((MT19-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+NK19),\n\nIF(NE19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":84925.407600000006},"#N/A N/A",{"$f":"NH19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(NT19=\"Hold\",(NX19)/(NI19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(NT19=\"Purchase\",NX19/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(NT19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/NI19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT19=\"Hold\",IFERROR((((NI19-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(NI19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(NI19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(NI19+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,NT19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,NT19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT19=\"Hold\",((NI19-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+NZ19),\n\nIF(NT19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU19+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":84925.407600000006},"#N/A N/A",{"$f":"NW19+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B19,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":5666},{"$error":"#VALUE!"},{"$f":"IF(OI19=\"Hold\",(OM19)/(NX19+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19))-1,\nIF(OI19=\"Purchase\",OM19/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B19)-1,\nIF(OI19=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B19)/NX19-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI19=\"Hold\",IFERROR((((NX19-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))/(NX19+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")/(NX19+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\")/(NX19+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI19=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,OI19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI19=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,OI19,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI19=\"Hold\",((NX19-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI19=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B19,Trades!$E:$E,\"Purchase\")*(1+OO19),\n\nIF(OI19=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0234277939146912E-2,88342.320053473741,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Gas Natural Inc","EGAS","Utilities","Gas Utilities","Small Value",8.94,6095,{"$f":"F20*G20","v":54489.299999999996},"Hold",{"$f":"H20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":54489.299999999996},8.9600000000000009,{"$f":"G20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":6095},{"$f":"K20*L20","v":54611.200000000004},{"$f":"IF(I20=\"Hold\",(M20)/(H20+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(I20=\"Purchase\",M20/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(I20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/H20-1)))","v":2.2371364653246406E-3},{"$f":"IF(I20=\"Hold\",IFERROR((((H20-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(H20+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(H20+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(H20+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,I20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,I20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I20=\"Hold\",((H20-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+O20),\n\nIF(I20=\"Sale\",0)))","v":54891.994446511206},{"$f":"N20-O20","v":-5.1532034089480936E-3},{"$f":"((M20-P20)/(M$47-P$47))*Q$47","v":-1.10797639714991E-4},{"$f":"N20","v":2.2371364653246406E-3},7.3903398742727342E-3,54891.994446511206,-5.1532034089480936E-3,-1.10797639714991E-4,"Hold",{"$f":"J20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":54489.299999999996},9.23,{"$f":"L20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":6095},56256.850000000006,{"$f":"IF(X20=\"Hold\",(AB20)/(M20+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(X20=\"Purchase\",AB20/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(X20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/M20-1)))","v":3.0133928571428603E-2},{"$f":"IF(X20=\"Hold\",IFERROR((((M20-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(M20+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(M20+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(M20+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,X20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,X20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X20=\"Hold\",((M20-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+AD20),\n\nIF(X20=\"Sale\",0)))","v":56558.584544939135},-5.5251403547099467E-3,-1.140341718503464E-4,3.2438478747203847E-2,4.3312941439375363E-2,56849.391859972551,-1.0874462692171516E-2,-2.0846278716393044E-4,"Hold",{"$f":"Y20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":54489.299999999996},8.9700000000000006,{"$f":"AA20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":6095},54672.15,{"$f":"IF(AM20=\"Hold\",(AQ20)/(AB20+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(AM20=\"Purchase\",AQ20/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(AM20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/AB20-1)))","v":-2.8169014084507116E-2},{"$f":"IF(AM20=\"Hold\",IFERROR((((AB20-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(AB20+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(AB20+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(AB20+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,AM20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,AM20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM20=\"Hold\",((AB20-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+AS20),\n\nIF(AM20=\"Sale\",0)))","v":56645.688475089562},-3.5080856377304535E-2,-7.4086516264159805E-4,3.3557046979868499E-3,5.0524155952638816E-2,57242.325890950116,-4.7168451254651966E-2,-8.7660242577395123E-4,"Hold",{"$f":"AN20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":54489.299999999996},8.81,{"$f":"AP20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":6095},53696.950000000004,{"$f":"IF(BB20=\"Hold\",(BF20)/(AQ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(BB20=\"Purchase\",BF20/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(BB20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/AQ20-1)))","v":-1.7837235228539527E-2},{"$f":"IF(BB20=\"Hold\",IFERROR((((AQ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(AQ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(AQ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(AQ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,BB20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,BB20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB20=\"Hold\",((AQ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+BH20),\n\nIF(BB20=\"Sale\",0)))","v":55622.006771338514},-3.5210921307073373E-2,-7.0854137962773629E-4,-1.4541387024608166E-2,6.8775632856076685E-2,58236.836091384612,-8.3317019880684851E-2,-1.7032751158555634E-3,"Hold",{"$f":"BC20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":54489.299999999996},8.82,{"$f":"BE20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":6095},53757.9,{"$f":"IF(BQ20=\"Hold\",(BU20)/(BF20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(BQ20=\"Purchase\",BU20/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(BQ20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/BF20-1)))","v":1.1350737797957144E-3},{"$f":"IF(BQ20=\"Hold\",IFERROR((((BF20-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(BF20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(BF20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(BF20+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,BQ20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,BQ20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ20=\"Hold\",((BF20-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+BW20),\n\nIF(BQ20=\"Sale\",0)))","v":53756.735264251285},2.169091072625742E-5,4.3429399218058142E-7,-1.3422818791945956E-2,6.9965589336577594E-2,58301.675987037575,-8.338840812852355E-2,-1.4856059651252851E-3,"Hold",{"$f":"BR20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":54489.299999999996},8.7799999999999994,{"$f":"BT20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":6095},53514.1,{"$f":"IF(CF20=\"Hold\",(CJ20)/(BU20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(CF20=\"Purchase\",CJ20/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(CF20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/BU20-1)))","v":-4.5351473922903285E-3},{"$f":"IF(CF20=\"Hold\",IFERROR((((BU20-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(BU20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(BU20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(BU20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,CF20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,CF20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF20=\"Hold\",((BU20-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+CL20),\n\nIF(CF20=\"Sale\",0)))","v":54552.435496956401},-1.9315030850468685E-2,-3.8847647676130758E-4,-1.7897091722594793E-2,8.577955605123333E-2,59163.367963542463,-0.10367664777382812,-5.8730721945248242E-3,"Hold",{"$f":"CG20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":54489.299999999996},8.6,{"$f":"CI20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":6095},52417,{"$f":"IF(CU20=\"Hold\",(CY20)/(CJ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(CU20=\"Purchase\",CY20/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(CU20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/CJ20-1)))","v":-2.0501138952163989E-2},{"$f":"IF(CU20=\"Hold\",IFERROR((((CJ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(CJ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(CJ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(CJ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,CU20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,CU20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU20=\"Hold\",((CJ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+DA20),\n\nIF(CU20=\"Sale\",0)))","v":51517.338651840131},1.6811669226612591E-2,3.5359352980416021E-4,-3.8031319910514227E-2,4.5266071751856485E-2,56955.81656350843,-8.3297391662370712E-2,-4.5799033693280011E-3,"Hold",{"$f":"CV20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":54489.299999999996},8.73,{"$f":"CX20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":6095},53209.350000000006,{"$f":"IF(DJ20=\"Hold\",(DN20)/(CY20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(DJ20=\"Purchase\",DN20/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(DJ20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/CY20-1)))","v":1.5116279069767646E-2},{"$f":"IF(DJ20=\"Hold\",IFERROR((((CY20-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(CY20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(CY20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(CY20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,DJ20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,DJ20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ20=\"Hold\",((CY20-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+DP20),\n\nIF(DJ20=\"Sale\",0)))","v":54080.520539898178},-1.6619999998057279E-2,-3.3185927940009496E-4,-2.3489932885905507E-2,7.8438927505102507E-2,58763.382252503776,-0.10192886039100801,7.7649397258962249E-2,"Hold",{"$f":"DK20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":54489.299999999996},8.7100000000000009,{"$f":"DM20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":6095},53087.450000000004,{"$f":"IF(DY20=\"Hold\",(EC20)/(DN20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(DY20=\"Purchase\",EC20/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(DY20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/DN20-1)))","v":-2.2909507445589838E-3},{"$f":"IF(DY20=\"Hold\",IFERROR((((DN20-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(DN20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(DN20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(DN20+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,DY20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,DY20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY20=\"Hold\",((DN20-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+EE20),\n\nIF(DY20=\"Sale\",0)))","v":53495.382823283348},-7.6665627992700261E-3,-1.5394161000398287E-4,-2.5727069351229925E-2,8.4236196804068575E-2,59079.271398515928,-0.1099632661552985,-2.0202629252277286E-2,"Hold",{"$f":"DZ20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":54489.299999999996},"#N/A N/A",{"$f":"EB20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(EN20=\"Hold\",(ER20)/(EC20+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(EN20=\"Purchase\",ER20/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(EN20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/EC20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN20=\"Hold\",IFERROR((((EC20-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(EC20+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(EC20+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(EC20+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,EN20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,EN20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN20=\"Hold\",((EC20-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+ET20),\n\nIF(EN20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":54489.299999999996},"#N/A N/A",{"$f":"EQ20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(FC20=\"Hold\",(FG20)/(ER20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(FC20=\"Purchase\",FG20/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(FC20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/ER20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC20=\"Hold\",IFERROR((((ER20-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(ER20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(ER20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(ER20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,FC20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,FC20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC20=\"Hold\",((ER20-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+FI20),\n\nIF(FC20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":54489.299999999996},"#N/A N/A",{"$f":"FF20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(FR20=\"Hold\",(FV20)/(FG20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(FR20=\"Purchase\",FV20/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(FR20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/FG20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR20=\"Hold\",IFERROR((((FG20-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(FG20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(FG20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(FG20+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,FR20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,FR20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR20=\"Hold\",((FG20-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+FX20),\n\nIF(FR20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":54489.299999999996},"#N/A N/A",{"$f":"FU20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(GG20=\"Hold\",(GK20)/(FV20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(GG20=\"Purchase\",GK20/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(GG20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/FV20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG20=\"Hold\",IFERROR((((FV20-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(FV20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(FV20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(FV20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,GG20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,GG20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG20=\"Hold\",((FV20-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+GM20),\n\nIF(GG20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":54489.299999999996},"#N/A N/A",{"$f":"GJ20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(GV20=\"Hold\",(GZ20)/(GK20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(GV20=\"Purchase\",GZ20/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(GV20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/GK20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV20=\"Hold\",IFERROR((((GK20-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(GK20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(GK20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(GK20+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,GV20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,GV20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV20=\"Hold\",((GK20-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+HB20),\n\nIF(GV20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":54489.299999999996},"#N/A N/A",{"$f":"GY20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(HK20=\"Hold\",(HO20)/(GZ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(HK20=\"Purchase\",HO20/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(HK20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/GZ20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK20=\"Hold\",IFERROR((((GZ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(GZ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(GZ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(GZ20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,HK20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,HK20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK20=\"Hold\",((GZ20-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+HQ20),\n\nIF(HK20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":54489.299999999996},"#N/A N/A",{"$f":"HN20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(HZ20=\"Hold\",(ID20)/(HO20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(HZ20=\"Purchase\",ID20/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(HZ20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/HO20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ20=\"Hold\",IFERROR((((HO20-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(HO20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(HO20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(HO20+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,HZ20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,HZ20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ20=\"Hold\",((HO20-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+IF20),\n\nIF(HZ20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":54489.299999999996},"#N/A N/A",{"$f":"IC20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(IO20=\"Hold\",(IS20)/(ID20+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(IO20=\"Purchase\",IS20/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(IO20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/ID20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO20=\"Hold\",IFERROR((((ID20-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(ID20+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(ID20+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(ID20+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,IO20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,IO20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO20=\"Hold\",((ID20-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+IU20),\n\nIF(IO20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":54489.299999999996},"#N/A N/A",{"$f":"IR20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(JD20=\"Hold\",(JH20)/(IS20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(JD20=\"Purchase\",JH20/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(JD20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/IS20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD20=\"Hold\",IFERROR((((IS20-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(IS20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(IS20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(IS20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,JD20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,JD20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD20=\"Hold\",((IS20-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+JJ20),\n\nIF(JD20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":54489.299999999996},"#N/A N/A",{"$f":"JG20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(JS20=\"Hold\",(JW20)/(JH20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(JS20=\"Purchase\",JW20/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(JS20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/JH20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS20=\"Hold\",IFERROR((((JH20-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(JH20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(JH20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(JH20+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,JS20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,JS20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS20=\"Hold\",((JH20-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+JY20),\n\nIF(JS20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":54489.299999999996},"#N/A N/A",{"$f":"JV20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(KH20=\"Hold\",(KL20)/(JW20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(KH20=\"Purchase\",KL20/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(KH20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/JW20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH20=\"Hold\",IFERROR((((JW20-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(JW20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(JW20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(JW20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,KH20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,KH20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH20=\"Hold\",((JW20-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+KN20),\n\nIF(KH20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":54489.299999999996},"#N/A N/A",{"$f":"KK20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(KW20=\"Hold\",(LA20)/(KL20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(KW20=\"Purchase\",LA20/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(KW20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/KL20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW20=\"Hold\",IFERROR((((KL20-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(KL20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(KL20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(KL20+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,KW20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,KW20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW20=\"Hold\",((KL20-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+LC20),\n\nIF(KW20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":54489.299999999996},"#N/A N/A",{"$f":"KZ20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(LL20=\"Hold\",(LP20)/(LA20+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(LL20=\"Purchase\",LP20/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(LL20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/LA20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL20=\"Hold\",IFERROR((((LA20-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(LA20+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(LA20+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(LA20+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,LL20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,LL20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL20=\"Hold\",((LA20-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+LR20),\n\nIF(LL20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":54489.299999999996},"#N/A N/A",{"$f":"LO20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(MA20=\"Hold\",(ME20)/(LP20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(MA20=\"Purchase\",ME20/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(MA20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/LP20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA20=\"Hold\",IFERROR((((LP20-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(LP20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(LP20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(LP20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,MA20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,MA20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA20=\"Hold\",((LP20-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+MG20),\n\nIF(MA20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":54489.299999999996},"#N/A N/A",{"$f":"MD20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(MP20=\"Hold\",(MT20)/(ME20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(MP20=\"Purchase\",MT20/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(MP20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/ME20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP20=\"Hold\",IFERROR((((ME20-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(ME20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(ME20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(ME20+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,MP20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,MP20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP20=\"Hold\",((ME20-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+MV20),\n\nIF(MP20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":54489.299999999996},"#N/A N/A",{"$f":"MS20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(NE20=\"Hold\",(NI20)/(MT20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(NE20=\"Purchase\",NI20/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(NE20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/MT20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE20=\"Hold\",IFERROR((((MT20-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(MT20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(MT20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(MT20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,NE20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,NE20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE20=\"Hold\",((MT20-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+NK20),\n\nIF(NE20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":54489.299999999996},"#N/A N/A",{"$f":"NH20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(NT20=\"Hold\",(NX20)/(NI20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(NT20=\"Purchase\",NX20/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(NT20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/NI20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT20=\"Hold\",IFERROR((((NI20-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(NI20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(NI20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(NI20+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,NT20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,NT20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT20=\"Hold\",((NI20-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+NZ20),\n\nIF(NT20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU20+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":54489.299999999996},"#N/A N/A",{"$f":"NW20+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B20,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":6095},{"$error":"#VALUE!"},{"$f":"IF(OI20=\"Hold\",(OM20)/(NX20+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20))-1,\nIF(OI20=\"Purchase\",OM20/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B20)-1,\nIF(OI20=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B20)/NX20-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI20=\"Hold\",IFERROR((((NX20-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))/(NX20+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")/(NX20+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\")/(NX20+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI20=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,OI20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI20=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,OI20,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI20=\"Hold\",((NX20-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI20=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B20,Trades!$E:$E,\"Purchase\")*(1+OO20),\n\nIF(OI20=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,59079.271398515928,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["General Electric","GE","Industrials","Industrial Conglomerates","Large Value",25.22,2681,67614.819999999992,"Hold",{"$f":"H21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":67614.819999999992},25.47,{"$f":"G21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":2681},68285.069999999992,{"$f":"IF(I21=\"Hold\",(M21)/(H21+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(I21=\"Purchase\",M21/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(I21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/H21-1)))","v":9.9127676447263724E-3},{"$f":"IF(I21=\"Hold\",IFERROR((((H21-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(H21+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(H21+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(H21+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,I21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,I21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I21=\"Hold\",((H21-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+O21),\n\nIF(I21=\"Sale\",0)))","v":68114.516500337762},2.5224277704536382E-3,6.729807317237226E-5,9.9127676447263724E-3,7.3903398742727342E-3,68114.516500337762,2.5224277704536382E-3,6.729807317237226E-5,"Hold",{"$f":"J21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":67614.819999999992},28.07,{"$f":"L21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":2681},75255.67,{"$f":"IF(X21=\"Hold\",(AB21)/(M21+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(X21=\"Purchase\",AB21/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(X21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/M21-1)))","v":0.10208087946603861},{"$f":"IF(X21=\"Hold\",IFERROR((((M21-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(M21+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(M21+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(M21+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,X21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,X21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X21=\"Hold\",((M21-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+AD21),\n\nIF(X21=\"Sale\",0)))","v":70720.052017756185},6.6421810539900067E-2,1.7141406216482585E-3,0.11300555114988109,4.3312941439375363E-2,70543.416739093896,6.9692609710505726E-2,1.6578228728622159E-3,"Hold",{"$f":"Y21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":67614.819999999992},28.98,{"$f":"AA21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":2681},77695.38,{"$f":"IF(AM21=\"Hold\",(AQ21)/(AB21+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(AM21=\"Purchase\",AQ21/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(AM21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/AB21-1)))","v":3.2418952618453956E-2},{"$f":"IF(AM21=\"Hold\",IFERROR((((AB21-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(AB21+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(AB21+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(AB21+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,AM21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,AM21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM21=\"Hold\",((AB21-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+AS21),\n\nIF(AM21=\"Sale\",0)))","v":75775.825322678807},2.5507110325656536E-2,7.205996772616614E-4,0.14908802537668531,5.0524155952638816E-2,71031.001710389595,9.8563869424046491E-2,2.2730001458336497E-3,"Hold",{"$f":"AN21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":67614.819999999992},29.51,{"$f":"AP21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":2681},79116.31,{"$f":"IF(BB21=\"Hold\",(BF21)/(AQ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(BB21=\"Purchase\",BF21/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(BB21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/AQ21-1)))","v":1.8288474810213895E-2},{"$f":"IF(BB21=\"Hold\",IFERROR((((AQ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(AQ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(AQ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(AQ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,BB21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,BB21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB21=\"Hold\",((AQ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+BH21),\n\nIF(BB21=\"Sale\",0)))","v":79045.235141872399},9.1478873168004612E-4,2.6159996309905601E-5,0.17010309278350522,6.8775632856076685E-2,72265.072035949706,0.10132745992742853,2.5704484434350052E-3,"Hold",{"$f":"BC21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":67614.819999999992},28.92,{"$f":"BE21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":2681},77534.52,{"$f":"IF(BQ21=\"Hold\",(BU21)/(BF21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(BQ21=\"Purchase\",BU21/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(BQ21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/BF21-1)))","v":-1.9993222636394359E-2},{"$f":"IF(BQ21=\"Hold\",IFERROR((((BF21-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(BF21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(BF21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(BF21+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,BQ21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,BQ21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ21=\"Hold\",((BF21-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+BW21),\n\nIF(BQ21=\"Sale\",0)))","v":79204.396744217986},-2.1106605505463817E-2,-6.2264547000914544E-4,0.14670896114195098,6.9965589336577594E-2,72345.530729186605,7.6743371805373384E-2,1.6965610619192135E-3,"Hold",{"$f":"BR21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":67614.819999999992},29.92,{"$f":"BT21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":2681},80215.520000000004,{"$f":"IF(CF21=\"Hold\",(CJ21)/(BU21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(CF21=\"Purchase\",CJ21/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(CF21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/BU21-1)))","v":3.4578146611341731E-2},{"$f":"IF(CF21=\"Hold\",IFERROR((((BU21-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(BU21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(BU21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(BU21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,CF21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,CF21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF21=\"Hold\",((BU21-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+CL21),\n\nIF(CF21=\"Sale\",0)))","v":78680.471169585799},1.9798263153163374E-2,5.7431375797500548E-4,0.18636003172085669,8.577955605123333E-2,73414.789242084051,0.10058047566962336,7.0701519160581931E-3,"Hold",{"$f":"CG21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":67614.819999999992},30.28,{"$f":"CI21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2681},81180.680000000008,{"$f":"IF(CU21=\"Hold\",(CY21)/(CJ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(CU21=\"Purchase\",CY21/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(CU21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/CJ21-1)))","v":1.2032085561497263E-2},{"$f":"IF(CU21=\"Hold\",IFERROR((((CJ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(CJ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(CJ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(CJ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,CU21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,CU21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU21=\"Hold\",((CJ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+DA21),\n\nIF(CU21=\"Sale\",0)))","v":77222.453689279195},4.9344893740273843E-2,1.5557000596215043E-3,0.20063441712926267,4.5266071751856485E-2,70675.477293608856,0.15536834537740618,1.0600299130239375E-2,"Hold",{"$f":"CV21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":67614.819999999992},30.66,{"$f":"CX21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2681},82199.460000000006,{"$f":"IF(DJ21=\"Hold\",(DN21)/(CY21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(DJ21=\"Purchase\",DN21/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(DJ21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/CY21-1)))","v":1.2549537648612885E-2},{"$f":"IF(DJ21=\"Hold\",IFERROR((((CY21-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(CY21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(CY21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(CY21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,DJ21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,DJ21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ21=\"Hold\",((CY21-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+DP21),\n\nIF(DJ21=\"Sale\",0)))","v":83757.052715395796},-1.918674141921204E-2,-5.9334145549791255E-4,0.21570182394924675,7.8438927505102507E-2,72918.453964250541,0.13726289644414424,-0.12975519260044979,"Hold",{"$f":"DK21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":67614.819999999992},30.36,{"$f":"DM21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2681},81395.16,{"$f":"IF(DY21=\"Hold\",(EC21)/(DN21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(DY21=\"Purchase\",EC21/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(DY21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/DN21-1)))","v":-9.7847358121331274E-3},{"$f":"IF(DY21=\"Hold\",IFERROR((((DN21-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(DN21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(DN21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(DN21+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,DY21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,DY21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY21=\"Hold\",((DN21-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+EE21),\n\nIF(DY21=\"Sale\",0)))","v":82641.332408066752},-1.516034786684417E-2,-4.7026808310320322E-4,0.2038065027755751,8.4236196804068575E-2,73310.435284391657,0.11957030597150653,2.7259273127969597E-2,"Hold",{"$f":"DZ21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":67614.819999999992},"#N/A N/A",{"$f":"EB21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(EN21=\"Hold\",(ER21)/(EC21+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(EN21=\"Purchase\",ER21/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(EN21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/EC21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN21=\"Hold\",IFERROR((((EC21-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(EC21+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(EC21+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(EC21+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,EN21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,EN21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN21=\"Hold\",((EC21-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+ET21),\n\nIF(EN21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":67614.819999999992},"#N/A N/A",{"$f":"EQ21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(FC21=\"Hold\",(FG21)/(ER21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(FC21=\"Purchase\",FG21/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(FC21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/ER21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC21=\"Hold\",IFERROR((((ER21-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(ER21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(ER21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(ER21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,FC21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,FC21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC21=\"Hold\",((ER21-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+FI21),\n\nIF(FC21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":67614.819999999992},"#N/A N/A",{"$f":"FF21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(FR21=\"Hold\",(FV21)/(FG21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(FR21=\"Purchase\",FV21/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(FR21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/FG21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR21=\"Hold\",IFERROR((((FG21-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(FG21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(FG21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(FG21+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,FR21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,FR21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR21=\"Hold\",((FG21-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+FX21),\n\nIF(FR21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":67614.819999999992},"#N/A N/A",{"$f":"FU21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(GG21=\"Hold\",(GK21)/(FV21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(GG21=\"Purchase\",GK21/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(GG21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/FV21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG21=\"Hold\",IFERROR((((FV21-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(FV21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(FV21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(FV21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,GG21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,GG21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG21=\"Hold\",((FV21-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+GM21),\n\nIF(GG21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":67614.819999999992},"#N/A N/A",{"$f":"GJ21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(GV21=\"Hold\",(GZ21)/(GK21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(GV21=\"Purchase\",GZ21/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(GV21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/GK21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV21=\"Hold\",IFERROR((((GK21-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(GK21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(GK21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(GK21+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,GV21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,GV21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV21=\"Hold\",((GK21-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+HB21),\n\nIF(GV21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":67614.819999999992},"#N/A N/A",{"$f":"GY21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(HK21=\"Hold\",(HO21)/(GZ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(HK21=\"Purchase\",HO21/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(HK21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/GZ21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK21=\"Hold\",IFERROR((((GZ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(GZ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(GZ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(GZ21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,HK21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,HK21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK21=\"Hold\",((GZ21-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+HQ21),\n\nIF(HK21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":67614.819999999992},"#N/A N/A",{"$f":"HN21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(HZ21=\"Hold\",(ID21)/(HO21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(HZ21=\"Purchase\",ID21/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(HZ21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/HO21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ21=\"Hold\",IFERROR((((HO21-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(HO21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(HO21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(HO21+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,HZ21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,HZ21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ21=\"Hold\",((HO21-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+IF21),\n\nIF(HZ21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":67614.819999999992},"#N/A N/A",{"$f":"IC21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(IO21=\"Hold\",(IS21)/(ID21+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(IO21=\"Purchase\",IS21/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(IO21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/ID21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO21=\"Hold\",IFERROR((((ID21-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(ID21+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(ID21+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(ID21+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,IO21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,IO21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO21=\"Hold\",((ID21-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+IU21),\n\nIF(IO21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":67614.819999999992},"#N/A N/A",{"$f":"IR21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(JD21=\"Hold\",(JH21)/(IS21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(JD21=\"Purchase\",JH21/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(JD21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/IS21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD21=\"Hold\",IFERROR((((IS21-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(IS21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(IS21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(IS21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,JD21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,JD21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD21=\"Hold\",((IS21-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+JJ21),\n\nIF(JD21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":67614.819999999992},"#N/A N/A",{"$f":"JG21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(JS21=\"Hold\",(JW21)/(JH21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(JS21=\"Purchase\",JW21/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(JS21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/JH21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS21=\"Hold\",IFERROR((((JH21-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(JH21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(JH21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(JH21+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,JS21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,JS21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS21=\"Hold\",((JH21-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+JY21),\n\nIF(JS21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":67614.819999999992},"#N/A N/A",{"$f":"JV21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(KH21=\"Hold\",(KL21)/(JW21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(KH21=\"Purchase\",KL21/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(KH21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/JW21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH21=\"Hold\",IFERROR((((JW21-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(JW21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(JW21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(JW21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,KH21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,KH21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH21=\"Hold\",((JW21-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+KN21),\n\nIF(KH21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":67614.819999999992},"#N/A N/A",{"$f":"KK21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(KW21=\"Hold\",(LA21)/(KL21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(KW21=\"Purchase\",LA21/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(KW21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/KL21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW21=\"Hold\",IFERROR((((KL21-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(KL21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(KL21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(KL21+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,KW21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,KW21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW21=\"Hold\",((KL21-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+LC21),\n\nIF(KW21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":67614.819999999992},"#N/A N/A",{"$f":"KZ21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(LL21=\"Hold\",(LP21)/(LA21+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(LL21=\"Purchase\",LP21/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(LL21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/LA21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL21=\"Hold\",IFERROR((((LA21-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(LA21+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(LA21+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(LA21+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,LL21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,LL21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL21=\"Hold\",((LA21-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+LR21),\n\nIF(LL21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":67614.819999999992},"#N/A N/A",{"$f":"LO21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(MA21=\"Hold\",(ME21)/(LP21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(MA21=\"Purchase\",ME21/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(MA21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/LP21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA21=\"Hold\",IFERROR((((LP21-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(LP21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(LP21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(LP21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,MA21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,MA21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA21=\"Hold\",((LP21-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+MG21),\n\nIF(MA21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":67614.819999999992},"#N/A N/A",{"$f":"MD21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(MP21=\"Hold\",(MT21)/(ME21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(MP21=\"Purchase\",MT21/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(MP21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/ME21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP21=\"Hold\",IFERROR((((ME21-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(ME21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(ME21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(ME21+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,MP21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,MP21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP21=\"Hold\",((ME21-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+MV21),\n\nIF(MP21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":67614.819999999992},"#N/A N/A",{"$f":"MS21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(NE21=\"Hold\",(NI21)/(MT21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(NE21=\"Purchase\",NI21/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(NE21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/MT21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE21=\"Hold\",IFERROR((((MT21-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(MT21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(MT21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(MT21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,NE21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,NE21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE21=\"Hold\",((MT21-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+NK21),\n\nIF(NE21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":67614.819999999992},"#N/A N/A",{"$f":"NH21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(NT21=\"Hold\",(NX21)/(NI21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(NT21=\"Purchase\",NX21/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(NT21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/NI21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT21=\"Hold\",IFERROR((((NI21-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(NI21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(NI21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(NI21+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,NT21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,NT21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT21=\"Hold\",((NI21-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+NZ21),\n\nIF(NT21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU21+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":67614.819999999992},"#N/A N/A",{"$f":"NW21+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B21,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2681},{"$error":"#VALUE!"},{"$f":"IF(OI21=\"Hold\",(OM21)/(NX21+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21))-1,\nIF(OI21=\"Purchase\",OM21/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B21)-1,\nIF(OI21=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B21)/NX21-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI21=\"Hold\",IFERROR((((NX21-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))/(NX21+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")/(NX21+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\")/(NX21+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI21=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,OI21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI21=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,OI21,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI21=\"Hold\",((NX21-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI21=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B21,Trades!$E:$E,\"Purchase\")*(1+OO21),\n\nIF(OI21=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,73310.435284391657,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["General Motors","GM","Consumer Discretionary","Automobiles","Large Value",30.02,2300,69046,"Hold",{"$f":"H22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":69046},31.73,{"$f":"G22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":2300},72979,{"$f":"IF(I22=\"Hold\",(M22)/(H22+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(I22=\"Purchase\",M22/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(I22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/H22-1)))","v":5.6962025316455778E-2},{"$f":"IF(I22=\"Hold\",IFERROR((((H22-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(H22+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(H22+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(H22+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,I22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,I22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I22=\"Hold\",((H22-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+O22),\n\nIF(I22=\"Sale\",0)))","v":69556.273406959037},4.9571685442183044E-2,1.3505609979488789E-3,5.6962025316455778E-2,7.3903398742727342E-3,69556.273406959037,4.9571685442183044E-2,1.3505609979488789E-3,"Hold",{"$f":"J22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":69046},32.950000000000003,{"$f":"L22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":2300},75785,{"$f":"IF(X22=\"Hold\",(AB22)/(M22+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(X22=\"Purchase\",AB22/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(X22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/M22-1)))","v":3.8449416955562477E-2},{"$f":"IF(X22=\"Hold\",IFERROR((((M22-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(M22+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(M22+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(M22+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,X22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,X22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X22=\"Hold\",((M22-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+AD22),\n\nIF(X22=\"Sale\",0)))","v":75581.363191160664},2.7903480294239266E-3,7.6960213020771617E-5,9.7601598934043965E-2,4.3312941439375363E-2,72036.585354623108,5.4288657494668602E-2,1.3187337759691243E-3,"Hold",{"$f":"Y22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":69046},33.15,{"$f":"AA22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":2300},76245,{"$f":"IF(AM22=\"Hold\",(AQ22)/(AB22+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(AM22=\"Purchase\",AQ22/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(AM22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/AB22-1)))","v":6.0698027314112224E-3},{"$f":"IF(AM22=\"Hold\",IFERROR((((AB22-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(AB22+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(AB22+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(AB22+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,AM22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,AM22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM22=\"Hold\",((AB22-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+AS22),\n\nIF(AM22=\"Sale\",0)))","v":76308.813968159651},-8.4203956138619897E-4,-2.3955725462742905E-5,0.1042638241172551,5.0524155952638816E-2,72534.490871905902,5.3739668164616283E-2,1.2655325707460719E-3,"Hold",{"$f":"AN22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":69046},35.950000000000003,{"$f":"AP22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":2300},82685,{"$f":"IF(BB22=\"Hold\",(BF22)/(AQ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(BB22=\"Purchase\",BF22/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(BB22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/AQ22-1)))","v":8.4464555052790269E-2},{"$f":"IF(BB22=\"Hold\",IFERROR((((AQ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(AQ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(AQ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(AQ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,BB22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,BB22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB22=\"Hold\",((AQ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+BH22),\n\nIF(BB22=\"Sale\",0)))","v":77569.656695057813},6.7090868974256423E-2,1.8827665014955067E-3,0.19753497668221165,6.8775632856076685E-2,73794.682346180678,0.12875934382613496,3.3354706543272648E-3,"Hold",{"$f":"BC22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":69046},34.909999999999997,{"$f":"BE22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":2300},80292.999999999985,{"$f":"IF(BQ22=\"Hold\",(BU22)/(BF22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(BQ22=\"Purchase\",BU22/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(BQ22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/BF22-1)))","v":-2.8929068150208792E-2},{"$f":"IF(BQ22=\"Hold\",IFERROR((((BF22-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(BF22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(BF22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(BF22+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,BQ22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,BQ22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ22=\"Hold\",((BF22-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+BW22),\n\nIF(BQ22=\"Sale\",0)))","v":82777.06006252901},-3.004245101927825E-2,-9.2622928639482321E-4,0.16289140572951322,6.9965589336577594E-2,73876.844081333344,9.2925816392935623E-2,2.0977881685051137E-3,"Hold",{"$f":"BR22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":69046},35.75,{"$f":"BT22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":2300},82225,{"$f":"IF(CF22=\"Hold\",(CJ22)/(BU22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(CF22=\"Purchase\",CJ22/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(CF22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/BU22-1)))","v":2.4061873388714128E-2},{"$f":"IF(CF22=\"Hold\",IFERROR((((BU22-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(BU22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(BU22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(BU22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,CF22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,CF22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF22=\"Hold\",((BU22-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+CL22),\n\nIF(CF22=\"Sale\",0)))","v":81479.721182507492},9.2819899305357726E-3,2.7883404744707442E-4,0.19087275149900051,8.577955605123333E-2,74968.735227113459,0.10509319544776718,7.5437325948735003E-3,"Hold",{"$f":"CG22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":69046},34.31,{"$f":"CI22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2300},78913,{"$f":"IF(CU22=\"Hold\",(CY22)/(CJ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(CU22=\"Purchase\",CY22/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(CU22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/CJ22-1)))","v":-4.0279720279720266E-2},{"$f":"IF(CU22=\"Hold\",IFERROR((((CJ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(CJ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(CJ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(CJ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,CU22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,CU22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU22=\"Hold\",((CJ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+DA22),\n\nIF(CU22=\"Sale\",0)))","v":79156.954347500097},-2.9669121009436861E-3,-9.58812769049868E-5,0.14290473017988004,4.5266071751856485E-2,72171.441190178681,9.763865842802355E-2,6.8025855364723395E-3,"Hold",{"$f":"CV22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":69046},36.340000000000003,{"$f":"CX22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2300},83582.000000000015,{"$f":"IF(DJ22=\"Hold\",(DN22)/(CY22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(DJ22=\"Purchase\",DN22/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(DJ22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/CY22-1)))","v":5.9166423783153732E-2},{"$f":"IF(DJ22=\"Hold\",IFERROR((((CY22-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(CY22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(CY22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(CY22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,DJ22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,DJ22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ22=\"Hold\",((CY22-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+DP22),\n\nIF(DJ22=\"Sale\",0)))","v":81417.40499007926},2.7430144715328807E-2,8.2456982563862554E-4,0.21052631578947389,7.8438927505102507E-2,74461.894188517312,0.13208738828437139,-0.12750569082135702,"Hold",{"$f":"DK22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":69046},36.369999999999997,{"$f":"DM22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2300},83651,{"$f":"IF(DY22=\"Hold\",(EC22)/(DN22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(DY22=\"Purchase\",EC22/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(DY22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/DN22-1)))","v":8.2553659878903396E-4},{"$f":"IF(DY22=\"Hold\",IFERROR((((DN22-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(DN22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(DN22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(DN22+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,DY22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,DY22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY22=\"Hold\",((DN22-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+EE22),\n\nIF(DY22=\"Sale\",0)))","v":84031.30440675687},-4.5500754559220083E-3,-1.4351547442677343E-4,0.2115256495669553,8.4236196804068575E-2,74862.172444533717,0.12728945276288672,2.9633297265713208E-2,"Hold",{"$f":"DZ22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":69046},"#N/A N/A",{"$f":"EB22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(EN22=\"Hold\",(ER22)/(EC22+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(EN22=\"Purchase\",ER22/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(EN22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/EC22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN22=\"Hold\",IFERROR((((EC22-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(EC22+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(EC22+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(EC22+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,EN22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,EN22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN22=\"Hold\",((EC22-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+ET22),\n\nIF(EN22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":69046},"#N/A N/A",{"$f":"EQ22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(FC22=\"Hold\",(FG22)/(ER22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(FC22=\"Purchase\",FG22/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(FC22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/ER22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC22=\"Hold\",IFERROR((((ER22-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(ER22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(ER22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(ER22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,FC22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,FC22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC22=\"Hold\",((ER22-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+FI22),\n\nIF(FC22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":69046},"#N/A N/A",{"$f":"FF22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(FR22=\"Hold\",(FV22)/(FG22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(FR22=\"Purchase\",FV22/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(FR22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/FG22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR22=\"Hold\",IFERROR((((FG22-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(FG22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(FG22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(FG22+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,FR22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,FR22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR22=\"Hold\",((FG22-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+FX22),\n\nIF(FR22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":69046},"#N/A N/A",{"$f":"FU22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(GG22=\"Hold\",(GK22)/(FV22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(GG22=\"Purchase\",GK22/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(GG22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/FV22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG22=\"Hold\",IFERROR((((FV22-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(FV22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(FV22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(FV22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,GG22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,GG22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG22=\"Hold\",((FV22-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+GM22),\n\nIF(GG22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":69046},"#N/A N/A",{"$f":"GJ22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(GV22=\"Hold\",(GZ22)/(GK22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(GV22=\"Purchase\",GZ22/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(GV22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/GK22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV22=\"Hold\",IFERROR((((GK22-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(GK22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(GK22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(GK22+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,GV22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,GV22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV22=\"Hold\",((GK22-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+HB22),\n\nIF(GV22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":69046},"#N/A N/A",{"$f":"GY22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(HK22=\"Hold\",(HO22)/(GZ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(HK22=\"Purchase\",HO22/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(HK22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/GZ22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK22=\"Hold\",IFERROR((((GZ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(GZ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(GZ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(GZ22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,HK22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,HK22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK22=\"Hold\",((GZ22-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+HQ22),\n\nIF(HK22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":69046},"#N/A N/A",{"$f":"HN22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(HZ22=\"Hold\",(ID22)/(HO22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(HZ22=\"Purchase\",ID22/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(HZ22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/HO22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ22=\"Hold\",IFERROR((((HO22-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(HO22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(HO22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(HO22+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,HZ22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,HZ22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ22=\"Hold\",((HO22-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+IF22),\n\nIF(HZ22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":69046},"#N/A N/A",{"$f":"IC22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(IO22=\"Hold\",(IS22)/(ID22+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(IO22=\"Purchase\",IS22/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(IO22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/ID22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO22=\"Hold\",IFERROR((((ID22-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(ID22+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(ID22+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(ID22+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,IO22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,IO22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO22=\"Hold\",((ID22-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+IU22),\n\nIF(IO22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":69046},"#N/A N/A",{"$f":"IR22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(JD22=\"Hold\",(JH22)/(IS22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(JD22=\"Purchase\",JH22/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(JD22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/IS22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD22=\"Hold\",IFERROR((((IS22-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(IS22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(IS22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(IS22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,JD22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,JD22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD22=\"Hold\",((IS22-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+JJ22),\n\nIF(JD22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":69046},"#N/A N/A",{"$f":"JG22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(JS22=\"Hold\",(JW22)/(JH22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(JS22=\"Purchase\",JW22/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(JS22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/JH22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS22=\"Hold\",IFERROR((((JH22-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(JH22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(JH22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(JH22+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,JS22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,JS22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS22=\"Hold\",((JH22-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+JY22),\n\nIF(JS22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":69046},"#N/A N/A",{"$f":"JV22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(KH22=\"Hold\",(KL22)/(JW22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(KH22=\"Purchase\",KL22/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(KH22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/JW22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH22=\"Hold\",IFERROR((((JW22-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(JW22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(JW22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(JW22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,KH22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,KH22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH22=\"Hold\",((JW22-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+KN22),\n\nIF(KH22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":69046},"#N/A N/A",{"$f":"KK22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(KW22=\"Hold\",(LA22)/(KL22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(KW22=\"Purchase\",LA22/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(KW22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/KL22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW22=\"Hold\",IFERROR((((KL22-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(KL22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(KL22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(KL22+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,KW22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,KW22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW22=\"Hold\",((KL22-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+LC22),\n\nIF(KW22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":69046},"#N/A N/A",{"$f":"KZ22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(LL22=\"Hold\",(LP22)/(LA22+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(LL22=\"Purchase\",LP22/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(LL22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/LA22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL22=\"Hold\",IFERROR((((LA22-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(LA22+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(LA22+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(LA22+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,LL22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,LL22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL22=\"Hold\",((LA22-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+LR22),\n\nIF(LL22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":69046},"#N/A N/A",{"$f":"LO22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(MA22=\"Hold\",(ME22)/(LP22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(MA22=\"Purchase\",ME22/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(MA22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/LP22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA22=\"Hold\",IFERROR((((LP22-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(LP22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(LP22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(LP22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,MA22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,MA22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA22=\"Hold\",((LP22-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+MG22),\n\nIF(MA22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":69046},"#N/A N/A",{"$f":"MD22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(MP22=\"Hold\",(MT22)/(ME22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(MP22=\"Purchase\",MT22/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(MP22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/ME22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP22=\"Hold\",IFERROR((((ME22-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(ME22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(ME22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(ME22+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,MP22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,MP22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP22=\"Hold\",((ME22-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+MV22),\n\nIF(MP22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":69046},"#N/A N/A",{"$f":"MS22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(NE22=\"Hold\",(NI22)/(MT22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(NE22=\"Purchase\",NI22/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(NE22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/MT22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE22=\"Hold\",IFERROR((((MT22-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(MT22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(MT22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(MT22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,NE22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,NE22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE22=\"Hold\",((MT22-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+NK22),\n\nIF(NE22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":69046},"#N/A N/A",{"$f":"NH22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(NT22=\"Hold\",(NX22)/(NI22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(NT22=\"Purchase\",NX22/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(NT22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/NI22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT22=\"Hold\",IFERROR((((NI22-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(NI22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(NI22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(NI22+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,NT22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,NT22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT22=\"Hold\",((NI22-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+NZ22),\n\nIF(NT22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU22+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":69046},"#N/A N/A",{"$f":"NW22+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B22,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2300},{"$error":"#VALUE!"},{"$f":"IF(OI22=\"Hold\",(OM22)/(NX22+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22))-1,\nIF(OI22=\"Purchase\",OM22/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B22)-1,\nIF(OI22=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B22)/NX22-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI22=\"Hold\",IFERROR((((NX22-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))/(NX22+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")/(NX22+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\")/(NX22+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI22=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,OI22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI22=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,OI22,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI22=\"Hold\",((NX22-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI22=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B22,Trades!$E:$E,\"Purchase\")*(1+OO22),\n\nIF(OI22=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,74862.172444533717,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Greif Inc","GEF","Materials","Containers & Packaging","Small Value",31.91,2248,71733.680000000008,"Hold",{"$f":"H23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":71733.680000000008},31.88,{"$f":"G23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":2248},71666.239999999991,{"$f":"IF(I23=\"Hold\",(M23)/(H23+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(I23=\"Purchase\",M23/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(I23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/H23-1)))","v":-9.4014415543741681E-4},{"$f":"IF(I23=\"Hold\",IFERROR((((H23-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(H23+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(H23+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(H23+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,I23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,I23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I23=\"Hold\",((H23-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+O23),\n\nIF(I23=\"Sale\",0)))","v":72263.816275632329},-8.3304840297101501E-3,-2.3579540732511156E-4,-9.4014415543741681E-4,7.3903398742727342E-3,72263.816275632329,-8.3304840297101501E-3,-2.3579540732511156E-4,"Hold",{"$f":"J23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":71733.680000000008},35.049999999999997,{"$f":"L23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":2248},78792.399999999994,{"$f":"IF(X23=\"Hold\",(AB23)/(M23+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(X23=\"Purchase\",AB23/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(X23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/M23-1)))","v":9.9435382685069129E-2},{"$f":"IF(X23=\"Hold\",IFERROR((((M23-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(M23+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(M23+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(M23+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,X23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,X23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X23=\"Hold\",((M23-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+AD23),\n\nIF(X23=\"Sale\",0)))","v":74221.791391837178},6.3776313758930586E-2,1.7273645866072713E-3,9.8401754935756758E-2,4.3312941439375363E-2,74840.676681070894,5.5088813496381395E-2,1.3902600184277731E-3,"Hold",{"$f":"Y23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":71733.680000000008},35.11,{"$f":"AA23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":2248},78927.28,{"$f":"IF(AM23=\"Hold\",(AQ23)/(AB23+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(AM23=\"Purchase\",AQ23/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(AM23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/AB23-1)))","v":1.7118402282454426E-3},{"$f":"IF(AM23=\"Hold\",IFERROR((((AB23-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(AB23+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(AB23+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(AB23+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,AM23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,AM23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM23=\"Hold\",((AB23-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+AS23),\n\nIF(AM23=\"Sale\",0)))","v":79337.000642671002},-5.2000020645519788E-3,-1.5380888409398651E-4,0.10028204324663115,5.0524155952638816E-2,75357.963635376698,4.9757887293992331E-2,1.2173763650186599E-3,"Hold",{"$f":"AN23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":71733.680000000008},35.14,{"$f":"AP23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":2248},78994.720000000001,{"$f":"IF(BB23=\"Hold\",(BF23)/(AQ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(BB23=\"Purchase\",BF23/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(BB23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/AQ23-1)))","v":8.5445741953860121E-4},{"$f":"IF(BB23=\"Hold\",IFERROR((((AQ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(AQ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(AQ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(AQ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,BB23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,BB23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB23=\"Hold\",((AQ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+BH23),\n\nIF(BB23=\"Sale\",0)))","v":80298.537785752545},-1.6519228658995248E-2,-4.7988655007714665E-4,0.10122218740206823,6.8775632856076685E-2,76667.209239095304,3.2446554545991546E-2,8.7323582158994873E-4,"Hold",{"$f":"BC23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":71733.680000000008},32.78,{"$f":"BE23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":2248},73689.440000000002,{"$f":"IF(BQ23=\"Hold\",(BU23)/(BF23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(BQ23=\"Purchase\",BU23/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(BQ23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/BF23-1)))","v":-6.7159931701764375E-2},{"$f":"IF(BQ23=\"Hold\",IFERROR((((BF23-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(BF23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(BF23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(BF23+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,BQ23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,BQ23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ23=\"Hold\",((BF23-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+BW23),\n\nIF(BQ23=\"Sale\",0)))","v":79082.671367994946},-6.8273314570833826E-2,-2.0109694273069798E-3,2.7264180507677649E-2,6.9965589336577594E-2,76752.569196481476,-4.2701408828899945E-2,-1.0015024990721814E-3,"Hold",{"$f":"BR23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":71733.680000000008},32.590000000000003,{"$f":"BT23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":2248},73262.320000000007,{"$f":"IF(CF23=\"Hold\",(CJ23)/(BU23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(CF23=\"Purchase\",CJ23/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(CF23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/BU23-1)))","v":-5.7962172056130745E-3},{"$f":"IF(CF23=\"Hold\",IFERROR((((BU23-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(BU23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(BU23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(BU23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,CF23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,CF23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF23=\"Hold\",((BU23-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+CL23),\n\nIF(CF23=\"Sale\",0)))","v":74778.561335298422},-2.0576100663791431E-2,-5.6727723706177064E-4,2.1309934189909008E-2,8.577955605123333E-2,77886.96322432124,-6.4469621861324322E-2,-4.8078554081061866E-3,"Hold",{"$f":"CG23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":71733.680000000008},31.69,{"$f":"CI23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2248},71239.12000000001,{"$f":"IF(CU23=\"Hold\",(CY23)/(CJ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(CU23=\"Purchase\",CY23/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(CU23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/CJ23-1)))","v":-2.7615833077631158E-2},{"$f":"IF(CU23=\"Hold\",IFERROR((((CJ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(CJ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(CJ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(CJ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,CU23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,CU23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU23=\"Hold\",((CJ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+DA23),\n\nIF(CU23=\"Sale\",0)))","v":70528.697107107859},9.6969751011454219E-3,2.7921721752881224E-4,-6.8943904732059469E-3,4.5266071751856485E-2,74980.781905904718,-5.2160462225062432E-2,-3.7755326151566286E-3,"Hold",{"$f":"CV23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":71733.680000000008},33.01,{"$f":"CX23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2248},74206.48,{"$f":"IF(DJ23=\"Hold\",(DN23)/(CY23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(DJ23=\"Purchase\",DN23/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(DJ23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/CY23-1)))","v":4.1653518460081917E-2},{"$f":"IF(DJ23=\"Hold\",IFERROR((((CY23-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(CY23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(CY23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(CY23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,DJ23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,DJ23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ23=\"Hold\",((CY23-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+DP23),\n\nIF(DJ23=\"Sale\",0)))","v":73499.984592866269},9.9172393922569921E-3,2.6912877097322427E-4,3.447195236602929E-2,7.8438927505102507E-2,77360.392925194232,-4.3966975139073217E-2,4.4093989108216235E-2,"Hold",{"$f":"DK23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":71733.680000000008},34.21,{"$f":"DM23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2248},76904.08,{"$f":"IF(DY23=\"Hold\",(EC23)/(DN23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(DY23=\"Purchase\",EC23/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(DY23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/DN23-1)))","v":3.6352620418055315E-2},{"$f":"IF(DY23=\"Hold\",IFERROR((((DN23-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(DN23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(DN23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(DN23+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,DY23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,DY23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY23=\"Hold\",((DN23-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+EE23),\n\nIF(DY23=\"Sale\",0)))","v":74605.385248425664},3.0977008363344272E-2,8.6745844111512098E-4,7.2077718583516193E-2,8.4236196804068575E-2,77776.252385960091,-1.2158478220552382E-2,-2.9407043677887349E-3,"Hold",{"$f":"DZ23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":71733.680000000008},"#N/A N/A",{"$f":"EB23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(EN23=\"Hold\",(ER23)/(EC23+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(EN23=\"Purchase\",ER23/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(EN23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/EC23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN23=\"Hold\",IFERROR((((EC23-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(EC23+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(EC23+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(EC23+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,EN23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,EN23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN23=\"Hold\",((EC23-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+ET23),\n\nIF(EN23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":71733.680000000008},"#N/A N/A",{"$f":"EQ23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(FC23=\"Hold\",(FG23)/(ER23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(FC23=\"Purchase\",FG23/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(FC23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/ER23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC23=\"Hold\",IFERROR((((ER23-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(ER23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(ER23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(ER23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,FC23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,FC23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC23=\"Hold\",((ER23-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+FI23),\n\nIF(FC23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":71733.680000000008},"#N/A N/A",{"$f":"FF23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(FR23=\"Hold\",(FV23)/(FG23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(FR23=\"Purchase\",FV23/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(FR23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/FG23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR23=\"Hold\",IFERROR((((FG23-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(FG23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(FG23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(FG23+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,FR23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,FR23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR23=\"Hold\",((FG23-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+FX23),\n\nIF(FR23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":71733.680000000008},"#N/A N/A",{"$f":"FU23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(GG23=\"Hold\",(GK23)/(FV23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(GG23=\"Purchase\",GK23/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(GG23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/FV23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG23=\"Hold\",IFERROR((((FV23-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(FV23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(FV23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(FV23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,GG23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,GG23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG23=\"Hold\",((FV23-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+GM23),\n\nIF(GG23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":71733.680000000008},"#N/A N/A",{"$f":"GJ23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(GV23=\"Hold\",(GZ23)/(GK23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(GV23=\"Purchase\",GZ23/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(GV23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/GK23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV23=\"Hold\",IFERROR((((GK23-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(GK23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(GK23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(GK23+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,GV23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,GV23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV23=\"Hold\",((GK23-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+HB23),\n\nIF(GV23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":71733.680000000008},"#N/A N/A",{"$f":"GY23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(HK23=\"Hold\",(HO23)/(GZ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(HK23=\"Purchase\",HO23/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(HK23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/GZ23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK23=\"Hold\",IFERROR((((GZ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(GZ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(GZ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(GZ23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,HK23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,HK23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK23=\"Hold\",((GZ23-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+HQ23),\n\nIF(HK23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":71733.680000000008},"#N/A N/A",{"$f":"HN23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(HZ23=\"Hold\",(ID23)/(HO23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(HZ23=\"Purchase\",ID23/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(HZ23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/HO23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ23=\"Hold\",IFERROR((((HO23-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(HO23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(HO23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(HO23+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,HZ23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,HZ23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ23=\"Hold\",((HO23-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+IF23),\n\nIF(HZ23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":71733.680000000008},"#N/A N/A",{"$f":"IC23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(IO23=\"Hold\",(IS23)/(ID23+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(IO23=\"Purchase\",IS23/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(IO23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/ID23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO23=\"Hold\",IFERROR((((ID23-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(ID23+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(ID23+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(ID23+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,IO23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,IO23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO23=\"Hold\",((ID23-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+IU23),\n\nIF(IO23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":71733.680000000008},"#N/A N/A",{"$f":"IR23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(JD23=\"Hold\",(JH23)/(IS23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(JD23=\"Purchase\",JH23/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(JD23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/IS23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD23=\"Hold\",IFERROR((((IS23-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(IS23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(IS23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(IS23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,JD23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,JD23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD23=\"Hold\",((IS23-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+JJ23),\n\nIF(JD23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":71733.680000000008},"#N/A N/A",{"$f":"JG23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(JS23=\"Hold\",(JW23)/(JH23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(JS23=\"Purchase\",JW23/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(JS23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/JH23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS23=\"Hold\",IFERROR((((JH23-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(JH23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(JH23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(JH23+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,JS23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,JS23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS23=\"Hold\",((JH23-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+JY23),\n\nIF(JS23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":71733.680000000008},"#N/A N/A",{"$f":"JV23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(KH23=\"Hold\",(KL23)/(JW23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(KH23=\"Purchase\",KL23/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(KH23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/JW23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH23=\"Hold\",IFERROR((((JW23-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(JW23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(JW23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(JW23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,KH23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,KH23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH23=\"Hold\",((JW23-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+KN23),\n\nIF(KH23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":71733.680000000008},"#N/A N/A",{"$f":"KK23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(KW23=\"Hold\",(LA23)/(KL23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(KW23=\"Purchase\",LA23/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(KW23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/KL23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW23=\"Hold\",IFERROR((((KL23-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(KL23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(KL23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(KL23+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,KW23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,KW23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW23=\"Hold\",((KL23-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+LC23),\n\nIF(KW23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":71733.680000000008},"#N/A N/A",{"$f":"KZ23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(LL23=\"Hold\",(LP23)/(LA23+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(LL23=\"Purchase\",LP23/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(LL23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/LA23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL23=\"Hold\",IFERROR((((LA23-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(LA23+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(LA23+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(LA23+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,LL23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,LL23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL23=\"Hold\",((LA23-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+LR23),\n\nIF(LL23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":71733.680000000008},"#N/A N/A",{"$f":"LO23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(MA23=\"Hold\",(ME23)/(LP23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(MA23=\"Purchase\",ME23/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(MA23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/LP23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA23=\"Hold\",IFERROR((((LP23-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(LP23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(LP23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(LP23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,MA23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,MA23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA23=\"Hold\",((LP23-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+MG23),\n\nIF(MA23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":71733.680000000008},"#N/A N/A",{"$f":"MD23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(MP23=\"Hold\",(MT23)/(ME23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(MP23=\"Purchase\",MT23/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(MP23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/ME23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP23=\"Hold\",IFERROR((((ME23-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(ME23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(ME23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(ME23+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,MP23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,MP23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP23=\"Hold\",((ME23-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+MV23),\n\nIF(MP23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":71733.680000000008},"#N/A N/A",{"$f":"MS23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(NE23=\"Hold\",(NI23)/(MT23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(NE23=\"Purchase\",NI23/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(NE23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/MT23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE23=\"Hold\",IFERROR((((MT23-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(MT23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(MT23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(MT23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,NE23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,NE23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE23=\"Hold\",((MT23-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+NK23),\n\nIF(NE23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":71733.680000000008},"#N/A N/A",{"$f":"NH23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(NT23=\"Hold\",(NX23)/(NI23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(NT23=\"Purchase\",NX23/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(NT23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/NI23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT23=\"Hold\",IFERROR((((NI23-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(NI23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(NI23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(NI23+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,NT23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,NT23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT23=\"Hold\",((NI23-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+NZ23),\n\nIF(NT23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU23+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":71733.680000000008},"#N/A N/A",{"$f":"NW23+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B23,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2248},{"$error":"#VALUE!"},{"$f":"IF(OI23=\"Hold\",(OM23)/(NX23+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23))-1,\nIF(OI23=\"Purchase\",OM23/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B23)-1,\nIF(OI23=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B23)/NX23-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI23=\"Hold\",IFERROR((((NX23-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))/(NX23+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")/(NX23+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\")/(NX23+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI23=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,OI23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI23=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,OI23,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI23=\"Hold\",((NX23-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI23=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B23,Trades!$E:$E,\"Purchase\")*(1+OO23),\n\nIF(OI23=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,77776.252385960091,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Intel Corporation","INTC","Information Technology","Semiconductors & Semiconductor Equipment","Large Value",30.14,3255,98105.7,"Hold",{"$f":"H24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":98105.7},30.51,{"$f":"G24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":3255},99310.05,{"$f":"IF(I24=\"Hold\",(M24)/(H24+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(I24=\"Purchase\",M24/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(I24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/H24-1)))","v":1.2276045122760593E-2},{"$f":"IF(I24=\"Hold\",IFERROR((((H24-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(H24+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(H24+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(H24+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,I24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,I24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I24=\"Hold\",((H24-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+O24),\n\nIF(I24=\"Sale\",0)))","v":98830.734466603433},4.8857052484878585E-3,1.8913133945102197E-4,1.2276045122760593E-2,7.3903398742727342E-3,98830.734466603433,4.8857052484878585E-3,1.8913133945102197E-4,"Hold",{"$f":"J24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":98105.7},32.14,{"$f":"L24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":3255},104615.7,{"$f":"IF(X24=\"Hold\",(AB24)/(M24+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(X24=\"Purchase\",AB24/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(X24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/M24-1)))","v":5.3425106522451582E-2},{"$f":"IF(X24=\"Hold\",IFERROR((((M24-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(M24+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(M24+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(M24+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,X24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,X24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X24=\"Hold\",((M24-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+AD24),\n\nIF(X24=\"Sale\",0)))","v":102851.35391800826},1.7766037596313032E-2,6.6679718213212894E-4,6.6357000663570087E-2,4.3312941439375363E-2,102354.94643896892,2.3044059224194724E-2,7.9535813460529991E-4,"Hold",{"$f":"Y24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":98105.7},33.04,{"$f":"AA24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":3255},107545.2,{"$f":"IF(AM24=\"Hold\",(AQ24)/(AB24+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(AM24=\"Purchase\",AQ24/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(AM24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/AB24-1)))","v":2.8002489110143136E-2},{"$f":"IF(AM24=\"Hold\",IFERROR((((AB24-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(AB24+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(AB24+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(AB24+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,AM24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,AM24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM24=\"Hold\",((AB24-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+AS24),\n\nIF(AM24=\"Sale\",0)))","v":105338.78721975061},2.1090646817345717E-2,8.2828603745350473E-4,9.6217650962176604E-2,5.0524155952638816E-2,103062.40768664279,4.5693495009537788E-2,1.5289329535641569E-3,"Hold",{"$f":"AN24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":98105.7},34.9,{"$f":"AP24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":3255},113599.5,{"$f":"IF(BB24=\"Hold\",(BF24)/(AQ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(BB24=\"Purchase\",BF24/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(BB24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/AQ24-1)))","v":5.6295399515738476E-2},{"$f":"IF(BB24=\"Hold\",IFERROR((((AQ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(AQ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(AQ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(AQ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,BB24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,BB24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB24=\"Hold\",((AQ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+BH24),\n\nIF(BB24=\"Sale\",0)))","v":109413.65654405314},3.892171343720463E-2,1.5406523804075351E-3,0.15792966157929667,6.8775632856076685E-2,104852.9816042884,8.915402872321998E-2,3.2815200280156952E-3,"Hold",{"$f":"BC24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":98105.7},33.86,{"$f":"BE24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":3255},110214.3,{"$f":"IF(BQ24=\"Hold\",(BU24)/(BF24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(BQ24=\"Purchase\",BU24/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(BQ24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/BF24-1)))","v":-2.9799426934097428E-2},{"$f":"IF(BQ24=\"Hold\",IFERROR((((BF24-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(BF24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(BF24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(BF24+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,BQ24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,BQ24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ24=\"Hold\",((BF24-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+BW24),\n\nIF(BQ24=\"Sale\",0)))","v":113725.97973723485},-3.0912809803166887E-2,-1.3093969288949883E-3,0.12342402123424034,6.9965589336577594E-2,104969.72311777748,5.345843189766275E-2,1.7147356566466047E-3,"Hold",{"$f":"BR24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":98105.7},33.840000000000003,{"$f":"BT24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":3255},110149.20000000001,{"$f":"IF(CF24=\"Hold\",(CJ24)/(BU24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(CF24=\"Purchase\",CJ24/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(CF24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/BU24-1)))","v":-5.9066745422320377E-4},{"$f":"IF(CF24=\"Hold\",IFERROR((((BU24-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(BU24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(BU24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(BU24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,CF24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,CF24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF24=\"Hold\",((BU24-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+CL24),\n\nIF(CF24=\"Sale\",0)))","v":111843.2545094247},-1.5370550912401559E-2,-6.3380316785080666E-4,0.12276045122760482,8.577955605123333E-2,106521.16339209548,3.6980895176371487E-2,3.7717667244874208E-3,"Hold",{"$f":"CG24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":98105.7},32.11,{"$f":"CI24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":3255},104518.05,{"$f":"IF(CU24=\"Hold\",(CY24)/(CJ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(CU24=\"Purchase\",CY24/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(CU24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/CJ24-1)))","v":-5.1122931442080466E-2},{"$f":"IF(CU24=\"Hold\",IFERROR((((CJ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(CJ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(CJ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(CJ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,CU24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,CU24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU24=\"Hold\",((CJ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+DA24),\n\nIF(CU24=\"Sale\",0)))","v":106039.22402935431},-1.3810123263303886E-2,-5.9786640338162895E-4,6.5361645653616574E-2,4.5266071751856485E-2,102546.5596554661,2.0095573901760089E-2,1.9893368998699927E-3,"Hold",{"$f":"CV24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":98105.7},34.659999999999997,{"$f":"CX24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":3255},112818.29999999999,{"$f":"IF(DJ24=\"Hold\",(DN24)/(CY24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(DJ24=\"Purchase\",DN24/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(DJ24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/CY24-1)))","v":7.9414512612893118E-2},{"$f":"IF(DJ24=\"Hold\",IFERROR((((CY24-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(CY24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(CY24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(CY24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,DJ24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,DJ24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ24=\"Hold\",((CY24-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+DP24),\n\nIF(DJ24=\"Sale\",0)))","v":107835.06400242487},4.7678233545068192E-2,1.8982886030893449E-3,0.14996682149966833,7.8438927505102507E-2,105801.00589013733,7.1527893994565828E-2,-9.8106858809482916E-2,"Hold",{"$f":"DK24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":98105.7},34.46,{"$f":"DM24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":3255},112167.3,{"$f":"IF(DY24=\"Hold\",(EC24)/(DN24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(DY24=\"Purchase\",EC24/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(DY24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/DN24-1)))","v":-5.7703404500863975E-3},{"$f":"IF(DY24=\"Hold\",IFERROR((((DN24-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(DN24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(DN24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(DN24+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,DY24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,DY24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY24=\"Hold\",((DN24-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+EE24),\n\nIF(DY24=\"Sale\",0)))","v":113424.767413472},-1.1145952504797441E-2,-4.7453047930631526E-4,0.1433311214333115,8.4236196804068575E-2,106369.7510528009,5.9094924629242929E-2,1.9547600664666688E-2,"Hold",{"$f":"DZ24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":98105.7},"#N/A N/A",{"$f":"EB24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(EN24=\"Hold\",(ER24)/(EC24+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(EN24=\"Purchase\",ER24/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(EN24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/EC24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN24=\"Hold\",IFERROR((((EC24-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(EC24+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(EC24+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(EC24+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,EN24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,EN24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN24=\"Hold\",((EC24-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+ET24),\n\nIF(EN24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":98105.7},"#N/A N/A",{"$f":"EQ24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(FC24=\"Hold\",(FG24)/(ER24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(FC24=\"Purchase\",FG24/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(FC24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/ER24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC24=\"Hold\",IFERROR((((ER24-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(ER24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(ER24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(ER24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,FC24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,FC24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC24=\"Hold\",((ER24-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+FI24),\n\nIF(FC24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":98105.7},"#N/A N/A",{"$f":"FF24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(FR24=\"Hold\",(FV24)/(FG24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(FR24=\"Purchase\",FV24/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(FR24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/FG24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR24=\"Hold\",IFERROR((((FG24-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(FG24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(FG24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(FG24+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,FR24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,FR24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR24=\"Hold\",((FG24-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+FX24),\n\nIF(FR24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":98105.7},"#N/A N/A",{"$f":"FU24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(GG24=\"Hold\",(GK24)/(FV24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(GG24=\"Purchase\",GK24/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(GG24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/FV24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG24=\"Hold\",IFERROR((((FV24-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(FV24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(FV24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(FV24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,GG24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,GG24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG24=\"Hold\",((FV24-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+GM24),\n\nIF(GG24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":98105.7},"#N/A N/A",{"$f":"GJ24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(GV24=\"Hold\",(GZ24)/(GK24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(GV24=\"Purchase\",GZ24/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(GV24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/GK24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV24=\"Hold\",IFERROR((((GK24-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(GK24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(GK24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(GK24+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,GV24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,GV24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV24=\"Hold\",((GK24-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+HB24),\n\nIF(GV24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":98105.7},"#N/A N/A",{"$f":"GY24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(HK24=\"Hold\",(HO24)/(GZ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(HK24=\"Purchase\",HO24/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(HK24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/GZ24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK24=\"Hold\",IFERROR((((GZ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(GZ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(GZ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(GZ24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,HK24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,HK24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK24=\"Hold\",((GZ24-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+HQ24),\n\nIF(HK24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":98105.7},"#N/A N/A",{"$f":"HN24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(HZ24=\"Hold\",(ID24)/(HO24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(HZ24=\"Purchase\",ID24/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(HZ24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/HO24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ24=\"Hold\",IFERROR((((HO24-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(HO24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(HO24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(HO24+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,HZ24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,HZ24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ24=\"Hold\",((HO24-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+IF24),\n\nIF(HZ24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":98105.7},"#N/A N/A",{"$f":"IC24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(IO24=\"Hold\",(IS24)/(ID24+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(IO24=\"Purchase\",IS24/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(IO24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/ID24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO24=\"Hold\",IFERROR((((ID24-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(ID24+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(ID24+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(ID24+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,IO24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,IO24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO24=\"Hold\",((ID24-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+IU24),\n\nIF(IO24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":98105.7},"#N/A N/A",{"$f":"IR24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(JD24=\"Hold\",(JH24)/(IS24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(JD24=\"Purchase\",JH24/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(JD24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/IS24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD24=\"Hold\",IFERROR((((IS24-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(IS24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(IS24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(IS24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,JD24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,JD24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD24=\"Hold\",((IS24-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+JJ24),\n\nIF(JD24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":98105.7},"#N/A N/A",{"$f":"JG24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(JS24=\"Hold\",(JW24)/(JH24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(JS24=\"Purchase\",JW24/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(JS24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/JH24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS24=\"Hold\",IFERROR((((JH24-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(JH24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(JH24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(JH24+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,JS24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,JS24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS24=\"Hold\",((JH24-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+JY24),\n\nIF(JS24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":98105.7},"#N/A N/A",{"$f":"JV24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(KH24=\"Hold\",(KL24)/(JW24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(KH24=\"Purchase\",KL24/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(KH24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/JW24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH24=\"Hold\",IFERROR((((JW24-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(JW24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(JW24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(JW24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,KH24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,KH24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH24=\"Hold\",((JW24-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+KN24),\n\nIF(KH24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":98105.7},"#N/A N/A",{"$f":"KK24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(KW24=\"Hold\",(LA24)/(KL24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(KW24=\"Purchase\",LA24/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(KW24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/KL24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW24=\"Hold\",IFERROR((((KL24-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(KL24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(KL24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(KL24+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,KW24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,KW24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW24=\"Hold\",((KL24-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+LC24),\n\nIF(KW24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":98105.7},"#N/A N/A",{"$f":"KZ24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(LL24=\"Hold\",(LP24)/(LA24+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(LL24=\"Purchase\",LP24/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(LL24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/LA24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL24=\"Hold\",IFERROR((((LA24-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(LA24+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(LA24+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(LA24+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,LL24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,LL24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL24=\"Hold\",((LA24-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+LR24),\n\nIF(LL24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":98105.7},"#N/A N/A",{"$f":"LO24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(MA24=\"Hold\",(ME24)/(LP24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(MA24=\"Purchase\",ME24/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(MA24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/LP24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA24=\"Hold\",IFERROR((((LP24-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(LP24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(LP24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(LP24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,MA24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,MA24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA24=\"Hold\",((LP24-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+MG24),\n\nIF(MA24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":98105.7},"#N/A N/A",{"$f":"MD24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(MP24=\"Hold\",(MT24)/(ME24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(MP24=\"Purchase\",MT24/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(MP24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/ME24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP24=\"Hold\",IFERROR((((ME24-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(ME24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(ME24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(ME24+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,MP24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,MP24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP24=\"Hold\",((ME24-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+MV24),\n\nIF(MP24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":98105.7},"#N/A N/A",{"$f":"MS24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(NE24=\"Hold\",(NI24)/(MT24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(NE24=\"Purchase\",NI24/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(NE24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/MT24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE24=\"Hold\",IFERROR((((MT24-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(MT24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(MT24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(MT24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,NE24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,NE24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE24=\"Hold\",((MT24-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+NK24),\n\nIF(NE24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":98105.7},"#N/A N/A",{"$f":"NH24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(NT24=\"Hold\",(NX24)/(NI24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(NT24=\"Purchase\",NX24/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(NT24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/NI24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT24=\"Hold\",IFERROR((((NI24-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(NI24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(NI24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(NI24+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,NT24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,NT24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT24=\"Hold\",((NI24-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+NZ24),\n\nIF(NT24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU24+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":98105.7},"#N/A N/A",{"$f":"NW24+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B24,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":3255},{"$error":"#VALUE!"},{"$f":"IF(OI24=\"Hold\",(OM24)/(NX24+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24))-1,\nIF(OI24=\"Purchase\",OM24/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B24)-1,\nIF(OI24=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B24)/NX24-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI24=\"Hold\",IFERROR((((NX24-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))/(NX24+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")/(NX24+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\")/(NX24+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI24=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,OI24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI24=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,OI24,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI24=\"Hold\",((NX24-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI24=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B24,Trades!$E:$E,\"Purchase\")*(1+OO24),\n\nIF(OI24=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,106369.7510528009,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["iShares Russell 2000 ETF","IWM","Large/Midcap ETF",null,"Large Core",109.2,861,94021.2,"Hold",{"$f":"H25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":94021.2},110.63,{"$f":"G25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":861},95252.43,{"$f":"IF(I25=\"Hold\",(M25)/(H25+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(I25=\"Purchase\",M25/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(I25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/H25-1)))","v":1.3095238095238049E-2},{"$f":"IF(I25=\"Hold\",IFERROR((((H25-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(H25+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(H25+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(H25+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,I25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,I25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I25=\"Hold\",((H25-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+O25),\n\nIF(I25=\"Sale\",0)))","v":94716.048623386974},5.7048982209653145E-3,2.1164873897685648E-4,1.3095238095238049E-2,7.3903398742727342E-3,94716.048623386974,5.7048982209653145E-3,2.1164873897685648E-4,"Hold",{"$f":"J25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":94021.2},115.74,{"$f":"L25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":861},99652.14,{"$f":"IF(X25=\"Hold\",(AB25)/(M25+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(X25=\"Purchase\",AB25/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(X25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/M25-1)))","v":4.6190002711741895E-2},{"$f":"IF(X25=\"Hold\",IFERROR((((M25-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(M25+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(M25+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(M25+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,X25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,X25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X25=\"Hold\",((M25-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+AD25),\n\nIF(X25=\"Sale\",0)))","v":98649.042966752168},1.0530933785603346E-2,3.7909924929222855E-4,5.9890109890109899E-2,4.3312941439375363E-2,98093.53472965979,1.6577168450734536E-2,5.4833459151487737E-4,"Hold",{"$f":"Y25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":94021.2},115.42,{"$f":"AA25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":861},99376.62,{"$f":"IF(AM25=\"Hold\",(AQ25)/(AB25+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(AM25=\"Purchase\",AQ25/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(AM25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/AB25-1)))","v":-2.764817694833277E-3},{"$f":"IF(AM25=\"Hold\",IFERROR((((AB25-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(AB25+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(AB25+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(AB25+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,AM25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,AM25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM25=\"Hold\",((AB25-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+AS25),\n\nIF(AM25=\"Sale\",0)))","v":100340.91987581976},-9.6766599876306984E-3,-3.6199759637422916E-4,5.6959706959706979E-2,5.0524155952638816E-2,98771.541771654243,6.4355510070681632E-3,2.0637227382707009E-4,"Hold",{"$f":"AN25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":94021.2},115.85,{"$f":"AP25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":861},99746.849999999991,{"$f":"IF(BB25=\"Hold\",(BF25)/(AQ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(BB25=\"Purchase\",BF25/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(BB25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/AQ25-1)))","v":3.7255241725870913E-3},{"$f":"IF(BB25=\"Hold\",IFERROR((((AQ25-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(AQ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(AQ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(AQ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,BB25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,BB25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB25=\"Hold\",((AQ25-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+BH25),\n\nIF(BB25=\"Sale\",0)))","v":101103.15819942574},-1.3648161905946758E-2,-4.9920630764221073E-4,6.0897435897435903E-2,6.8775632856076685E-2,100487.56753188775,-7.8781969586407818E-3,-2.7790251000715723E-4,"Hold",{"$f":"BC25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":33975.591999999997},115.34,{"$f":"BE25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":331},38177.54,{"$f":"IF(BQ25=\"Hold\",(BU25)/(BF25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(BQ25=\"Purchase\",BU25/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(BQ25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/BF25-1)))","v":-0.61725568276090925},{"$f":"IF(BQ25=\"Hold\",IFERROR((((BF25-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(BF25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(BF25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(BF25+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,BQ25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,BQ25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.8401433576322848E-3},{"$f":"IF(BQ25=\"Hold\",((BF25-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+BW25),\n\nIF(BQ25=\"Sale\",0)))","v":39745.444682723573},-0.61341553940327698,-5.8462323730434668E-4,-0.59394753523673383,6.4671381208765144E-2,36172.840462025466,-0.65861891644549897,6.5544463468160071E-4,"Hold",{"$f":"BR25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":33975.591999999997},119.22,{"$f":"BT25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":331},39461.82,{"$f":"IF(CF25=\"Hold\",(CJ25)/(BU25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(CF25=\"Purchase\",CJ25/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(CF25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/BU25-1)))","v":3.3639674007282849E-2},{"$f":"IF(CF25=\"Hold\",IFERROR((((BU25-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(BU25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(BU25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(BU25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,CF25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,CF25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF25=\"Hold\",((BU25-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+CL25),\n\nIF(CF25=\"Sale\",0)))","v":38741.799591919938},1.8859790549104492E-2,2.6938402100966179E-4,-0.58028806269224387,8.0407100144288313E-2,36707.47082840548,-0.66069516283653218,2.8634668488199187E-3,"Hold",{"$f":"CG25+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":33975.591999999997},114.07,{"$f":"CI25+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B25,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":331},37757.17,{"$f":"IF(CU25=\"Hold\",(CY25)/(CJ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(CU25=\"Purchase\",CY25/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(CU25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/CJ25-1)))","v":-4.3197450092266387E-2},{"$f":"IF(CU25=\"Hold\",IFERROR((((CJ25-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(CJ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(CJ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(CJ25+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,CU25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,CU25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU25=\"Hold\",((CJ25-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+DA25),\n\nIF(CU25=\"Sale\",0)))","v":37989.388679954587},-5.8846419134898076E-3,-9.1268812314269419E-5,-0.59841854815722417,4.009407726161629E-2,35337.812010657151,-0.63851262541884046,2.4412587845226638E-3,"Sale",null,116.81,null,0,{"$f":"IF(DJ25=\"Hold\",(DN25)/(CY25+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25))-1,\nIF(DJ25=\"Purchase\",DN25/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B25)-1,\nIF(DJ25=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B25)/CY25-1)))","v":1.7892522135530831E-2},{"$f":"IF(DJ25=\"Hold\",IFERROR((((CY25-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))/(CY25+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")/(CY25+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\")/(CY25+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ25=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,DJ25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ25=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,DJ25,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":2.6995108717523131E-2},{"$f":"IF(DJ25=\"Hold\",((CY25-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ25=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B25,Trades!$E:$E,\"Purchase\")*(1+DP25),\n\nIF(DJ25=\"Sale\",0)))","v":0},-9.1025865819923009E-3,0,-0.59123324314090864,6.8171529953745535E-2,0,-0.65940477309465417,0]
["JP Morgan","JPM","Financials","Banks","Large Value",60.97,1335,81394.95,"Hold",{"$f":"H26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":81394.95},60.81,{"$f":"G26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1335},81181.350000000006,{"$f":"IF(I26=\"Hold\",(M26)/(H26+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(I26=\"Purchase\",M26/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(I26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/H26-1)))","v":-2.6242414302114492E-3},{"$f":"IF(I26=\"Hold\",IFERROR((((H26-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(H26+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(H26+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(H26+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,I26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,I26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I26=\"Hold\",((H26-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+O26),\n\nIF(I26=\"Sale\",0)))","v":81996.486344549427},-1.0014581304484182E-2,-3.21641628401574E-4,-2.6242414302114492E-3,7.3903398742727342E-3,81996.486344549427,-1.0014581304484182E-2,-3.21641628401574E-4,"Hold",{"$f":"J26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":81394.95},61.93,{"$f":"L26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1335},82676.55,{"$f":"IF(X26=\"Hold\",(AB26)/(M26+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(X26=\"Purchase\",AB26/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(X26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/M26-1)))","v":1.8418023351422397E-2},{"$f":"IF(X26=\"Hold\",IFERROR((((M26-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(M26+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(M26+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(M26+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,X26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,X26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X26=\"Hold\",((M26-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+AD26),\n\nIF(X26=\"Sale\",0)))","v":84076.201355166981},-1.7241045574716153E-2,-5.2896854484421195E-4,1.5745448581269583E-2,4.3312941439375363E-2,84920.404702810876,-2.756749285810578E-2,-7.8941292917351121E-4,"Hold",{"$f":"Y26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":81394.95},62.43,{"$f":"AA26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1335},83344.05,{"$f":"IF(AM26=\"Hold\",(AQ26)/(AB26+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(AM26=\"Purchase\",AQ26/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(AM26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/AB26-1)))","v":8.0736315194573915E-3},{"$f":"IF(AM26=\"Hold\",IFERROR((((AB26-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(AB26+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(AB26+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(AB26+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,AM26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,AM26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM26=\"Hold\",((AB26-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+AS26),\n\nIF(AM26=\"Sale\",0)))","v":83247.997274912588},1.1617892266599702E-3,3.6058135522707158E-5,2.3946203050680737E-2,5.0524155952638816E-2,85507.36114755724,-2.657795290195808E-2,-7.3783424952736474E-4,"Hold",{"$f":"AN26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":81394.95},63.87,{"$f":"AP26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1335},85266.45,{"$f":"IF(BB26=\"Hold\",(BF26)/(AQ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(BB26=\"Purchase\",BF26/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(BB26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/AQ26-1)))","v":2.3065833733781682E-2},{"$f":"IF(BB26=\"Hold\",IFERROR((((AQ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(AQ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(AQ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(AQ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,BB26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,BB26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB26=\"Hold\",((AQ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+BH26),\n\nIF(BB26=\"Sale\",0)))","v":84792.043361213626},5.6921476552478333E-3,1.7461133580831163E-4,4.7564375922584778E-2,6.8775632856076685E-2,86992.939197538712,-2.1211256933491907E-2,-6.4774446511812382E-4,"Hold",{"$f":"BC26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":81394.95},64.25,{"$f":"BE26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1335},85773.75,{"$f":"IF(BQ26=\"Hold\",(BU26)/(BF26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(BQ26=\"Purchase\",BU26/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(BQ26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/BF26-1)))","v":5.9495850947237638E-3},{"$f":"IF(BQ26=\"Hold\",IFERROR((((BF26-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(BF26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(BF26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(BF26+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,BQ26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,BQ26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ26=\"Hold\",((BF26-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+BW26),\n\nIF(BQ26=\"Sale\",0)))","v":85361.384204736372},4.8362022256543073E-3,1.5375847067554583E-4,5.3796949319337317E-2,6.9965589336577594E-2,87089.795645771257,-1.6168640017240277E-2,-4.3028645499084767E-4,"Hold",{"$f":"BR26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":81394.95},68.459999999999994,{"$f":"BT26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1335},91394.099999999991,{"$f":"IF(CF26=\"Hold\",(CJ26)/(BU26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(CF26=\"Purchase\",CJ26/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(CF26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/BU26-1)))","v":6.552529182879363E-2},{"$f":"IF(CF26=\"Hold\",IFERROR((((BU26-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(BU26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(BU26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(BU26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,CF26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,CF26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF26=\"Hold\",((BU26-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+CL26),\n\nIF(CF26=\"Sale\",0)))","v":87041.476028770921},5.0745408370615273E-2,1.6284640465112376E-3,0.12284730195177929,8.577955605123333E-2,88376.972675812329,3.7067745900545956E-2,3.1366553524071381E-3,{"$f":"IF(OR(CF26=\"Hold\",CF26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":81394.95},65.56,{"$f":"CI26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1335},87522.6,{"$f":"IF(CU26=\"Hold\",(CY26)/(CJ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(CU26=\"Purchase\",CY26/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(CU26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/CJ26-1)))","v":-4.2360502483201667E-2},{"$f":"IF(CU26=\"Hold\",IFERROR((((CJ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(CJ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(CJ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(CJ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,CU26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,CU26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU26=\"Hold\",((CJ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+DA26),\n\nIF(CU26=\"Sale\",0)))","v":87983.929478028062},-5.0476943044250877E-3,-1.8131613509049432E-4,7.528292602919473E-2,4.5266071751856485E-2,85079.379646938774,3.0016854277338245E-2,2.4653371579190721E-3,{"$f":"IF(OR(CU26=\"Hold\",CU26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":81394.95},67.540000000000006,{"$f":"CX26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1335},90165.900000000009,{"$f":"IF(DJ26=\"Hold\",(DN26)/(CY26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(DJ26=\"Purchase\",DN26/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(DJ26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/CY26-1)))","v":3.0201342281879207E-2},{"$f":"IF(DJ26=\"Hold\",IFERROR((((CY26-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(CY26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(CY26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(CY26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,DJ26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,DJ26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ26=\"Hold\",((CY26-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+DP26),\n\nIF(DJ26=\"Sale\",0)))","v":90300.241658341605},-1.5349367859457189E-3,-5.1175428792469322E-5,0.10775791372806309,7.8438927505102507E-2,87779.482582331446,2.9318986222960586E-2,-3.336384552083177E-2,{"$f":"IF(OR(DJ26=\"Hold\",DJ26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":81394.95},67.17,{"$f":"DM26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"EA26*EB26","v":89671.95},{"$f":"IF(DY26=\"Hold\",(EC26)/(DN26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(DY26=\"Purchase\",EC26/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(DY26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/DN26-1)))","v":-5.4782351199290646E-3},{"$f":"IF(DY26=\"Hold\",IFERROR((((DN26-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(DN26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(DN26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(DN26+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,DY26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,DY26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY26=\"Hold\",((DN26-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+EE26),\n\nIF(DY26=\"Sale\",0)))","v":90650.596898963879},{"$f":"ED26-EE26","v":-1.0853847174640108E-2},{"$f":"((EC26-EF26)/(EC$47-EF$47))*EG$47","v":-3.6931198141725176E-4},{"$f":"((1+DT26)*(1+ED26))-1","v":0.10168935542069857},{"$f":"((1+DU26)*(1+EE26))-1","v":8.4236196804068575E-2},{"$f":"DZ26*(1+EJ26)","v":88251.351027057317},{"$f":"EI26-EJ26","v":1.7453158616629993E-2},{"$f":"((EC26-EK26)/(EC$47-EK$47))*EL$47","v":4.7898347526906153E-3},{"$f":"IF(OR(DY26=\"Hold\",DY26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":81394.95},"#N/A N/A",{"$f":"EB26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"EP26*EQ26","v":{"$error":"#VALUE!"}},{"$f":"IF(EN26=\"Hold\",(ER26)/(EC26+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(EN26=\"Purchase\",ER26/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(EN26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/EC26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN26=\"Hold\",IFERROR((((EC26-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(EC26+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(EC26+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(EC26+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,EN26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,EN26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN26=\"Hold\",((EC26-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+ET26),\n\nIF(EN26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES26-ET26","v":{"$error":"#VALUE!"}},{"$f":"((ER26-EU26)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI26)*(1+ES26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EJ26)*(1+ET26))-1","v":8.4236196804068575E-2},{"$f":"EO26*(1+EY26)","v":88251.351027057317},{"$f":"EX26-EY26","v":{"$error":"#VALUE!"}},{"$f":"((ER26-EZ26)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN26=\"Hold\",EN26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":81394.95},"#N/A N/A",{"$f":"EQ26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"FE26*FF26","v":{"$error":"#VALUE!"}},{"$f":"IF(FC26=\"Hold\",(FG26)/(ER26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(FC26=\"Purchase\",FG26/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(FC26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/ER26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC26=\"Hold\",IFERROR((((ER26-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(ER26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(ER26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(ER26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,FC26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,FC26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC26=\"Hold\",((ER26-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+FI26),\n\nIF(FC26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH26-FI26","v":{"$error":"#VALUE!"}},{"$f":"((FG26-FJ26)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX26)*(1+FH26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EY26)*(1+FI26))-1","v":8.4236196804068575E-2},{"$f":"FD26*(1+FN26)","v":88251.351027057317},{"$f":"FM26-FN26","v":{"$error":"#VALUE!"}},{"$f":"((FG26-FO26)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC26=\"Hold\",FC26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":81394.95},"#N/A N/A",{"$f":"FF26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"FT26*FU26","v":{"$error":"#VALUE!"}},{"$f":"IF(FR26=\"Hold\",(FV26)/(FG26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(FR26=\"Purchase\",FV26/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(FR26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/FG26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR26=\"Hold\",IFERROR((((FG26-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(FG26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(FG26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(FG26+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,FR26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,FR26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR26=\"Hold\",((FG26-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+FX26),\n\nIF(FR26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW26-FX26","v":{"$error":"#VALUE!"}},{"$f":"((FV26-FY26)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM26)*(1+FW26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+FN26)*(1+FX26))-1","v":8.4236196804068575E-2},{"$f":"FS26*(1+GC26)","v":88251.351027057317},{"$f":"GB26-GC26","v":{"$error":"#VALUE!"}},{"$f":"((FV26-GD26)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR26=\"Hold\",FR26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":81394.95},"#N/A N/A",{"$f":"FU26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"GI26*GJ26","v":{"$error":"#VALUE!"}},{"$f":"IF(GG26=\"Hold\",(GK26)/(FV26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(GG26=\"Purchase\",GK26/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(GG26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/FV26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG26=\"Hold\",IFERROR((((FV26-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(FV26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(FV26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(FV26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,GG26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,GG26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG26=\"Hold\",((FV26-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+GM26),\n\nIF(GG26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL26-GM26","v":{"$error":"#VALUE!"}},{"$f":"((GK26-GN26)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB26)*(1+GL26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GC26)*(1+GM26))-1","v":8.4236196804068575E-2},{"$f":"GH26*(1+GR26)","v":88251.351027057317},{"$f":"GQ26-GR26","v":{"$error":"#VALUE!"}},{"$f":"((GK26-GS26)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG26=\"Hold\",GG26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":81394.95},"#N/A N/A",{"$f":"GJ26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"GX26*GY26","v":{"$error":"#VALUE!"}},{"$f":"IF(GV26=\"Hold\",(GZ26)/(GK26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(GV26=\"Purchase\",GZ26/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(GV26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/GK26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV26=\"Hold\",IFERROR((((GK26-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(GK26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(GK26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(GK26+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,GV26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,GV26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV26=\"Hold\",((GK26-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+HB26),\n\nIF(GV26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA26-HB26","v":{"$error":"#VALUE!"}},{"$f":"((GZ26-HC26)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ26)*(1+HA26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GR26)*(1+HB26))-1","v":8.4236196804068575E-2},{"$f":"GW26*(1+HG26)","v":88251.351027057317},{"$f":"HF26-HG26","v":{"$error":"#VALUE!"}},{"$f":"((GZ26-HH26)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV26=\"Hold\",GV26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":81394.95},"#N/A N/A",{"$f":"GY26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"HM26*HN26","v":{"$error":"#VALUE!"}},{"$f":"IF(HK26=\"Hold\",(HO26)/(GZ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(HK26=\"Purchase\",HO26/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(HK26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/GZ26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK26=\"Hold\",IFERROR((((GZ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(GZ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(GZ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(GZ26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,HK26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,HK26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK26=\"Hold\",((GZ26-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+HQ26),\n\nIF(HK26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP26-HQ26","v":{"$error":"#VALUE!"}},{"$f":"((HO26-HR26)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF26)*(1+HP26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HG26)*(1+HQ26))-1","v":8.4236196804068575E-2},{"$f":"HL26*(1+HV26)","v":88251.351027057317},{"$f":"HU26-HV26","v":{"$error":"#VALUE!"}},{"$f":"((HO26-HW26)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK26=\"Hold\",HK26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":81394.95},"#N/A N/A",{"$f":"HN26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"IB26*IC26","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ26=\"Hold\",(ID26)/(HO26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(HZ26=\"Purchase\",ID26/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(HZ26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/HO26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ26=\"Hold\",IFERROR((((HO26-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(HO26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(HO26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(HO26+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,HZ26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,HZ26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ26=\"Hold\",((HO26-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+IF26),\n\nIF(HZ26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE26-IF26","v":{"$error":"#VALUE!"}},{"$f":"((ID26-IG26)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU26)*(1+IE26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HV26)*(1+IF26))-1","v":8.4236196804068575E-2},{"$f":"IA26*(1+IK26)","v":88251.351027057317},{"$f":"IJ26-IK26","v":{"$error":"#VALUE!"}},{"$f":"((ID26-IL26)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ26=\"Hold\",HZ26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":81394.95},"#N/A N/A",{"$f":"IC26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"IQ26*IR26","v":{"$error":"#VALUE!"}},{"$f":"IF(IO26=\"Hold\",(IS26)/(ID26+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(IO26=\"Purchase\",IS26/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(IO26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/ID26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO26=\"Hold\",IFERROR((((ID26-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(ID26+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(ID26+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(ID26+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,IO26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,IO26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO26=\"Hold\",((ID26-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+IU26),\n\nIF(IO26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT26-IU26","v":{"$error":"#VALUE!"}},{"$f":"((IS26-IV26)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ26)*(1+IT26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IK26)*(1+IU26))-1","v":8.4236196804068575E-2},{"$f":"IP26*(1+IZ26)","v":88251.351027057317},{"$f":"IY26-IZ26","v":{"$error":"#VALUE!"}},{"$f":"((IS26-JA26)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO26=\"Hold\",IO26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":81394.95},"#N/A N/A",{"$f":"IR26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"JF26*JG26","v":{"$error":"#VALUE!"}},{"$f":"IF(JD26=\"Hold\",(JH26)/(IS26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(JD26=\"Purchase\",JH26/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(JD26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/IS26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD26=\"Hold\",IFERROR((((IS26-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(IS26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(IS26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(IS26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,JD26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,JD26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD26=\"Hold\",((IS26-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+JJ26),\n\nIF(JD26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI26-JJ26","v":{"$error":"#VALUE!"}},{"$f":"((JH26-JK26)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY26)*(1+JI26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IZ26)*(1+JJ26))-1","v":8.4236196804068575E-2},{"$f":"JE26*(1+JO26)","v":88251.351027057317},{"$f":"JN26-JO26","v":{"$error":"#VALUE!"}},{"$f":"((JH26-JP26)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD26=\"Hold\",JD26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":81394.95},"#N/A N/A",{"$f":"JG26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"JU26*JV26","v":{"$error":"#VALUE!"}},{"$f":"IF(JS26=\"Hold\",(JW26)/(JH26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(JS26=\"Purchase\",JW26/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(JS26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/JH26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS26=\"Hold\",IFERROR((((JH26-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(JH26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(JH26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(JH26+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,JS26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,JS26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS26=\"Hold\",((JH26-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+JY26),\n\nIF(JS26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX26-JY26","v":{"$error":"#VALUE!"}},{"$f":"((JW26-JZ26)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN26)*(1+JX26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+JO26)*(1+JY26))-1","v":8.4236196804068575E-2},{"$f":"JT26*(1+KD26)","v":88251.351027057317},{"$f":"KC26-KD26","v":{"$error":"#VALUE!"}},{"$f":"((JW26-KE26)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS26=\"Hold\",JS26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":81394.95},"#N/A N/A",{"$f":"JV26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"KJ26*KK26","v":{"$error":"#VALUE!"}},{"$f":"IF(KH26=\"Hold\",(KL26)/(JW26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(KH26=\"Purchase\",KL26/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(KH26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/JW26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH26=\"Hold\",IFERROR((((JW26-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(JW26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(JW26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(JW26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,KH26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,KH26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH26=\"Hold\",((JW26-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+KN26),\n\nIF(KH26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM26-KN26","v":{"$error":"#VALUE!"}},{"$f":"((KL26-KO26)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC26)*(1+KM26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KD26)*(1+KN26))-1","v":8.4236196804068575E-2},{"$f":"KI26*(1+KS26)","v":88251.351027057317},{"$f":"KR26-KS26","v":{"$error":"#VALUE!"}},{"$f":"((KL26-KT26)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH26=\"Hold\",KH26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":81394.95},"#N/A N/A",{"$f":"KK26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"KY26*KZ26","v":{"$error":"#VALUE!"}},{"$f":"IF(KW26=\"Hold\",(LA26)/(KL26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(KW26=\"Purchase\",LA26/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(KW26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/KL26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW26=\"Hold\",IFERROR((((KL26-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(KL26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(KL26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(KL26+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,KW26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,KW26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW26=\"Hold\",((KL26-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+LC26),\n\nIF(KW26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB26-LC26","v":{"$error":"#VALUE!"}},{"$f":"((LA26-LD26)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR26)*(1+LB26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KS26)*(1+LC26))-1","v":8.4236196804068575E-2},{"$f":"KX26*(1+LH26)","v":88251.351027057317},{"$f":"LG26-LH26","v":{"$error":"#VALUE!"}},{"$f":"((LA26-LI26)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW26=\"Hold\",KW26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":81394.95},"#N/A N/A",{"$f":"KZ26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"LN26*LO26","v":{"$error":"#VALUE!"}},{"$f":"IF(LL26=\"Hold\",(LP26)/(LA26+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(LL26=\"Purchase\",LP26/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(LL26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/LA26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL26=\"Hold\",IFERROR((((LA26-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(LA26+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(LA26+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(LA26+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,LL26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,LL26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL26=\"Hold\",((LA26-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+LR26),\n\nIF(LL26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ26-LR26","v":{"$error":"#VALUE!"}},{"$f":"((LP26-LS26)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG26)*(1+LQ26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH26)*(1+LR26))-1","v":8.4236196804068575E-2},{"$f":"LM26*(1+LW26)","v":88251.351027057317},{"$f":"LV26-LW26","v":{"$error":"#VALUE!"}},{"$f":"((LP26-LX26)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL26=\"Hold\",LL26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":81394.95},"#N/A N/A",{"$f":"LO26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"MC26*MD26","v":{"$error":"#VALUE!"}},{"$f":"IF(MA26=\"Hold\",(ME26)/(LP26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(MA26=\"Purchase\",ME26/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(MA26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/LP26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA26=\"Hold\",IFERROR((((LP26-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(LP26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(LP26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(LP26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,MA26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,MA26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA26=\"Hold\",((LP26-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+MG26),\n\nIF(MA26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF26-MG26","v":{"$error":"#VALUE!"}},{"$f":"((ME26-MH26)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV26)*(1+MF26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW26)*(1+MG26))-1","v":8.4236196804068575E-2},{"$f":"MB26*(1+ML26)","v":88251.351027057317},{"$f":"MK26-ML26","v":{"$error":"#VALUE!"}},{"$f":"((ME26-MM26)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA26=\"Hold\",MA26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":81394.95},"#N/A N/A",{"$f":"MD26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"MR26*MS26","v":{"$error":"#VALUE!"}},{"$f":"IF(MP26=\"Hold\",(MT26)/(ME26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(MP26=\"Purchase\",MT26/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(MP26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/ME26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP26=\"Hold\",IFERROR((((ME26-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(ME26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(ME26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(ME26+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,MP26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,MP26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP26=\"Hold\",((ME26-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+MV26),\n\nIF(MP26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU26-MV26","v":{"$error":"#VALUE!"}},{"$f":"((MT26-MW26)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK26)*(1+MU26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML26)*(1+MV26))-1","v":8.4236196804068575E-2},{"$f":"MQ26*(1+NA26)","v":88251.351027057317},{"$f":"MZ26-NA26","v":{"$error":"#VALUE!"}},{"$f":"((MT26-NB26)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP26=\"Hold\",MP26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":81394.95},"#N/A N/A",{"$f":"MS26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"NG26*NH26","v":{"$error":"#VALUE!"}},{"$f":"IF(NE26=\"Hold\",(NI26)/(MT26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(NE26=\"Purchase\",NI26/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(NE26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/MT26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE26=\"Hold\",IFERROR((((MT26-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(MT26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(MT26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(MT26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,NE26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,NE26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE26=\"Hold\",((MT26-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+NK26),\n\nIF(NE26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ26-NK26","v":{"$error":"#VALUE!"}},{"$f":"((NI26-NL26)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ26)*(1+NJ26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA26)*(1+NK26))-1","v":8.4236196804068575E-2},{"$f":"NF26*(1+NP26)","v":88251.351027057317},{"$f":"NO26-NP26","v":{"$error":"#VALUE!"}},{"$f":"((NI26-NQ26)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE26=\"Hold\",NE26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":81394.95},"#N/A N/A",{"$f":"NH26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"NV26*NW26","v":{"$error":"#VALUE!"}},{"$f":"IF(NT26=\"Hold\",(NX26)/(NI26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(NT26=\"Purchase\",NX26/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(NT26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/NI26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT26=\"Hold\",IFERROR((((NI26-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(NI26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(NI26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(NI26+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,NT26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,NT26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT26=\"Hold\",((NI26-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+NZ26),\n\nIF(NT26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY26-NZ26","v":{"$error":"#VALUE!"}},{"$f":"((NX26-OA26)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO26)*(1+NY26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP26)*(1+NZ26))-1","v":8.4236196804068575E-2},{"$f":"NU26*(1+OE26)","v":88251.351027057317},{"$f":"OD26-OE26","v":{"$error":"#VALUE!"}},{"$f":"((NX26-OF26)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT26=\"Hold\",NT26=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU26+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":81394.95},"#N/A N/A",{"$f":"NW26+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B26,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1335},{"$f":"OK26*OL26","v":{"$error":"#VALUE!"}},{"$f":"IF(OI26=\"Hold\",(OM26)/(NX26+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26))-1,\nIF(OI26=\"Purchase\",OM26/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B26)-1,\nIF(OI26=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B26)/NX26-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI26=\"Hold\",IFERROR((((NX26-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))/(NX26+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")/(NX26+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\")/(NX26+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI26=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,OI26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI26=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,OI26,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI26=\"Hold\",((NX26-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI26=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B26,Trades!$E:$E,\"Purchase\")*(1+OO26),\n\nIF(OI26=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON26-OO26","v":{"$error":"#VALUE!"}},{"$f":"((OM26-OP26)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD26)*(1+ON26))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE26)*(1+OO26))-1","v":8.4236196804068575E-2},{"$f":"OJ26*(1+OT26)","v":88251.351027057317},{"$f":"OS26-OT26","v":{"$error":"#VALUE!"}},{"$f":"((OM26-OU26)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Lear Corp","LEA","Consumer Discretionary","Auto Components","Mid Core",108.78,728,79191.839999999997,"Hold",{"$f":"H27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":79191.839999999997},109.43,{"$f":"G27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":728},79665.040000000008,{"$f":"IF(I27=\"Hold\",(M27)/(H27+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(I27=\"Purchase\",M27/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(I27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/H27-1)))","v":5.9753631182204447E-3},{"$f":"IF(I27=\"Hold\",IFERROR((((H27-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(H27+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(H27+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(H27+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,I27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,I27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I27=\"Hold\",((H27-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+O27),\n\nIF(I27=\"Sale\",0)))","v":79777.094612869027},-1.4149767560522894E-3,-4.421521429402283E-5,5.9753631182204447E-3,7.3903398742727342E-3,79777.094612869027,-1.4149767560522894E-3,-4.421521429402283E-5,"Hold",{"$f":"J27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":79191.839999999997},116.04,{"$f":"L27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":728},84477.12000000001,{"$f":"IF(X27=\"Hold\",(AB27)/(M27+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(X27=\"Purchase\",AB27/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(X27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/M27-1)))","v":6.0403911176094338E-2},{"$f":"IF(X27=\"Hold\",IFERROR((((M27-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(M27+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(M27+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(M27+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,X27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,X27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X27=\"Hold\",((M27-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+AD27),\n\nIF(X27=\"Sale\",0)))","v":82505.821152363584},2.4744842249955788E-2,7.4501059070021904E-4,6.6740209597352607E-2,4.3312941439375363E-2,82621.871528396383,2.3427268157977243E-2,6.5269695425405677E-4,"Hold",{"$f":"Y27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":79191.839999999997},116.79,{"$f":"AA27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":728},85023.12000000001,{"$f":"IF(AM27=\"Hold\",(AQ27)/(AB27+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(AM27=\"Purchase\",AQ27/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(AM27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/AB27-1)))","v":6.4632885211994839E-3},{"$f":"IF(AM27=\"Hold\",IFERROR((((AB27-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(AB27+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(AB27+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(AB27+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,AM27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,AM27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM27=\"Hold\",((AB27-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+AS27),\n\nIF(AM27=\"Sale\",0)))","v":85061.012530789725},-4.4855377159793743E-4,-1.4224833384689981E-5,7.3634859349145154E-2,5.0524155952638816E-2,83192.940874336418,2.3110703396506338E-2,6.242138784378989E-4,"Hold",{"$f":"AN27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":79191.839999999997},120.94,{"$f":"AP27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":728},88044.319999999992,{"$f":"IF(BB27=\"Hold\",(BF27)/(AQ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(BB27=\"Purchase\",BF27/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(BB27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/AQ27-1)))","v":3.5533864200701926E-2},{"$f":"IF(BB27=\"Hold\",IFERROR((((AQ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(AQ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(AQ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(AQ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,BB27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,BB27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB27=\"Hold\",((AQ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+BH27),\n\nIF(BB27=\"Sale\",0)))","v":86500.284996297516},1.8160178122168077E-2,5.6830152128770333E-4,0.11178525464239741,6.8775632856076685E-2,84638.308913037166,4.3009621786320729E-2,1.277867728831627E-3,"Hold",{"$f":"BC27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":79191.839999999997},125.06,{"$f":"BE27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":728},91043.680000000008,{"$f":"IF(BQ27=\"Hold\",(BU27)/(BF27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(BQ27=\"Purchase\",BU27/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(BQ27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/BF27-1)))","v":3.4066479245907333E-2},{"$f":"IF(BQ27=\"Hold\",IFERROR((((BF27-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(BF27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(BF27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(BF27+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,BQ27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,BQ27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ27=\"Hold\",((BF27-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+BW27),\n\nIF(BQ27=\"Sale\",0)))","v":88142.347037606858},3.2953096376837875E-2,1.0818174648382867E-3,0.1496598639455784,6.9965589336577594E-2,84732.543756247949,7.9694274609000804E-2,2.0634515603726463E-3,"Hold",{"$f":"BR27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":79191.839999999997},123.46,{"$f":"BT27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":728},89878.87999999999,{"$f":"IF(CF27=\"Hold\",(CJ27)/(BU27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(CF27=\"Purchase\",CJ27/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(CF27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/BU27-1)))","v":-1.2793858947705239E-2},{"$f":"IF(CF27=\"Hold\",IFERROR((((BU27-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(BU27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(BU27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(BU27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,CF27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,CF27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF27=\"Hold\",((BU27-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+CL27),\n\nIF(CF27=\"Sale\",0)))","v":92389.294980003688},-2.7573742405883596E-2,-9.3923126917965026E-4,0.13495127780842076,8.577955605123333E-2,85984.880878080294,4.9171721757187425E-2,4.048265742754715E-3,{"$f":"IF(OR(CF27=\"Hold\",CF27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":79191.839999999997},121.25,{"$f":"CI27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":728},88270,{"$f":"IF(CU27=\"Hold\",(CY27)/(CJ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(CU27=\"Purchase\",CY27/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(CU27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/CJ27-1)))","v":-1.7900534586100636E-2},{"$f":"IF(CU27=\"Hold\",IFERROR((((CJ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(CJ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(CJ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(CJ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,CU27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,CU27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU27=\"Hold\",((CJ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+DA27),\n\nIF(CU27=\"Sale\",0)))","v":86525.246591236719},1.9412273592675944E-2,6.8573971495418851E-4,0.114635043206472,4.5266071751856485E-2,82776.543511601529,6.9368971454615513E-2,5.5431849973300203E-3,{"$f":"IF(OR(CU27=\"Hold\",CU27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":79191.839999999997},125.68,{"$f":"CX27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":728},91495.040000000008,{"$f":"IF(DJ27=\"Hold\",(DN27)/(CY27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(DJ27=\"Purchase\",DN27/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(DJ27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/CY27-1)))","v":3.6536082474226905E-2},{"$f":"IF(DJ27=\"Hold\",IFERROR((((CY27-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(CY27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(CY27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(CY27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,DJ27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,DJ27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ27=\"Hold\",((CY27-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+DP27),\n\nIF(DJ27=\"Sale\",0)))","v":91071.361353316897},4.7998034064019798E-3,1.613939911258925E-4,0.15535944107372712,7.8438927505102507E-2,85403.562996755674,7.6920513568624616E-2,-8.5163264492301605E-2,{"$f":"IF(OR(DJ27=\"Hold\",DJ27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":79191.839999999997},125.82,{"$f":"DM27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":728},91596.959999999992,{"$f":"IF(DY27=\"Hold\",(EC27)/(DN27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(DY27=\"Purchase\",EC27/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(DY27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/DN27-1)))","v":1.113940165499594E-3},{"$f":"IF(DY27=\"Hold\",IFERROR((((DN27-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(DN27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(DN27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(DN27+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,DY27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,DY27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY27=\"Hold\",((DN27-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+EE27),\n\nIF(DY27=\"Sale\",0)))","v":91986.881839970272},-4.2616718892114483E-3,-1.4714480520987118E-4,0.15664644236072833,8.4236196804068575E-2,85862.659419516305,7.2410245556659758E-2,1.9334346093380552E-2,{"$f":"IF(OR(DY27=\"Hold\",DY27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":79191.839999999997},"#N/A N/A",{"$f":"EB27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(EN27=\"Hold\",(ER27)/(EC27+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(EN27=\"Purchase\",ER27/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(EN27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/EC27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN27=\"Hold\",IFERROR((((EC27-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(EC27+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(EC27+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(EC27+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,EN27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,EN27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN27=\"Hold\",((EC27-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+ET27),\n\nIF(EN27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN27=\"Hold\",EN27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":79191.839999999997},"#N/A N/A",{"$f":"EQ27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(FC27=\"Hold\",(FG27)/(ER27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(FC27=\"Purchase\",FG27/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(FC27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/ER27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC27=\"Hold\",IFERROR((((ER27-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(ER27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(ER27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(ER27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,FC27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,FC27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC27=\"Hold\",((ER27-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+FI27),\n\nIF(FC27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC27=\"Hold\",FC27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":79191.839999999997},"#N/A N/A",{"$f":"FF27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(FR27=\"Hold\",(FV27)/(FG27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(FR27=\"Purchase\",FV27/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(FR27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/FG27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR27=\"Hold\",IFERROR((((FG27-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(FG27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(FG27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(FG27+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,FR27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,FR27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR27=\"Hold\",((FG27-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+FX27),\n\nIF(FR27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR27=\"Hold\",FR27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":79191.839999999997},"#N/A N/A",{"$f":"FU27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(GG27=\"Hold\",(GK27)/(FV27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(GG27=\"Purchase\",GK27/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(GG27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/FV27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG27=\"Hold\",IFERROR((((FV27-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(FV27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(FV27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(FV27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,GG27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,GG27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG27=\"Hold\",((FV27-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+GM27),\n\nIF(GG27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG27=\"Hold\",GG27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":79191.839999999997},"#N/A N/A",{"$f":"GJ27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(GV27=\"Hold\",(GZ27)/(GK27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(GV27=\"Purchase\",GZ27/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(GV27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/GK27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV27=\"Hold\",IFERROR((((GK27-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(GK27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(GK27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(GK27+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,GV27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,GV27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV27=\"Hold\",((GK27-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+HB27),\n\nIF(GV27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV27=\"Hold\",GV27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":79191.839999999997},"#N/A N/A",{"$f":"GY27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(HK27=\"Hold\",(HO27)/(GZ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(HK27=\"Purchase\",HO27/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(HK27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/GZ27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK27=\"Hold\",IFERROR((((GZ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(GZ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(GZ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(GZ27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,HK27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,HK27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK27=\"Hold\",((GZ27-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+HQ27),\n\nIF(HK27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK27=\"Hold\",HK27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":79191.839999999997},"#N/A N/A",{"$f":"HN27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(HZ27=\"Hold\",(ID27)/(HO27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(HZ27=\"Purchase\",ID27/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(HZ27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/HO27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ27=\"Hold\",IFERROR((((HO27-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(HO27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(HO27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(HO27+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,HZ27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,HZ27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ27=\"Hold\",((HO27-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+IF27),\n\nIF(HZ27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ27=\"Hold\",HZ27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":79191.839999999997},"#N/A N/A",{"$f":"IC27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(IO27=\"Hold\",(IS27)/(ID27+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(IO27=\"Purchase\",IS27/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(IO27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/ID27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO27=\"Hold\",IFERROR((((ID27-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(ID27+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(ID27+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(ID27+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,IO27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,IO27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO27=\"Hold\",((ID27-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+IU27),\n\nIF(IO27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO27=\"Hold\",IO27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":79191.839999999997},"#N/A N/A",{"$f":"IR27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(JD27=\"Hold\",(JH27)/(IS27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(JD27=\"Purchase\",JH27/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(JD27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/IS27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD27=\"Hold\",IFERROR((((IS27-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(IS27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(IS27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(IS27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,JD27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,JD27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD27=\"Hold\",((IS27-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+JJ27),\n\nIF(JD27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD27=\"Hold\",JD27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":79191.839999999997},"#N/A N/A",{"$f":"JG27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(JS27=\"Hold\",(JW27)/(JH27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(JS27=\"Purchase\",JW27/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(JS27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/JH27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS27=\"Hold\",IFERROR((((JH27-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(JH27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(JH27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(JH27+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,JS27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,JS27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS27=\"Hold\",((JH27-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+JY27),\n\nIF(JS27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS27=\"Hold\",JS27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":79191.839999999997},"#N/A N/A",{"$f":"JV27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(KH27=\"Hold\",(KL27)/(JW27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(KH27=\"Purchase\",KL27/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(KH27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/JW27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH27=\"Hold\",IFERROR((((JW27-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(JW27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(JW27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(JW27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,KH27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,KH27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH27=\"Hold\",((JW27-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+KN27),\n\nIF(KH27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH27=\"Hold\",KH27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":79191.839999999997},"#N/A N/A",{"$f":"KK27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(KW27=\"Hold\",(LA27)/(KL27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(KW27=\"Purchase\",LA27/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(KW27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/KL27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW27=\"Hold\",IFERROR((((KL27-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(KL27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(KL27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(KL27+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,KW27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,KW27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW27=\"Hold\",((KL27-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+LC27),\n\nIF(KW27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW27=\"Hold\",KW27=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":79191.839999999997},"#N/A N/A",{"$f":"KZ27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(LL27=\"Hold\",(LP27)/(LA27+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(LL27=\"Purchase\",LP27/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(LL27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/LA27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL27=\"Hold\",IFERROR((((LA27-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(LA27+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(LA27+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(LA27+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,LL27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,LL27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL27=\"Hold\",((LA27-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+LR27),\n\nIF(LL27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":79191.839999999997},"#N/A N/A",{"$f":"LO27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(MA27=\"Hold\",(ME27)/(LP27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(MA27=\"Purchase\",ME27/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(MA27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/LP27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA27=\"Hold\",IFERROR((((LP27-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(LP27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(LP27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(LP27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,MA27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,MA27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA27=\"Hold\",((LP27-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+MG27),\n\nIF(MA27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":79191.839999999997},"#N/A N/A",{"$f":"MD27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(MP27=\"Hold\",(MT27)/(ME27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(MP27=\"Purchase\",MT27/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(MP27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/ME27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP27=\"Hold\",IFERROR((((ME27-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(ME27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(ME27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(ME27+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,MP27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,MP27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP27=\"Hold\",((ME27-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+MV27),\n\nIF(MP27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":79191.839999999997},"#N/A N/A",{"$f":"MS27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(NE27=\"Hold\",(NI27)/(MT27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(NE27=\"Purchase\",NI27/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(NE27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/MT27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE27=\"Hold\",IFERROR((((MT27-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(MT27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(MT27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(MT27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,NE27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,NE27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE27=\"Hold\",((MT27-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+NK27),\n\nIF(NE27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":79191.839999999997},"#N/A N/A",{"$f":"NH27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(NT27=\"Hold\",(NX27)/(NI27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(NT27=\"Purchase\",NX27/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(NT27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/NI27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT27=\"Hold\",IFERROR((((NI27-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(NI27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(NI27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(NI27+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,NT27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,NT27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT27=\"Hold\",((NI27-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+NZ27),\n\nIF(NT27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU27+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":79191.839999999997},"#N/A N/A",{"$f":"NW27+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B27,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":728},{"$error":"#VALUE!"},{"$f":"IF(OI27=\"Hold\",(OM27)/(NX27+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27))-1,\nIF(OI27=\"Purchase\",OM27/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B27)-1,\nIF(OI27=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B27)/NX27-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI27=\"Hold\",IFERROR((((NX27-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))/(NX27+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")/(NX27+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\")/(NX27+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI27=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,OI27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI27=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,OI27,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI27=\"Hold\",((NX27-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI27=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B27,Trades!$E:$E,\"Purchase\")*(1+OO27),\n\nIF(OI27=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,85862.659419516305,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LGI Homes Inc","LGIH","Consumer Discretionary","Household Durables","Small Cap Blend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"CV28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":67859.782500000001},31.4,{"$f":"CX28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2175},68295,{"$f":"IF(DJ28=\"Hold\",(DN28)/(CY28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(DJ28=\"Purchase\",DN28/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(DJ28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/CY28-1)))","v":6.4134820944938831E-3},{"$f":"IF(DJ28=\"Hold\",IFERROR((((CY28-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(CY28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(CY28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(CY28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,DJ28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,DJ28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(DJ28=\"Hold\",((CY28-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+DP28),\n\nIF(DJ28=\"Sale\",0)))","v":67859.782500000001},6.4134820944938831E-3,1.6578954328413402E-4,6.4134820944938831E-3,0,67859.782500000001,6.4134820944938831E-3,-6.0846561588326631E-3,"Hold",{"$f":"DK28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":67859.782500000001},32.97,{"$f":"DM28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2175},71709.75,{"$f":"IF(DY28=\"Hold\",(EC28)/(DN28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(DY28=\"Purchase\",EC28/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(DY28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/DN28-1)))","v":5.0000000000000044E-2},{"$f":"IF(DY28=\"Hold\",IFERROR((((DN28-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(DN28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(DN28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(DN28+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,DY28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,DY28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY28=\"Hold\",((DN28-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+EE28),\n\nIF(DY28=\"Sale\",0)))","v":68662.127425276485},4.4624387945289001E-2,1.1500813346210039E-3,5.6734156199218733E-2,5.3756120547110431E-3,68224.570364837069,5.135854414450769E-2,1.1750983109113209E-2,"Hold",{"$f":"DZ28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":67859.782500000001},"#N/A N/A",{"$f":"EB28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(EN28=\"Hold\",(ER28)/(EC28+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(EN28=\"Purchase\",ER28/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(EN28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/EC28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN28=\"Hold\",IFERROR((((EC28-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(EC28+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(EC28+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(EC28+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,EN28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,EN28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN28=\"Hold\",((EC28-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+ET28),\n\nIF(EN28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":67859.782500000001},"#N/A N/A",{"$f":"EQ28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(FC28=\"Hold\",(FG28)/(ER28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(FC28=\"Purchase\",FG28/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(FC28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/ER28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC28=\"Hold\",IFERROR((((ER28-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(ER28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(ER28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(ER28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,FC28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,FC28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC28=\"Hold\",((ER28-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+FI28),\n\nIF(FC28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":67859.782500000001},"#N/A N/A",{"$f":"FF28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(FR28=\"Hold\",(FV28)/(FG28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(FR28=\"Purchase\",FV28/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(FR28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/FG28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR28=\"Hold\",IFERROR((((FG28-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(FG28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(FG28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(FG28+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,FR28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,FR28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR28=\"Hold\",((FG28-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+FX28),\n\nIF(FR28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":67859.782500000001},"#N/A N/A",{"$f":"FU28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(GG28=\"Hold\",(GK28)/(FV28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(GG28=\"Purchase\",GK28/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(GG28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/FV28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG28=\"Hold\",IFERROR((((FV28-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(FV28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(FV28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(FV28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,GG28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,GG28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG28=\"Hold\",((FV28-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+GM28),\n\nIF(GG28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":67859.782500000001},"#N/A N/A",{"$f":"GJ28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(GV28=\"Hold\",(GZ28)/(GK28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(GV28=\"Purchase\",GZ28/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(GV28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/GK28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV28=\"Hold\",IFERROR((((GK28-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(GK28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(GK28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(GK28+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,GV28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,GV28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV28=\"Hold\",((GK28-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+HB28),\n\nIF(GV28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":67859.782500000001},"#N/A N/A",{"$f":"GY28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(HK28=\"Hold\",(HO28)/(GZ28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(HK28=\"Purchase\",HO28/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(HK28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/GZ28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK28=\"Hold\",IFERROR((((GZ28-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(GZ28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(GZ28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(GZ28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,HK28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,HK28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK28=\"Hold\",((GZ28-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+HQ28),\n\nIF(HK28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":67859.782500000001},"#N/A N/A",{"$f":"HN28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(HZ28=\"Hold\",(ID28)/(HO28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(HZ28=\"Purchase\",ID28/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(HZ28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/HO28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ28=\"Hold\",IFERROR((((HO28-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(HO28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(HO28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(HO28+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,HZ28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,HZ28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ28=\"Hold\",((HO28-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+IF28),\n\nIF(HZ28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":67859.782500000001},"#N/A N/A",{"$f":"IC28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(IO28=\"Hold\",(IS28)/(ID28+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(IO28=\"Purchase\",IS28/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(IO28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/ID28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO28=\"Hold\",IFERROR((((ID28-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(ID28+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(ID28+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(ID28+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,IO28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,IO28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO28=\"Hold\",((ID28-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+IU28),\n\nIF(IO28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":67859.782500000001},"#N/A N/A",{"$f":"IR28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(JD28=\"Hold\",(JH28)/(IS28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(JD28=\"Purchase\",JH28/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(JD28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/IS28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD28=\"Hold\",IFERROR((((IS28-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(IS28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(IS28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(IS28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,JD28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,JD28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD28=\"Hold\",((IS28-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+JJ28),\n\nIF(JD28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":67859.782500000001},"#N/A N/A",{"$f":"JG28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(JS28=\"Hold\",(JW28)/(JH28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(JS28=\"Purchase\",JW28/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(JS28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/JH28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS28=\"Hold\",IFERROR((((JH28-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(JH28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(JH28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(JH28+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,JS28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,JS28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS28=\"Hold\",((JH28-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+JY28),\n\nIF(JS28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":67859.782500000001},"#N/A N/A",{"$f":"JV28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(KH28=\"Hold\",(KL28)/(JW28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(KH28=\"Purchase\",KL28/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(KH28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/JW28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH28=\"Hold\",IFERROR((((JW28-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(JW28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(JW28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(JW28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,KH28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,KH28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH28=\"Hold\",((JW28-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+KN28),\n\nIF(KH28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":67859.782500000001},"#N/A N/A",{"$f":"KK28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(KW28=\"Hold\",(LA28)/(KL28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(KW28=\"Purchase\",LA28/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(KW28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/KL28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW28=\"Hold\",IFERROR((((KL28-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(KL28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(KL28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(KL28+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,KW28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,KW28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW28=\"Hold\",((KL28-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+LC28),\n\nIF(KW28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":67859.782500000001},"#N/A N/A",{"$f":"KZ28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(LL28=\"Hold\",(LP28)/(LA28+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(LL28=\"Purchase\",LP28/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(LL28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/LA28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL28=\"Hold\",IFERROR((((LA28-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(LA28+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(LA28+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(LA28+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,LL28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,LL28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL28=\"Hold\",((LA28-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+LR28),\n\nIF(LL28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":67859.782500000001},"#N/A N/A",{"$f":"LO28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(MA28=\"Hold\",(ME28)/(LP28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(MA28=\"Purchase\",ME28/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(MA28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/LP28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA28=\"Hold\",IFERROR((((LP28-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(LP28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(LP28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(LP28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,MA28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,MA28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA28=\"Hold\",((LP28-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+MG28),\n\nIF(MA28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":67859.782500000001},"#N/A N/A",{"$f":"MD28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(MP28=\"Hold\",(MT28)/(ME28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(MP28=\"Purchase\",MT28/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(MP28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/ME28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP28=\"Hold\",IFERROR((((ME28-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(ME28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(ME28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(ME28+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,MP28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,MP28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP28=\"Hold\",((ME28-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+MV28),\n\nIF(MP28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":67859.782500000001},"#N/A N/A",{"$f":"MS28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(NE28=\"Hold\",(NI28)/(MT28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(NE28=\"Purchase\",NI28/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(NE28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/MT28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE28=\"Hold\",IFERROR((((MT28-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(MT28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(MT28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(MT28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,NE28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,NE28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE28=\"Hold\",((MT28-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+NK28),\n\nIF(NE28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":67859.782500000001},"#N/A N/A",{"$f":"NH28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(NT28=\"Hold\",(NX28)/(NI28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(NT28=\"Purchase\",NX28/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(NT28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/NI28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT28=\"Hold\",IFERROR((((NI28-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(NI28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(NI28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(NI28+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,NT28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,NT28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT28=\"Hold\",((NI28-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+NZ28),\n\nIF(NT28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU28+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":67859.782500000001},"#N/A N/A",{"$f":"NW28+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B28,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2175},{"$error":"#VALUE!"},{"$f":"IF(OI28=\"Hold\",(OM28)/(NX28+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28))-1,\nIF(OI28=\"Purchase\",OM28/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B28)-1,\nIF(OI28=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B28)/NX28-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI28=\"Hold\",IFERROR((((NX28-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))/(NX28+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")/(NX28+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\")/(NX28+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI28=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,OI28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI28=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,OI28,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI28=\"Hold\",((NX28-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI28=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B28,Trades!$E:$E,\"Purchase\")*(1+OO28),\n\nIF(OI28=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68224.570364837069,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Mastercard Inc","MA","Financials","IT Services","Large Growth",90.12,1066,{"$f":"F29*G29","v":96067.92},"Hold",{"$f":"H29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":96067.92},92.07,{"$f":"G29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"K29*L29","v":98146.62},{"$f":"IF(I29=\"Hold\",(M29)/(H29+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(I29=\"Purchase\",M29/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(I29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/H29-1)))","v":2.1637816245006603E-2},{"$f":"IF(I29=\"Hold\",IFERROR((((H29-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(H29+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(H29+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(H29+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,I29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,I29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I29=\"Hold\",((H29-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+O29),\n\nIF(I29=\"Sale\",0)))","v":96777.894579814441},{"$f":"N29-O29","v":1.4247476370733869E-2},{"$f":"((M29-P29)/(M$47-P$47))*Q$47","v":5.4008028954525287E-4},{"$f":"N29","v":2.1637816245006603E-2},7.3903398742727342E-3,96777.894579814441,1.4247476370733869E-2,5.4008028954525287E-4,"Hold",{"$f":"J29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":96067.92},95.82,{"$f":"L29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"Z29*AA29","v":102144.12},{"$f":"IF(X29=\"Hold\",(AB29)/(M29+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(X29=\"Purchase\",AB29/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(X29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/M29-1)))","v":4.0729879439556971E-2},{"$f":"IF(X29=\"Hold\",IFERROR((((M29-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(M29+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(M29+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(M29+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,X29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,X29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X29=\"Hold\",((M29-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+AD29),\n\nIF(X29=\"Sale\",0)))","v":101646.43708744751},{"$f":"AC29-AD29","v":5.0708105134184209E-3},{"$f":"((AB29-AE29)/(AB$47-AE$47))*AF$47","v":1.88088701571906E-4},{"$f":"((1+N29)*(1+AC29))-1","v":6.3249001331558086E-2},{"$f":"((1+O29)*(1+AD29))-1","v":4.3312941439375363E-2},{"$f":"Y29*(1+AI29)","v":100228.9041931626},{"$f":"AH29-AI29","v":1.9936059892182723E-2},{"$f":"((AB29-AJ29)/(AB$47-AJ$47))*AK$47","v":6.737941267680878E-4},"Hold",{"$f":"Y29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":96067.92},97.64,{"$f":"AA29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"AO29*AP29","v":104084.24},{"$f":"IF(AM29=\"Hold\",(AQ29)/(AB29+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(AM29=\"Purchase\",AQ29/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(AM29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/AB29-1)))","v":1.89939469839282E-2},{"$f":"IF(AM29=\"Hold\",IFERROR((((AB29-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(AB29+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(AB29+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(AB29+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,AM29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,AM29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM29=\"Hold\",((AB29-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+AS29),\n\nIF(AM29=\"Sale\",0)))","v":102850.12404857657},{"$f":"AR29-AS29","v":1.2082104691130779E-2},{"$f":"((AQ29-AT29)/(AQ$47-AT$47))*AU$47","v":4.6328638970589042E-4},{"$f":"((1+AH29)*(1+AR29))-1","v":8.3444296493564218E-2},{"$f":"((1+AI29)*(1+AS29))-1","v":5.0524155952638816E-2},{"$f":"AN29*(1+AX29)","v":100921.67057212563},{"$f":"AW29-AX29","v":3.2920140540925402E-2},{"$f":"((AQ29-AY29)/(AQ$47-AY$47))*AZ$47","v":1.0786483687419443E-3},"Hold",{"$f":"AN29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":96067.92},99.79,{"$f":"AP29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"BD29*BE29","v":106376.14},{"$f":"IF(BB29=\"Hold\",(BF29)/(AQ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(BB29=\"Purchase\",BF29/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(BB29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/AQ29-1)))","v":2.2019664072101541E-2},{"$f":"IF(BB29=\"Hold\",IFERROR((((AQ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(AQ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(AQ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(AQ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,BB29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,BB29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB29=\"Hold\",((AQ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+BH29),\n\nIF(BB29=\"Sale\",0)))","v":105892.56691148278},{"$f":"BG29-BH29","v":4.6459779935676924E-3},{"$f":"((BF29-BI29)/(BF$47-BI$47))*BJ$47","v":1.7798516303007731E-4},{"$f":"((1+AW29)*(1+BG29))-1","v":0.10730137594318689},{"$f":"((1+AX29)*(1+BH29))-1","v":6.8775632856076685E-2},{"$f":"BC29*(1+BM29)","v":102675.05199516694},{"$f":"BL29-BM29","v":3.8525743087110209E-2},{"$f":"((BF29-BN29)/(BF$47-BN$47))*BO$47","v":1.3885747292617713E-3},"Hold",{"$f":"BC29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":96067.92},98.99,{"$f":"BE29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"BS29*BT29","v":105523.34},{"$f":"IF(BQ29=\"Hold\",(BU29)/(BF29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(BQ29=\"Purchase\",BU29/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(BQ29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/BF29-1)))","v":-8.0168353542439119E-3},{"$f":"IF(BQ29=\"Hold\",IFERROR((((BF29-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(BF29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(BF29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(BF29+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,BQ29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,BQ29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ29=\"Hold\",((BF29-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+BW29),\n\nIF(BQ29=\"Sale\",0)))","v":106494.57737195374},{"$f":"BV29-BW29","v":-9.1302182233133685E-3},{"$f":"((BU29-BX29)/(BU$47-BX$47))*BY$47","v":-3.621444229608629E-4},{"$f":"((1+BL29)*(1+BV29))-1","v":9.8424323124722601E-2},{"$f":"((1+BM29)*(1+BW29))-1","v":6.9965589336577594E-2},{"$f":"BR29*(1+CB29)","v":102789.36863913918},{"$f":"CA29-CB29","v":2.8458733788145008E-2},{"$f":"((BU29-CC29)/(BU$47-CC$47))*CD$47","v":8.9388301134638059E-4},"Hold",{"$f":"BR29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":96067.92},101.5,{"$f":"BT29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"CH29*CI29","v":108199},{"$f":"IF(CF29=\"Hold\",(CJ29)/(BU29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(CF29=\"Purchase\",CJ29/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(CF29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/BU29-1)))","v":2.5356096575411602E-2},{"$f":"IF(CF29=\"Hold\",IFERROR((((BU29-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(BU29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(BU29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(BU29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,CF29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,CF29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF29=\"Hold\",((BU29-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+CL29),\n\nIF(CF29=\"Sale\",0)))","v":107082.96266731771},{"$f":"CK29-CL29","v":1.0576213117233247E-2},{"$f":"((CJ29-CM29)/(CJ$47-CM$47))*CN$47","v":4.1754736518721434E-4},{"$f":"((1+CA29)*(1+CK29))-1","v":0.12627607634265425},{"$f":"((1+CB29)*(1+CL29))-1","v":8.577955605123333E-2},{"$f":"CG29*(1+CQ29)","v":104308.5835283654},{"$f":"CP29-CQ29","v":4.0496520291420923E-2},{"$f":"((CJ29-CR29)/(CJ$47-CR$47))*CS$47","v":4.0445411604003454E-3},{"$f":"IF(OR(CF29=\"Hold\",CF29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":96067.92},96.86,{"$f":"CI29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1066},{"$f":"CW29*CX29","v":103252.76},{"$f":"IF(CU29=\"Hold\",(CY29)/(CJ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(CU29=\"Purchase\",CY29/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(CU29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/CJ29-1)))","v":-4.5714285714285707E-2},{"$f":"IF(CU29=\"Hold\",IFERROR((((CJ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(CJ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(CJ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(CJ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,CU29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,CU29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU29=\"Hold\",((CJ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+DA29),\n\nIF(CU29=\"Sale\",0)))","v":104161.79146786455},{"$f":"CZ29-DA29","v":-8.4014775355091276E-3},{"$f":"((CY29-DB29)/(CY$47-DB$47))*DC$47","v":-3.5727626409950709E-4},{"$f":"((1+CP29)*(1+CZ29))-1","v":7.47891699955614E-2},{"$f":"((1+CQ29)*(1+DA29))-1","v":4.5266071751856485E-2},{"$f":"CV29*(1+DF29)","v":100416.53735977161},{"$f":"DE29-DF29","v":2.9523098243704915E-2},{"$f":"((CY29-DG29)/(CY$47-DG$47))*DH$47","v":2.8618970263265221E-3},{"$f":"IF(OR(CU29=\"Hold\",CU29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":96067.92},99.5,{"$f":"CX29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1066},106067,{"$f":"IF(DJ29=\"Hold\",(DN29)/(CY29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(DJ29=\"Purchase\",DN29/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(DJ29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/CY29-1)))","v":2.7255833161263787E-2},{"$f":"IF(DJ29=\"Hold\",IFERROR((((CY29-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(CY29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(CY29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(CY29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,DJ29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,DJ29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ29=\"Hold\",((CY29-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+DP29),\n\nIF(DJ29=\"Sale\",0)))","v":106529.61840588314},-4.4804459065611382E-3,-1.7622750515822663E-4,0.10408344429649352,7.8438927505102507E-2,103603.38461244598,2.5644516791391014E-2,-3.4443129104127286E-2,{"$f":"IF(OR(DJ29=\"Hold\",DJ29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":96067.92},98.67,{"$f":"DM29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1066},105182.22,{"$f":"IF(DY29=\"Hold\",(EC29)/(DN29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(DY29=\"Purchase\",EC29/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(DY29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/DN29-1)))","v":-8.341708542713544E-3},{"$f":"IF(DY29=\"Hold\",IFERROR((((DN29-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(DN29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(DN29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(DN29+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,DY29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,DY29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY29=\"Hold\",((DN29-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+EE29),\n\nIF(DY29=\"Sale\",0)))","v":106637.17504380703},-1.3717320597424587E-2,-5.4905638659897226E-4,9.4873501997336795E-2,8.4236196804068575E-2,104160.31621567751,1.0637305193268221E-2,3.4455538496658031E-3,{"$f":"IF(OR(DY29=\"Hold\",DY29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":96067.92},"#N/A N/A",{"$f":"EB29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(EN29=\"Hold\",(ER29)/(EC29+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(EN29=\"Purchase\",ER29/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(EN29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/EC29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN29=\"Hold\",IFERROR((((EC29-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(EC29+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(EC29+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(EC29+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,EN29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,EN29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN29=\"Hold\",((EC29-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+ET29),\n\nIF(EN29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN29=\"Hold\",EN29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":96067.92},"#N/A N/A",{"$f":"EQ29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(FC29=\"Hold\",(FG29)/(ER29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(FC29=\"Purchase\",FG29/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(FC29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/ER29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC29=\"Hold\",IFERROR((((ER29-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(ER29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(ER29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(ER29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,FC29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,FC29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC29=\"Hold\",((ER29-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+FI29),\n\nIF(FC29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC29=\"Hold\",FC29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":96067.92},"#N/A N/A",{"$f":"FF29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(FR29=\"Hold\",(FV29)/(FG29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(FR29=\"Purchase\",FV29/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(FR29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/FG29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR29=\"Hold\",IFERROR((((FG29-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(FG29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(FG29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(FG29+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,FR29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,FR29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR29=\"Hold\",((FG29-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+FX29),\n\nIF(FR29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR29=\"Hold\",FR29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":96067.92},"#N/A N/A",{"$f":"FU29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(GG29=\"Hold\",(GK29)/(FV29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(GG29=\"Purchase\",GK29/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(GG29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/FV29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG29=\"Hold\",IFERROR((((FV29-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(FV29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(FV29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(FV29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,GG29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,GG29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG29=\"Hold\",((FV29-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+GM29),\n\nIF(GG29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG29=\"Hold\",GG29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":96067.92},"#N/A N/A",{"$f":"GJ29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(GV29=\"Hold\",(GZ29)/(GK29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(GV29=\"Purchase\",GZ29/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(GV29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/GK29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV29=\"Hold\",IFERROR((((GK29-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(GK29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(GK29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(GK29+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,GV29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,GV29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV29=\"Hold\",((GK29-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+HB29),\n\nIF(GV29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV29=\"Hold\",GV29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":96067.92},"#N/A N/A",{"$f":"GY29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(HK29=\"Hold\",(HO29)/(GZ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(HK29=\"Purchase\",HO29/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(HK29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/GZ29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK29=\"Hold\",IFERROR((((GZ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(GZ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(GZ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(GZ29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,HK29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,HK29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK29=\"Hold\",((GZ29-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+HQ29),\n\nIF(HK29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK29=\"Hold\",HK29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":96067.92},"#N/A N/A",{"$f":"HN29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(HZ29=\"Hold\",(ID29)/(HO29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(HZ29=\"Purchase\",ID29/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(HZ29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/HO29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ29=\"Hold\",IFERROR((((HO29-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(HO29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(HO29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(HO29+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,HZ29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,HZ29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ29=\"Hold\",((HO29-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+IF29),\n\nIF(HZ29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ29=\"Hold\",HZ29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":96067.92},"#N/A N/A",{"$f":"IC29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(IO29=\"Hold\",(IS29)/(ID29+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(IO29=\"Purchase\",IS29/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(IO29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/ID29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO29=\"Hold\",IFERROR((((ID29-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(ID29+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(ID29+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(ID29+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,IO29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,IO29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO29=\"Hold\",((ID29-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+IU29),\n\nIF(IO29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO29=\"Hold\",IO29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":96067.92},"#N/A N/A",{"$f":"IR29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(JD29=\"Hold\",(JH29)/(IS29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(JD29=\"Purchase\",JH29/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(JD29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/IS29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD29=\"Hold\",IFERROR((((IS29-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(IS29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(IS29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(IS29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,JD29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,JD29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD29=\"Hold\",((IS29-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+JJ29),\n\nIF(JD29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD29=\"Hold\",JD29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":96067.92},"#N/A N/A",{"$f":"JG29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(JS29=\"Hold\",(JW29)/(JH29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(JS29=\"Purchase\",JW29/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(JS29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/JH29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS29=\"Hold\",IFERROR((((JH29-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(JH29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(JH29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(JH29+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,JS29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,JS29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS29=\"Hold\",((JH29-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+JY29),\n\nIF(JS29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS29=\"Hold\",JS29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":96067.92},"#N/A N/A",{"$f":"JV29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(KH29=\"Hold\",(KL29)/(JW29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(KH29=\"Purchase\",KL29/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(KH29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/JW29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH29=\"Hold\",IFERROR((((JW29-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(JW29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(JW29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(JW29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,KH29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,KH29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH29=\"Hold\",((JW29-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+KN29),\n\nIF(KH29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH29=\"Hold\",KH29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":96067.92},"#N/A N/A",{"$f":"KK29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(KW29=\"Hold\",(LA29)/(KL29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(KW29=\"Purchase\",LA29/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(KW29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/KL29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW29=\"Hold\",IFERROR((((KL29-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(KL29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(KL29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(KL29+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,KW29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,KW29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW29=\"Hold\",((KL29-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+LC29),\n\nIF(KW29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW29=\"Hold\",KW29=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":96067.92},"#N/A N/A",{"$f":"KZ29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(LL29=\"Hold\",(LP29)/(LA29+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(LL29=\"Purchase\",LP29/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(LL29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/LA29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL29=\"Hold\",IFERROR((((LA29-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(LA29+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(LA29+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(LA29+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,LL29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,LL29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL29=\"Hold\",((LA29-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+LR29),\n\nIF(LL29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":96067.92},"#N/A N/A",{"$f":"LO29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(MA29=\"Hold\",(ME29)/(LP29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(MA29=\"Purchase\",ME29/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(MA29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/LP29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA29=\"Hold\",IFERROR((((LP29-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(LP29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(LP29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(LP29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,MA29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,MA29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA29=\"Hold\",((LP29-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+MG29),\n\nIF(MA29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":96067.92},"#N/A N/A",{"$f":"MD29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(MP29=\"Hold\",(MT29)/(ME29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(MP29=\"Purchase\",MT29/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(MP29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/ME29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP29=\"Hold\",IFERROR((((ME29-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(ME29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(ME29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(ME29+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,MP29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,MP29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP29=\"Hold\",((ME29-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+MV29),\n\nIF(MP29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":96067.92},"#N/A N/A",{"$f":"MS29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(NE29=\"Hold\",(NI29)/(MT29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(NE29=\"Purchase\",NI29/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(NE29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/MT29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE29=\"Hold\",IFERROR((((MT29-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(MT29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(MT29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(MT29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,NE29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,NE29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE29=\"Hold\",((MT29-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+NK29),\n\nIF(NE29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":96067.92},"#N/A N/A",{"$f":"NH29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(NT29=\"Hold\",(NX29)/(NI29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(NT29=\"Purchase\",NX29/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(NT29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/NI29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT29=\"Hold\",IFERROR((((NI29-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(NI29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(NI29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(NI29+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,NT29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,NT29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT29=\"Hold\",((NI29-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+NZ29),\n\nIF(NT29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU29+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":96067.92},"#N/A N/A",{"$f":"NW29+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B29,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1066},{"$error":"#VALUE!"},{"$f":"IF(OI29=\"Hold\",(OM29)/(NX29+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29))-1,\nIF(OI29=\"Purchase\",OM29/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B29)-1,\nIF(OI29=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B29)/NX29-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI29=\"Hold\",IFERROR((((NX29-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))/(NX29+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")/(NX29+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\")/(NX29+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI29=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,OI29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI29=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,OI29,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI29=\"Hold\",((NX29-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI29=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B29,Trades!$E:$E,\"Purchase\")*(1+OO29),\n\nIF(OI29=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104160.31621567751,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["McKesson Corp","MCK","Healthcare","Health Care Providers & Services","Large Growth",185.03,353,{"$f":"F30*G30","v":65315.590000000004},"Hold",{"$f":"H30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":65315.590000000004},186.54,{"$f":"G30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"K30*L30","v":65848.62},{"$f":"IF(I30=\"Hold\",(M30)/(H30+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(I30=\"Purchase\",M30/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(I30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/H30-1)))","v":8.1608387828999707E-3},{"$f":"IF(I30=\"Hold\",IFERROR((((H30-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(H30+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(H30+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(H30+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,I30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,I30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I30=\"Hold\",((H30-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+O30),\n\nIF(I30=\"Sale\",0)))","v":65798.29440918866},{"$f":"N30-O30","v":7.7049890862723649E-4},{"$f":"((M30-P30)/(M$47-P$47))*Q$47","v":1.9857788316108795E-5},8.1608387828999707E-3,7.3903398742727342E-3,65798.29440918866,7.7049890862723649E-4,1.9857788316108795E-5,"Hold",{"$f":"J30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":65315.590000000004},189.95,{"$f":"L30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"Z30*AA30","v":67052.349999999991},{"$f":"IF(X30=\"Hold\",(AB30)/(M30+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(X30=\"Purchase\",AB30/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(X30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/M30-1)))","v":1.8280261606089754E-2},{"$f":"IF(X30=\"Hold\",IFERROR((((M30-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(M30+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(M30+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(M30+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,X30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,X30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X30=\"Hold\",((M30-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+AD30),\n\nIF(X30=\"Sale\",0)))","v":68196.720479271098},{"$f":"AC30-AD30","v":-1.7378807320048796E-2},{"$f":"((AB30-AE30)/(AB$47-AE$47))*AF$47","v":-4.3249055198499374E-4},{"$f":"((1+N30)*(1+AC30))-1","v":2.6590282656866249E-2},{"$f":"((1+O30)*(1+AD30))-1","v":4.3312941439375363E-2},{"$f":"Y30*(1+AI30)","v":68144.600324748259},{"$f":"AH30-AI30","v":-1.6722658782509114E-2},{"$f":"((AB30-AJ30)/(AB$47-AJ$47))*AK$47","v":-3.8426575801460145E-4},"Hold",{"$f":"Y30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":65315.590000000004},195.21,{"$f":"AA30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"AO30*AP30","v":68909.13},{"$f":"IF(AM30=\"Hold\",(AQ30)/(AB30+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(AM30=\"Purchase\",AQ30/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(AM30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/AB30-1)))","v":2.7691497762569295E-2},{"$f":"IF(AM30=\"Hold\",IFERROR((((AB30-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(AB30+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(AB30+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(AB30+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,AM30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,AM30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM30=\"Hold\",((AB30-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+AS30),\n\nIF(AM30=\"Sale\",0)))","v":67515.805268561438},{"$f":"AR30-AS30","v":2.0779655469771875E-2},{"$f":"((AQ30-AT30)/(AQ$47-AT$47))*AU$47","v":5.230532704577494E-4},{"$f":"((1+AH30)*(1+AR30))-1","v":5.5018105172134346E-2},{"$f":"((1+AI30)*(1+AS30))-1","v":5.0524155952638816E-2},{"$f":"AN30*(1+AX30)","v":68615.605055298627},{"$f":"AW30-AX30","v":4.4939492194955299E-3},{"$f":"((AQ30-AY30)/(AQ$47-AY$47))*AZ$47","v":1.0011170031451615E-4},"Hold",{"$f":"AN30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":65315.590000000004},186.96,{"$f":"AP30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"BD30*BE30","v":65996.88},{"$f":"IF(BB30=\"Hold\",(BF30)/(AQ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(BB30=\"Purchase\",BF30/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(BB30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/AQ30-1)))","v":-4.226217919163977E-2},{"$f":"IF(BB30=\"Hold\",IFERROR((((AQ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(AQ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(AQ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(AQ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,BB30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,BB30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB30=\"Hold\",((AQ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+BH30),\n\nIF(BB30=\"Sale\",0)))","v":70106.335592564879},{"$f":"BG30-BH30","v":-5.9635865270173616E-2},{"$f":"((BF30-BI30)/(BF$47-BI$47))*BJ$47","v":-1.5125368656272343E-3},{"$f":"((1+AW30)*(1+BG30))-1","v":1.0430740960925444E-2},{"$f":"((1+AX30)*(1+BH30))-1","v":6.8775632856076685E-2},{"$f":"BC30*(1+BM30)","v":69807.711037618035},{"$f":"BL30-BM30","v":-5.8344891895151241E-2},{"$f":"((BF30-BN30)/(BF$47-BN$47))*BO$47","v":-1.429748136065059E-3},"Hold",{"$f":"BC30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":65315.590000000004},178.8,{"$f":"BE30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"BS30*BT30","v":63116.4},{"$f":"IF(BQ30=\"Hold\",(BU30)/(BF30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(BQ30=\"Purchase\",BU30/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(BQ30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/BF30-1)))","v":-4.3645699614890954E-2},{"$f":"IF(BQ30=\"Hold\",IFERROR((((BF30-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(BF30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(BF30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(BF30+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,BQ30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,BQ30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ30=\"Hold\",((BF30-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+BW30),\n\nIF(BQ30=\"Sale\",0)))","v":66070.359795604032},{"$f":"BV30-BW30","v":-4.4759082483960412E-2},{"$f":"((BU30-BX30)/(BU$47-BX$47))*BY$47","v":-1.101440385759332E-3},{"$f":"((1+BL30)*(1+BV30))-1","v":-3.3670215640706824E-2},{"$f":"((1+BM30)*(1+BW30))-1","v":6.9965589336577594E-2},{"$f":"BR30*(1+CB30)","v":69885.433747216273},{"$f":"CA30-CB30","v":-0.10363580497728442},{"$f":"((BU30-CC30)/(BU$47-CC$47))*CD$47","v":-2.2131630040052191E-3},"Hold",{"$f":"BR30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":65315.590000000004},183.75,{"$f":"BT30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"CH30*CI30","v":64863.75},{"$f":"IF(CF30=\"Hold\",(CJ30)/(BU30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(CF30=\"Purchase\",CJ30/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(CF30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/BU30-1)))","v":2.7684563758389347E-2},{"$f":"IF(CF30=\"Hold\",IFERROR((((BU30-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(BU30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(BU30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(BU30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,CF30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,CF30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF30=\"Hold\",((BU30-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+CL30),\n\nIF(CF30=\"Sale\",0)))","v":64049.253036299764},{"$f":"CK30-CL30","v":1.2904680300210991E-2},{"$f":"((CJ30-CM30)/(CJ$47-CM$47))*CN$47","v":3.0473090029044416E-4},{"$f":"((1+CA30)*(1+CK30))-1","v":-6.9177971139813277E-3},{"$f":"((1+CB30)*(1+CL30))-1","v":8.577955605123333E-2},{"$f":"CG30*(1+CQ30)","v":70918.332313424384},{"$f":"CP30-CQ30","v":-9.2697353165214658E-2},{"$f":"((CJ30-CR30)/(CJ$47-CR$47))*CS$47","v":-6.2944436808298771E-3},{"$f":"IF(OR(CF30=\"Hold\",CF30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":65315.590000000004},179.89,{"$f":"CI30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":353},{"$f":"CW30*CX30","v":63501.17},{"$f":"IF(CU30=\"Hold\",(CY30)/(CJ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(CU30=\"Purchase\",CY30/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(CU30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/CJ30-1)))","v":-2.1006802721088458E-2},{"$f":"IF(CU30=\"Hold\",IFERROR((((CJ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(CJ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(CJ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(CJ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,CU30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,CU30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU30=\"Hold\",((CJ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+DA30),\n\nIF(CU30=\"Sale\",0)))","v":62443.501338493879},{"$f":"CZ30-DA30","v":1.6306005457688122E-2},{"$f":"((CY30-DB30)/(CY$47-DB$47))*DC$47","v":4.1569507920966438E-4},{"$f":"((1+CP30)*(1+CZ30))-1","v":-2.7779279035831883E-2},{"$f":"((1+CQ30)*(1+DA30))-1","v":4.5266071751856485E-2},{"$f":"CV30*(1+DF30)","v":68272.170183454844},{"$f":"DE30-DF30","v":-7.3045350787688368E-2},{"$f":"((CY30-DG30)/(CY$47-DG$47))*DH$47","v":-4.814188788977874E-3},{"$f":"IF(OR(CU30=\"Hold\",CU30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":65315.590000000004},189.68,{"$f":"CX30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":353},66957.040000000008,{"$f":"IF(DJ30=\"Hold\",(DN30)/(CY30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(DJ30=\"Purchase\",DN30/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(DJ30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/CY30-1)))","v":5.442214686753033E-2},{"$f":"IF(DJ30=\"Hold\",IFERROR((((CY30-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(CY30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(CY30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(CY30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,DJ30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,DJ30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ30=\"Hold\",((CY30-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+DP30),\n\nIF(DJ30=\"Sale\",0)))","v":65516.460852253382},2.2685867799705405E-2,5.4876690153672799E-4,2.5131059828136237E-2,7.8438927505102507E-2,70438.874828963002,-5.330786767696627E-2,4.8678575048309886E-2,{"$f":"IF(OR(DJ30=\"Hold\",DJ30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":65315.590000000004},190.36,{"$f":"DM30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":353},67197.08,{"$f":"IF(DY30=\"Hold\",(EC30)/(DN30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(DY30=\"Purchase\",EC30/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(DY30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/DN30-1)))","v":3.5849852382960901E-3},{"$f":"IF(DY30=\"Hold\",IFERROR((((DN30-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(DN30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(DN30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(DN30+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,DY30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,DY30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY30=\"Hold\",((DN30-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+EE30),\n\nIF(DY30=\"Sale\",0)))","v":67316.97507137178},-1.7906268164149522E-3,-4.5244803225099215E-5,2.8806139544938825E-2,8.4236196804068575E-2,70817.52689361386,-5.543005725912975E-2,-1.2207063838277285E-2,{"$f":"IF(OR(DY30=\"Hold\",DY30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":65315.590000000004},"#N/A N/A",{"$f":"EB30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(EN30=\"Hold\",(ER30)/(EC30+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(EN30=\"Purchase\",ER30/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(EN30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/EC30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN30=\"Hold\",IFERROR((((EC30-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(EC30+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(EC30+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(EC30+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,EN30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,EN30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN30=\"Hold\",((EC30-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+ET30),\n\nIF(EN30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN30=\"Hold\",EN30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":65315.590000000004},"#N/A N/A",{"$f":"EQ30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(FC30=\"Hold\",(FG30)/(ER30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(FC30=\"Purchase\",FG30/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(FC30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/ER30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC30=\"Hold\",IFERROR((((ER30-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(ER30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(ER30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(ER30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,FC30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,FC30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC30=\"Hold\",((ER30-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+FI30),\n\nIF(FC30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC30=\"Hold\",FC30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":65315.590000000004},"#N/A N/A",{"$f":"FF30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(FR30=\"Hold\",(FV30)/(FG30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(FR30=\"Purchase\",FV30/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(FR30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/FG30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR30=\"Hold\",IFERROR((((FG30-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(FG30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(FG30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(FG30+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,FR30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,FR30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR30=\"Hold\",((FG30-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+FX30),\n\nIF(FR30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR30=\"Hold\",FR30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":65315.590000000004},"#N/A N/A",{"$f":"FU30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(GG30=\"Hold\",(GK30)/(FV30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(GG30=\"Purchase\",GK30/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(GG30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/FV30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG30=\"Hold\",IFERROR((((FV30-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(FV30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(FV30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(FV30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,GG30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,GG30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG30=\"Hold\",((FV30-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+GM30),\n\nIF(GG30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG30=\"Hold\",GG30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":65315.590000000004},"#N/A N/A",{"$f":"GJ30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(GV30=\"Hold\",(GZ30)/(GK30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(GV30=\"Purchase\",GZ30/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(GV30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/GK30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV30=\"Hold\",IFERROR((((GK30-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(GK30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(GK30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(GK30+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,GV30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,GV30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV30=\"Hold\",((GK30-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+HB30),\n\nIF(GV30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV30=\"Hold\",GV30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":65315.590000000004},"#N/A N/A",{"$f":"GY30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(HK30=\"Hold\",(HO30)/(GZ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(HK30=\"Purchase\",HO30/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(HK30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/GZ30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK30=\"Hold\",IFERROR((((GZ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(GZ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(GZ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(GZ30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,HK30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,HK30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK30=\"Hold\",((GZ30-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+HQ30),\n\nIF(HK30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK30=\"Hold\",HK30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":65315.590000000004},"#N/A N/A",{"$f":"HN30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(HZ30=\"Hold\",(ID30)/(HO30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(HZ30=\"Purchase\",ID30/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(HZ30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/HO30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ30=\"Hold\",IFERROR((((HO30-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(HO30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(HO30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(HO30+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,HZ30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,HZ30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ30=\"Hold\",((HO30-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+IF30),\n\nIF(HZ30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ30=\"Hold\",HZ30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":65315.590000000004},"#N/A N/A",{"$f":"IC30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(IO30=\"Hold\",(IS30)/(ID30+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(IO30=\"Purchase\",IS30/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(IO30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/ID30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO30=\"Hold\",IFERROR((((ID30-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(ID30+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(ID30+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(ID30+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,IO30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,IO30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO30=\"Hold\",((ID30-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+IU30),\n\nIF(IO30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO30=\"Hold\",IO30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":65315.590000000004},"#N/A N/A",{"$f":"IR30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(JD30=\"Hold\",(JH30)/(IS30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(JD30=\"Purchase\",JH30/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(JD30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/IS30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD30=\"Hold\",IFERROR((((IS30-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(IS30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(IS30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(IS30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,JD30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,JD30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD30=\"Hold\",((IS30-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+JJ30),\n\nIF(JD30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD30=\"Hold\",JD30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":65315.590000000004},"#N/A N/A",{"$f":"JG30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(JS30=\"Hold\",(JW30)/(JH30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(JS30=\"Purchase\",JW30/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(JS30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/JH30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS30=\"Hold\",IFERROR((((JH30-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(JH30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(JH30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(JH30+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,JS30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,JS30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS30=\"Hold\",((JH30-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+JY30),\n\nIF(JS30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS30=\"Hold\",JS30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":65315.590000000004},"#N/A N/A",{"$f":"JV30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(KH30=\"Hold\",(KL30)/(JW30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(KH30=\"Purchase\",KL30/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(KH30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/JW30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH30=\"Hold\",IFERROR((((JW30-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(JW30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(JW30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(JW30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,KH30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,KH30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH30=\"Hold\",((JW30-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+KN30),\n\nIF(KH30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH30=\"Hold\",KH30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":65315.590000000004},"#N/A N/A",{"$f":"KK30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(KW30=\"Hold\",(LA30)/(KL30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(KW30=\"Purchase\",LA30/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(KW30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/KL30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW30=\"Hold\",IFERROR((((KL30-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(KL30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(KL30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(KL30+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,KW30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,KW30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW30=\"Hold\",((KL30-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+LC30),\n\nIF(KW30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW30=\"Hold\",KW30=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":65315.590000000004},"#N/A N/A",{"$f":"KZ30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(LL30=\"Hold\",(LP30)/(LA30+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(LL30=\"Purchase\",LP30/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(LL30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/LA30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL30=\"Hold\",IFERROR((((LA30-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(LA30+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(LA30+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(LA30+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,LL30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,LL30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL30=\"Hold\",((LA30-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+LR30),\n\nIF(LL30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":65315.590000000004},"#N/A N/A",{"$f":"LO30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(MA30=\"Hold\",(ME30)/(LP30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(MA30=\"Purchase\",ME30/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(MA30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/LP30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA30=\"Hold\",IFERROR((((LP30-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(LP30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(LP30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(LP30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,MA30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,MA30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA30=\"Hold\",((LP30-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+MG30),\n\nIF(MA30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":65315.590000000004},"#N/A N/A",{"$f":"MD30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(MP30=\"Hold\",(MT30)/(ME30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(MP30=\"Purchase\",MT30/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(MP30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/ME30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP30=\"Hold\",IFERROR((((ME30-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(ME30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(ME30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(ME30+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,MP30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,MP30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP30=\"Hold\",((ME30-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+MV30),\n\nIF(MP30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":65315.590000000004},"#N/A N/A",{"$f":"MS30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(NE30=\"Hold\",(NI30)/(MT30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(NE30=\"Purchase\",NI30/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(NE30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/MT30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE30=\"Hold\",IFERROR((((MT30-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(MT30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(MT30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(MT30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,NE30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,NE30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE30=\"Hold\",((MT30-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+NK30),\n\nIF(NE30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":65315.590000000004},"#N/A N/A",{"$f":"NH30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(NT30=\"Hold\",(NX30)/(NI30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(NT30=\"Purchase\",NX30/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(NT30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/NI30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT30=\"Hold\",IFERROR((((NI30-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(NI30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(NI30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(NI30+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,NT30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,NT30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT30=\"Hold\",((NI30-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+NZ30),\n\nIF(NT30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU30+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":65315.590000000004},"#N/A N/A",{"$f":"NW30+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B30,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":353},{"$error":"#VALUE!"},{"$f":"IF(OI30=\"Hold\",(OM30)/(NX30+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30))-1,\nIF(OI30=\"Purchase\",OM30/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B30)-1,\nIF(OI30=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B30)/NX30-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI30=\"Hold\",IFERROR((((NX30-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))/(NX30+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")/(NX30+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\")/(NX30+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI30=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,OI30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI30=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,OI30,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI30=\"Hold\",((NX30-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI30=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B30,Trades!$E:$E,\"Purchase\")*(1+OO30),\n\nIF(OI30=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,70817.52689361386,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Mobileye NV","MBLY","Consumer Discretionary","Auto Components","Large Cap Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"CV31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":67647},44.19,{"$f":"CX31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1500},66285,{"$f":"IF(DJ31=\"Hold\",(DN31)/(CY31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(DJ31=\"Purchase\",DN31/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(DJ31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/CY31-1)))","v":-2.0133930551243906E-2},{"$f":"IF(DJ31=\"Hold\",IFERROR((((CY31-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(CY31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(CY31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(CY31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,DJ31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,DJ31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(DJ31=\"Hold\",((CY31-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+DP31),\n\nIF(DJ31=\"Sale\",0)))","v":67647},-2.0133930551243906E-2,-5.1883336022331636E-4,-2.0133930551243906E-2,0,67647,-2.0133930551243906E-2,1.904174737534706E-2,"Hold",{"$f":"DK31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":67647},43.78,{"$f":"DM31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1500},65670,{"$f":"IF(DY31=\"Hold\",(EC31)/(DN31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(DY31=\"Purchase\",EC31/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(DY31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/DN31-1)))","v":-9.2781172210907314E-3},{"$f":"IF(DY31=\"Hold\",IFERROR((((DN31-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(DN31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(DN31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(DN31+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,DY31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,DY31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY31=\"Hold\",((DN31-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+EE31),\n\nIF(DY31=\"Sale\",0)))","v":66641.32244504652},-1.4653729275801775E-2,-3.6654795223381095E-4,-2.9225242804558849E-2,5.3756120547110431E-3,68010.644028665032,-3.4600854859269892E-2,-7.8919514414078819E-3,"Hold",{"$f":"DZ31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":67647},"#N/A N/A",{"$f":"EB31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(EN31=\"Hold\",(ER31)/(EC31+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(EN31=\"Purchase\",ER31/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(EN31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/EC31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN31=\"Hold\",IFERROR((((EC31-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(EC31+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(EC31+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(EC31+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,EN31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,EN31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN31=\"Hold\",((EC31-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+ET31),\n\nIF(EN31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"EO31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":67647},"#N/A N/A",{"$f":"EQ31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(FC31=\"Hold\",(FG31)/(ER31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(FC31=\"Purchase\",FG31/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(FC31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/ER31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC31=\"Hold\",IFERROR((((ER31-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(ER31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(ER31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(ER31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,FC31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,FC31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC31=\"Hold\",((ER31-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+FI31),\n\nIF(FC31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FD31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":67647},"#N/A N/A",{"$f":"FF31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(FR31=\"Hold\",(FV31)/(FG31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(FR31=\"Purchase\",FV31/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(FR31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/FG31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR31=\"Hold\",IFERROR((((FG31-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(FG31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(FG31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(FG31+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,FR31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,FR31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR31=\"Hold\",((FG31-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+FX31),\n\nIF(FR31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"FS31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":67647},"#N/A N/A",{"$f":"FU31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(GG31=\"Hold\",(GK31)/(FV31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(GG31=\"Purchase\",GK31/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(GG31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/FV31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG31=\"Hold\",IFERROR((((FV31-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(FV31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(FV31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(FV31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,GG31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,GG31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG31=\"Hold\",((FV31-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+GM31),\n\nIF(GG31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GH31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":67647},"#N/A N/A",{"$f":"GJ31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(GV31=\"Hold\",(GZ31)/(GK31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(GV31=\"Purchase\",GZ31/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(GV31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/GK31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV31=\"Hold\",IFERROR((((GK31-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(GK31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(GK31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(GK31+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,GV31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,GV31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV31=\"Hold\",((GK31-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+HB31),\n\nIF(GV31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"GW31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":67647},"#N/A N/A",{"$f":"GY31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(HK31=\"Hold\",(HO31)/(GZ31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(HK31=\"Purchase\",HO31/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(HK31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/GZ31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK31=\"Hold\",IFERROR((((GZ31-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(GZ31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(GZ31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(GZ31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,HK31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,HK31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK31=\"Hold\",((GZ31-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+HQ31),\n\nIF(HK31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"HL31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":67647},"#N/A N/A",{"$f":"HN31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(HZ31=\"Hold\",(ID31)/(HO31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(HZ31=\"Purchase\",ID31/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(HZ31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/HO31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ31=\"Hold\",IFERROR((((HO31-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(HO31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(HO31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(HO31+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,HZ31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,HZ31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ31=\"Hold\",((HO31-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+IF31),\n\nIF(HZ31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IA31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":67647},"#N/A N/A",{"$f":"IC31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(IO31=\"Hold\",(IS31)/(ID31+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(IO31=\"Purchase\",IS31/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(IO31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/ID31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO31=\"Hold\",IFERROR((((ID31-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(ID31+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(ID31+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(ID31+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,IO31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,IO31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO31=\"Hold\",((ID31-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+IU31),\n\nIF(IO31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"IP31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":67647},"#N/A N/A",{"$f":"IR31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(JD31=\"Hold\",(JH31)/(IS31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(JD31=\"Purchase\",JH31/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(JD31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/IS31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD31=\"Hold\",IFERROR((((IS31-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(IS31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(IS31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(IS31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,JD31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,JD31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD31=\"Hold\",((IS31-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+JJ31),\n\nIF(JD31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JE31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":67647},"#N/A N/A",{"$f":"JG31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(JS31=\"Hold\",(JW31)/(JH31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(JS31=\"Purchase\",JW31/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(JS31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/JH31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS31=\"Hold\",IFERROR((((JH31-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(JH31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(JH31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(JH31+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,JS31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,JS31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS31=\"Hold\",((JH31-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+JY31),\n\nIF(JS31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"JT31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":67647},"#N/A N/A",{"$f":"JV31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(KH31=\"Hold\",(KL31)/(JW31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(KH31=\"Purchase\",KL31/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(KH31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/JW31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH31=\"Hold\",IFERROR((((JW31-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(JW31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(JW31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(JW31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,KH31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,KH31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH31=\"Hold\",((JW31-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+KN31),\n\nIF(KH31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KI31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":67647},"#N/A N/A",{"$f":"KK31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(KW31=\"Hold\",(LA31)/(KL31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(KW31=\"Purchase\",LA31/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(KW31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/KL31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW31=\"Hold\",IFERROR((((KL31-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(KL31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(KL31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(KL31+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,KW31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,KW31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW31=\"Hold\",((KL31-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+LC31),\n\nIF(KW31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"KX31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":67647},"#N/A N/A",{"$f":"KZ31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(LL31=\"Hold\",(LP31)/(LA31+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(LL31=\"Purchase\",LP31/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(LL31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/LA31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL31=\"Hold\",IFERROR((((LA31-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(LA31+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(LA31+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(LA31+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,LL31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,LL31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL31=\"Hold\",((LA31-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+LR31),\n\nIF(LL31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":67647},"#N/A N/A",{"$f":"LO31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(MA31=\"Hold\",(ME31)/(LP31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(MA31=\"Purchase\",ME31/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(MA31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/LP31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA31=\"Hold\",IFERROR((((LP31-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(LP31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(LP31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(LP31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,MA31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,MA31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA31=\"Hold\",((LP31-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+MG31),\n\nIF(MA31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":67647},"#N/A N/A",{"$f":"MD31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(MP31=\"Hold\",(MT31)/(ME31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(MP31=\"Purchase\",MT31/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(MP31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/ME31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP31=\"Hold\",IFERROR((((ME31-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(ME31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(ME31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(ME31+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,MP31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,MP31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP31=\"Hold\",((ME31-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+MV31),\n\nIF(MP31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":67647},"#N/A N/A",{"$f":"MS31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(NE31=\"Hold\",(NI31)/(MT31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(NE31=\"Purchase\",NI31/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(NE31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/MT31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE31=\"Hold\",IFERROR((((MT31-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(MT31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(MT31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(MT31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,NE31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,NE31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE31=\"Hold\",((MT31-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+NK31),\n\nIF(NE31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":67647},"#N/A N/A",{"$f":"NH31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(NT31=\"Hold\",(NX31)/(NI31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(NT31=\"Purchase\",NX31/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(NT31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/NI31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT31=\"Hold\",IFERROR((((NI31-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(NI31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(NI31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(NI31+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,NT31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,NT31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT31=\"Hold\",((NI31-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+NZ31),\n\nIF(NT31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU31+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":67647},"#N/A N/A",{"$f":"NW31+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B31,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1500},{"$error":"#VALUE!"},{"$f":"IF(OI31=\"Hold\",(OM31)/(NX31+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31))-1,\nIF(OI31=\"Purchase\",OM31/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B31)-1,\nIF(OI31=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B31)/NX31-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI31=\"Hold\",IFERROR((((NX31-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))/(NX31+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")/(NX31+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\")/(NX31+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI31=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,OI31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI31=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,OI31,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI31=\"Hold\",((NX31-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI31=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B31,Trades!$E:$E,\"Purchase\")*(1+OO31),\n\nIF(OI31=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3756120547110431E-3,68010.644028665032,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Modelez International Co","MDLZ","Consumer Staples","Food Products","Large Core",41.87,2207,{"$f":"F32*G32","v":92407.09},"Hold",{"$f":"H32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":92407.09},43.56,{"$f":"G32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"K32*L32","v":96136.92},{"$f":"IF(I32=\"Hold\",(M32)/(H32+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(I32=\"Purchase\",M32/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(I32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/H32-1)))","v":4.0363028421304126E-2},{"$f":"IF(I32=\"Hold\",IFERROR((((H32-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(H32+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(H32+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(H32+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,I32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,I32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I32=\"Hold\",((H32-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+O32),\n\nIF(I32=\"Sale\",0)))","v":93090.009801892505},{"$f":"N32-O32","v":3.2972688547031392E-2},{"$f":"((M32-P32)/(M$47-P$47))*Q$47","v":1.2022689998620708E-3},{"$f":"N32","v":4.0363028421304126E-2},7.3903398742727342E-3,93090.009801892505,3.2972688547031392E-2,1.2022689998620708E-3,"Hold",{"$f":"J32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":92407.09},45,{"$f":"L32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"Z32*AA32","v":99315},{"$f":"IF(X32=\"Hold\",(AB32)/(M32+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(X32=\"Purchase\",AB32/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(X32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/M32-1)))","v":3.3057851239669533E-2},{"$f":"IF(X32=\"Hold\",IFERROR((((M32-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(M32+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(M32+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(M32+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,X32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,X32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X32=\"Hold\",((M32-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+AD32),\n\nIF(X32=\"Sale\",0)))","v":99565.073056626657},{"$f":"AC32-AD32","v":-2.6012176864690165E-3},{"$f":"((AB32-AE32)/(AB$47-AE$47))*AF$47","v":-9.4509808017701806E-5},{"$f":"((1+N32)*(1+AC32))-1","v":7.4755194650107715E-2},4.3312941439375363E-2,{"$f":"Y32*(1+AI32)","v":96409.512877753092},{"$f":"AH32-AI32","v":3.1442253210732352E-2},{"$f":"((AB32-AJ32)/(AB$47-AJ$47))*AK$47","v":1.0221825401509385E-3},"Hold",{"$f":"Y32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":92407.09},45.85,{"$f":"AA32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"AO32*AP32","v":101190.95},{"$f":"IF(AM32=\"Hold\",(AQ32)/(AB32+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(AM32=\"Purchase\",AQ32/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(AM32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/AB32-1)))","v":1.8888888888888955E-2},{"$f":"IF(AM32=\"Hold\",IFERROR((((AB32-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(AB32+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(AB32+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(AB32+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,AM32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,AM32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM32=\"Hold\",((AB32-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+AS32),\n\nIF(AM32=\"Sale\",0)))","v":100001.44961730918},{"$f":"AR32-AS32","v":1.1977046596091534E-2},{"$f":"((AQ32-AT32)/(AQ$47-AT$47))*AU$47","v":4.4653773190030474E-4},{"$f":"((1+AH32)*(1+AR32))-1","v":9.5056126104609895E-2},5.0524155952638816E-2,{"$f":"AN32*(1+AX32)","v":97075.880226289533},{"$f":"AW32-AX32","v":4.4531970151971079E-2},{"$f":"((AQ32-AY32)/(AQ$47-AY$47))*AZ$47","v":1.4035148950565233E-3},"Hold",{"$f":"AN32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":92407.09},46.53,{"$f":"AP32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"BD32*BE32","v":102691.71},{"$f":"IF(BB32=\"Hold\",(BF32)/(AQ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(BB32=\"Purchase\",BF32/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(BB32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/AQ32-1)))","v":1.483097055616156E-2},{"$f":"IF(BB32=\"Hold\",IFERROR((((AQ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(AQ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(AQ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(AQ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,BB32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,BB32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB32=\"Hold\",((AQ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+BH32),\n\nIF(BB32=\"Sale\",0)))","v":102949.00979928861},{"$f":"BG32-BH32","v":-2.5427155223722887E-3},{"$f":"((BF32-BI32)/(BF$47-BI$47))*BJ$47","v":-9.4702430328395031E-5},{"$f":"((1+AW32)*(1+BG32))-1","v":0.11129687126821164},6.8775632856076685E-2,{"$f":"BC32*(1+BM32)","v":98762.446095138424},{"$f":"BL32-BM32","v":4.2521238412134954E-2},{"$f":"((BF32-BN32)/(BF$47-BN$47))*BO$47","v":1.4741817962086866E-3},"Hold",{"$f":"BC32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":92407.09},46.16,{"$f":"BE32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"BS32*BT32","v":101875.12},{"$f":"IF(BQ32=\"Hold\",(BU32)/(BF32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(BQ32=\"Purchase\",BU32/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(BQ32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/BF32-1)))","v":-7.9518590156889557E-3},{"$f":"IF(BQ32=\"Hold\",IFERROR((((BF32-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(BF32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(BF32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(BF32+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,BQ32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,BQ32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ32=\"Hold\",((BF32-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+BW32),\n\nIF(BQ32=\"Sale\",0)))","v":102806.04519070945},{"$f":"BV32-BW32","v":-9.0652418847584123E-3},{"$f":"((BU32-BX32)/(BU$47-BX$47))*BY$47","v":-3.4711325546610516E-4},{"$f":"((1+BL32)*(1+BV32))-1","v":0.10245999522331051},6.9965589336577594E-2,{"$f":"BR32*(1+CB32)","v":98872.406510728164},{"$f":"CA32-CB32","v":3.2494405886732913E-2},{"$f":"((BU32-CC32)/(BU$47-CC$47))*CD$47","v":9.8174933886490973E-4},"Hold",{"$f":"BR32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":92407.09},44.88,{"$f":"BT32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"CH32*CI32","v":99050.16},{"$f":"IF(CF32=\"Hold\",(CJ32)/(BU32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(CF32=\"Purchase\",CJ32/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(CF32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/BU32-1)))","v":-2.772963604852674E-2},{"$f":"IF(CF32=\"Hold\",IFERROR((((BU32-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(BU32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(BU32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(BU32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,CF32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,CF32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF32=\"Hold\",((BU32-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+CL32),\n\nIF(CF32=\"Sale\",0)))","v":103380.82240088792},{"$f":"CK32-CL32","v":-4.2509519506705097E-2},{"$f":"((CJ32-CM32)/(CJ$47-CM$47))*CN$47","v":-1.6202474792309267E-3},{"$f":"((1+CA32)*(1+CK32))-1","v":7.1889180797707564E-2},8.577955605123333E-2,{"$f":"CG32*(1+CQ32)","v":100333.72915618635},{"$f":"CP32-CQ32","v":-1.3890375253525766E-2},{"$f":"((CJ32-CR32)/(CJ$47-CR$47))*CS$47","v":-1.334419675185775E-3},{"$f":"IF(OR(CF32=\"Hold\",CF32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":92407.09},43.27,{"$f":"CI32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2207},{"$f":"CW32*CX32","v":95496.890000000014},{"$f":"IF(CU32=\"Hold\",(CY32)/(CJ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(CU32=\"Purchase\",CY32/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(CU32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/CJ32-1)))","v":-3.5873440285204894E-2},{"$f":"IF(CU32=\"Hold\",IFERROR((((CJ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(CJ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(CJ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(CJ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,CU32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,CU32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU32=\"Hold\",((CJ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+DA32),\n\nIF(CU32=\"Sale\",0)))","v":95354.320379842873},{"$f":"CZ32-DA32","v":1.4393678935716858E-3},{"$f":"((CY32-DB32)/(CY$47-DB$47))*DC$47","v":5.6034079198035858E-5},{"$f":"((1+CP32)*(1+CZ32))-1","v":3.3436828278003761E-2},4.5266071751856485E-2,{"$f":"CV32*(1+DF32)","v":96589.995966320261},{"$f":"DE32-DF32","v":-1.1829243473852724E-2},{"$f":"((CY32-DG32)/(CY$47-DG$47))*DH$47","v":-1.1030011079171786E-3},{"$f":"IF(OR(CU32=\"Hold\",CU32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":92407.09},43.95,{"$f":"CX32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":2207},96997.650000000009,{"$f":"IF(DJ32=\"Hold\",(DN32)/(CY32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(DJ32=\"Purchase\",DN32/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(DJ32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/CY32-1)))","v":1.5715276172868053E-2},{"$f":"IF(DJ32=\"Hold\",IFERROR((((CY32-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(CY32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(CY32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(CY32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,DJ32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,DJ32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ32=\"Hold\",((CY32-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+DP32),\n\nIF(DJ32=\"Sale\",0)))","v":98527.60595114938},-1.6021002894956872E-2,-5.8281364693721621E-4,4.9677573441605505E-2,7.8438927505102507E-2,99655.403033467475,-2.8761354063497002E-2,3.7157314133149648E-2,{"$f":"IF(OR(DJ32=\"Hold\",DJ32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":92407.09},44.42,{"$f":"DM32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":2207},98034.94,{"$f":"IF(DY32=\"Hold\",(EC32)/(DN32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(DY32=\"Purchase\",EC32/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(DY32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/DN32-1)))","v":1.0693970420932786E-2},{"$f":"IF(DY32=\"Hold\",IFERROR((((DN32-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(DN32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(DN32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(DN32+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,DY32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,DY32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY32=\"Hold\",((DN32-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+EE32),\n\nIF(DY32=\"Sale\",0)))","v":97519.071736618658},5.3183583662217435E-3,1.9467320716117875E-4,6.0902794363506541E-2,8.4236196804068575E-2,100191.11181933127,-2.3333402440562034E-2,-7.2699663379397509E-3,{"$f":"IF(OR(DY32=\"Hold\",DY32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":92407.09},"#N/A N/A",{"$f":"EB32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(EN32=\"Hold\",(ER32)/(EC32+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(EN32=\"Purchase\",ER32/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(EN32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/EC32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN32=\"Hold\",IFERROR((((EC32-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(EC32+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(EC32+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(EC32+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,EN32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,EN32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN32=\"Hold\",((EC32-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+ET32),\n\nIF(EN32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN32=\"Hold\",EN32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":92407.09},"#N/A N/A",{"$f":"EQ32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(FC32=\"Hold\",(FG32)/(ER32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(FC32=\"Purchase\",FG32/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(FC32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/ER32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC32=\"Hold\",IFERROR((((ER32-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(ER32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(ER32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(ER32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,FC32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,FC32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC32=\"Hold\",((ER32-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+FI32),\n\nIF(FC32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC32=\"Hold\",FC32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":92407.09},"#N/A N/A",{"$f":"FF32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(FR32=\"Hold\",(FV32)/(FG32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(FR32=\"Purchase\",FV32/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(FR32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/FG32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR32=\"Hold\",IFERROR((((FG32-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(FG32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(FG32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(FG32+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,FR32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,FR32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR32=\"Hold\",((FG32-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+FX32),\n\nIF(FR32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR32=\"Hold\",FR32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":92407.09},"#N/A N/A",{"$f":"FU32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(GG32=\"Hold\",(GK32)/(FV32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(GG32=\"Purchase\",GK32/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(GG32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/FV32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG32=\"Hold\",IFERROR((((FV32-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(FV32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(FV32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(FV32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,GG32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,GG32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG32=\"Hold\",((FV32-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+GM32),\n\nIF(GG32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG32=\"Hold\",GG32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":92407.09},"#N/A N/A",{"$f":"GJ32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(GV32=\"Hold\",(GZ32)/(GK32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(GV32=\"Purchase\",GZ32/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(GV32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/GK32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV32=\"Hold\",IFERROR((((GK32-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(GK32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(GK32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(GK32+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,GV32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,GV32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV32=\"Hold\",((GK32-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+HB32),\n\nIF(GV32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV32=\"Hold\",GV32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":92407.09},"#N/A N/A",{"$f":"GY32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(HK32=\"Hold\",(HO32)/(GZ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(HK32=\"Purchase\",HO32/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(HK32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/GZ32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK32=\"Hold\",IFERROR((((GZ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(GZ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(GZ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(GZ32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,HK32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,HK32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK32=\"Hold\",((GZ32-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+HQ32),\n\nIF(HK32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK32=\"Hold\",HK32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":92407.09},"#N/A N/A",{"$f":"HN32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(HZ32=\"Hold\",(ID32)/(HO32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(HZ32=\"Purchase\",ID32/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(HZ32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/HO32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ32=\"Hold\",IFERROR((((HO32-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(HO32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(HO32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(HO32+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,HZ32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,HZ32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ32=\"Hold\",((HO32-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+IF32),\n\nIF(HZ32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ32=\"Hold\",HZ32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":92407.09},"#N/A N/A",{"$f":"IC32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(IO32=\"Hold\",(IS32)/(ID32+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(IO32=\"Purchase\",IS32/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(IO32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/ID32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO32=\"Hold\",IFERROR((((ID32-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(ID32+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(ID32+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(ID32+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,IO32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,IO32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO32=\"Hold\",((ID32-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+IU32),\n\nIF(IO32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO32=\"Hold\",IO32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":92407.09},"#N/A N/A",{"$f":"IR32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(JD32=\"Hold\",(JH32)/(IS32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(JD32=\"Purchase\",JH32/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(JD32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/IS32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD32=\"Hold\",IFERROR((((IS32-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(IS32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(IS32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(IS32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,JD32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,JD32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD32=\"Hold\",((IS32-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+JJ32),\n\nIF(JD32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD32=\"Hold\",JD32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":92407.09},"#N/A N/A",{"$f":"JG32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(JS32=\"Hold\",(JW32)/(JH32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(JS32=\"Purchase\",JW32/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(JS32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/JH32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS32=\"Hold\",IFERROR((((JH32-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(JH32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(JH32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(JH32+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,JS32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,JS32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS32=\"Hold\",((JH32-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+JY32),\n\nIF(JS32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS32=\"Hold\",JS32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":92407.09},"#N/A N/A",{"$f":"JV32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(KH32=\"Hold\",(KL32)/(JW32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(KH32=\"Purchase\",KL32/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(KH32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/JW32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH32=\"Hold\",IFERROR((((JW32-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(JW32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(JW32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(JW32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,KH32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,KH32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH32=\"Hold\",((JW32-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+KN32),\n\nIF(KH32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH32=\"Hold\",KH32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":92407.09},"#N/A N/A",{"$f":"KK32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(KW32=\"Hold\",(LA32)/(KL32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(KW32=\"Purchase\",LA32/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(KW32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/KL32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW32=\"Hold\",IFERROR((((KL32-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(KL32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(KL32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(KL32+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,KW32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,KW32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW32=\"Hold\",((KL32-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+LC32),\n\nIF(KW32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW32=\"Hold\",KW32=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":92407.09},"#N/A N/A",{"$f":"KZ32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(LL32=\"Hold\",(LP32)/(LA32+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(LL32=\"Purchase\",LP32/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(LL32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/LA32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL32=\"Hold\",IFERROR((((LA32-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(LA32+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(LA32+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(LA32+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,LL32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,LL32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL32=\"Hold\",((LA32-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+LR32),\n\nIF(LL32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"LM32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":92407.09},"#N/A N/A",{"$f":"LO32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(MA32=\"Hold\",(ME32)/(LP32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(MA32=\"Purchase\",ME32/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(MA32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/LP32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA32=\"Hold\",IFERROR((((LP32-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(LP32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(LP32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(LP32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,MA32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,MA32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA32=\"Hold\",((LP32-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+MG32),\n\nIF(MA32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MB32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":92407.09},"#N/A N/A",{"$f":"MD32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(MP32=\"Hold\",(MT32)/(ME32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(MP32=\"Purchase\",MT32/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(MP32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/ME32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP32=\"Hold\",IFERROR((((ME32-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(ME32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(ME32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(ME32+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,MP32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,MP32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP32=\"Hold\",((ME32-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+MV32),\n\nIF(MP32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"MQ32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":92407.09},"#N/A N/A",{"$f":"MS32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(NE32=\"Hold\",(NI32)/(MT32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(NE32=\"Purchase\",NI32/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(NE32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/MT32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE32=\"Hold\",IFERROR((((MT32-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(MT32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(MT32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(MT32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,NE32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,NE32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE32=\"Hold\",((MT32-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+NK32),\n\nIF(NE32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NF32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":92407.09},"#N/A N/A",{"$f":"NH32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(NT32=\"Hold\",(NX32)/(NI32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(NT32=\"Purchase\",NX32/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(NT32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/NI32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT32=\"Hold\",IFERROR((((NI32-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(NI32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(NI32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(NI32+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,NT32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,NT32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT32=\"Hold\",((NI32-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+NZ32),\n\nIF(NT32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Hold",{"$f":"NU32+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":92407.09},"#N/A N/A",{"$f":"NW32+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B32,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":2207},{"$error":"#VALUE!"},{"$f":"IF(OI32=\"Hold\",(OM32)/(NX32+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32))-1,\nIF(OI32=\"Purchase\",OM32/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B32)-1,\nIF(OI32=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B32)/NX32-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI32=\"Hold\",IFERROR((((NX32-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))/(NX32+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")/(NX32+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\")/(NX32+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI32=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,OI32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI32=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,OI32,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI32=\"Hold\",((NX32-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI32=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B32,Trades!$E:$E,\"Purchase\")*(1+OO32),\n\nIF(OI32=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,100191.11181933127,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Nike","NKE","Consumer Discretionary","Textiles, Apparel & Luxury Goods","Large Growth",122.97,782,{"$f":"F33*G33","v":96162.54},"Hold",{"$f":"H33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":96162.54},125.21,{"$f":"G33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"K33*L33","v":97914.22},{"$f":"IF(I33=\"Hold\",(M33)/(H33+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(I33=\"Purchase\",M33/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(I33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/H33-1)))","v":1.8215824997967145E-2},{"$f":"IF(I33=\"Hold\",IFERROR((((H33-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(H33+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(H33+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(H33+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,I33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,I33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I33=\"Hold\",((H33-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+O33),\n\nIF(I33=\"Sale\",0)))","v":96873.213853773341},{"$f":"N33-O33","v":1.0825485123694412E-2},{"$f":"((M33-P33)/(M$47-P$47))*Q$47","v":4.1076675612283374E-4},1.8215824997967145E-2,7.3903398742727342E-3,96873.213853773341,1.0825485123694412E-2,4.1076675612283374E-4,"Hold",{"$f":"J33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":96162.54},124.94,{"$f":"L33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"Z33*AA33","v":97703.08},{"$f":"IF(X33=\"Hold\",(AB33)/(M33+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(X33=\"Purchase\",AB33/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(X33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/M33-1)))","v":-2.1563772861592501E-3},{"$f":"IF(X33=\"Hold\",IFERROR((((M33-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(M33+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(M33+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(M33+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,X33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,X33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X33=\"Hold\",((M33-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+AD33),\n\nIF(X33=\"Sale\",0)))","v":101405.74991982909},{"$f":"AC33-AD33","v":-3.78154462122978E-2},{"$f":"((AB33-AE33)/(AB$47-AE$47))*AF$47","v":-1.3993455672371836E-3},1.602016752053359E-2,4.3312941439375363E-2,{"$f":"Y33*(1+AI33)","v":100327.62246368159},{"$f":"AH33-AI33","v":-2.7292773918841773E-2},{"$f":"((AB33-AJ33)/(AB$47-AJ$47))*AK$47","v":-9.2334309855256907E-4},"Hold",{"$f":"Y33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":96162.54},130.47,{"$f":"AA33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"AO33*AP33","v":102027.54},{"$f":"IF(AM33=\"Hold\",(AQ33)/(AB33+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(AM33=\"Purchase\",AQ33/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(AM33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/AB33-1)))","v":4.426124539779086E-2},{"$f":"IF(AM33=\"Hold\",IFERROR((((AB33-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(AB33+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(AB33+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(AB33+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,AM33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,AM33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM33=\"Hold\",((AB33-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+AS33),\n\nIF(AM33=\"Sale\",0)))","v":98378.388280480576},{"$f":"AR33-AS33","v":3.7349403104993441E-2},{"$f":"((AQ33-AT33)/(AQ$47-AT$47))*AU$47","v":1.3698893719631851E-3},6.0990485484264445E-2,5.0524155952638816E-2,{"$f":"AN33*(1+AX33)","v":101021.07116776187},{"$f":"AW33-AX33","v":1.0466329531625629E-2},{"$f":"((AQ33-AY33)/(AQ$47-AY$47))*AZ$47","v":3.4327340121444692E-4},"Hold",{"$f":"AN33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":96162.54},130.53,{"$f":"AP33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":782},102074.46,{"$f":"IF(BB33=\"Hold\",(BF33)/(AQ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(BB33=\"Purchase\",BF33/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(BB33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/AQ33-1)))","v":4.5987583352502526E-4},{"$f":"IF(BB33=\"Hold\",IFERROR((((AQ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(AQ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(AQ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(AQ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,BB33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,BB33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB33=\"Hold\",((AQ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+BH33),\n\nIF(BB33=\"Sale\",0)))","v":103800.13445132505},-1.6913810245008824E-2,-6.3515620668164587E-4,6.1478409368138642E-2,6.8775632856076685E-2,102776.17954554778,-7.2972234879380427E-3,-2.6327123989061956E-4,"Hold",{"$f":"BC33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":96162.54},131.03,{"$f":"BE33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"BS33*BT33","v":102465.46},{"$f":"IF(BQ33=\"Hold\",(BU33)/(BF33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(BQ33=\"Purchase\",BU33/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(BQ33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/BF33-1)))","v":3.8305370412932138E-3},{"$f":"IF(BQ33=\"Hold\",IFERROR((((BF33-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(BF33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(BF33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(BF33+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,BQ33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,BQ33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ33=\"Hold\",((BF33-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+BW33),\n\nIF(BQ33=\"Sale\",0)))","v":102188.10795513353},{"$f":"BV33-BW33","v":2.7171541722237568E-3},{"$f":"((BU33-BX33)/(BU$47-BX$47))*BY$47","v":1.0341601254813532E-4},6.5544441733756287E-2,6.9965589336577594E-2,{"$f":"BR33*(1+CB33)","v":102890.60878320222},{"$f":"CA33-CB33","v":-4.421147602821307E-3},{"$f":"((BU33-CC33)/(BU$47-CC$47))*CD$47","v":-1.3900411688269642E-4},"Hold",{"$f":"BR33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":96162.54},131.78,{"$f":"BT33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"CH33*CI33","v":103051.96},{"$f":"IF(CF33=\"Hold\",(CJ33)/(BU33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(CF33=\"Purchase\",CJ33/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(CF33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/BU33-1)))","v":5.7238800274745927E-3},{"$f":"IF(CF33=\"Hold\",IFERROR((((BU33-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(BU33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(BU33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(BU33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,CF33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,CF33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF33=\"Hold\",((BU33-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+CL33),\n\nIF(CF33=\"Sale\",0)))","v":103979.88755728863},{"$f":"CK33-CL33","v":-9.0560034307037626E-3},{"$f":"((CJ33-CM33)/(CJ$47-CM$47))*CN$47","v":-3.4716912712880822E-4},7.1643490282182754E-2,8.577955605123333E-2,{"$f":"CG33*(1+CQ33)","v":104411.31998995897},{"$f":"CP33-CQ33","v":-1.4136065769050576E-2},{"$f":"((CJ33-CR33)/(CJ$47-CR$47))*CS$47","v":-1.4132130766144892E-3},{"$f":"IF(OR(CF33=\"Hold\",CF33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":96162.54},121.86,{"$f":"CI33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":782},{"$f":"CW33*CX33","v":95294.52},{"$f":"IF(CU33=\"Hold\",(CY33)/(CJ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(CU33=\"Purchase\",CY33/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(CU33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/CJ33-1)))","v":-7.5276976779480975E-2},{"$f":"IF(CU33=\"Hold\",IFERROR((((CJ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(CJ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(CJ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(CJ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,CU33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,CU33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU33=\"Hold\",((CJ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+DA33),\n\nIF(CU33=\"Sale\",0)))","v":99206.801984073056},{"$f":"CZ33-DA33","v":-3.7964168600704395E-2},{"$f":"((CY33-DB33)/(CY$47-DB$47))*DC$47","v":-1.5376425798074773E-3},-9.0265918516710952E-3,4.5266071751856485E-2,{"$f":"CV33*(1+DF33)","v":100515.44043548076},{"$f":"DE33-DF33","v":-5.429266360352758E-2},{"$f":"((CY33-DG33)/(CY$47-DG$47))*DH$47","v":-5.2681818616984819E-3},{"$f":"IF(OR(CU33=\"Hold\",CU33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":96162.54},132.65,{"$f":"CX33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":782},103732.3,{"$f":"IF(DJ33=\"Hold\",(DN33)/(CY33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(DJ33=\"Purchase\",DN33/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(DJ33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/CY33-1)))","v":8.8544231084851432E-2},{"$f":"IF(DJ33=\"Hold\",IFERROR((((CY33-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(CY33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(CY33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(CY33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,DJ33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,DJ33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ33=\"Hold\",((CY33-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+DP33),\n\nIF(DJ33=\"Sale\",0)))","v":98318.813480354424},5.6807952017026507E-2,2.0621860510362275E-3,7.8718386598357393E-2,7.8438927505102507E-2,103705.42650376652,2.7945909325488572E-4,-3.7571095915592831E-4,{"$f":"IF(OR(DJ33=\"Hold\",DJ33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":96162.54},134.33000000000001,{"$f":"DM33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":782},105046.06000000001,{"$f":"IF(DY33=\"Hold\",(EC33)/(DN33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(DY33=\"Purchase\",EC33/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(DY33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/DN33-1)))","v":1.2664907651715129E-2},{"$f":"IF(DY33=\"Hold\",IFERROR((((DN33-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(DN33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(DN33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(DN33+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,DY33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,DY33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY33=\"Hold\",((DN33-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+EE33),\n\nIF(DY33=\"Sale\",0)))","v":104289.9246023429},7.2892955970040871E-3,2.8534281590645048E-4,9.2380255346832696E-2,8.4236196804068575E-2,104262.90664461911,8.144058542764121E-3,2.6405588274637224E-3,{"$f":"IF(OR(DY33=\"Hold\",DY33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":96162.54},"#N/A N/A",{"$f":"EB33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(EN33=\"Hold\",(ER33)/(EC33+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(EN33=\"Purchase\",ER33/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(EN33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/EC33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN33=\"Hold\",IFERROR((((EC33-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(EC33+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(EC33+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(EC33+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,EN33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,EN33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN33=\"Hold\",((EC33-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+ET33),\n\nIF(EN33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN33=\"Hold\",EN33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":96162.54},"#N/A N/A",{"$f":"EQ33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(FC33=\"Hold\",(FG33)/(ER33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(FC33=\"Purchase\",FG33/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(FC33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/ER33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC33=\"Hold\",IFERROR((((ER33-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(ER33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(ER33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(ER33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,FC33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,FC33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC33=\"Hold\",((ER33-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+FI33),\n\nIF(FC33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC33=\"Hold\",FC33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":96162.54},"#N/A N/A",{"$f":"FF33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(FR33=\"Hold\",(FV33)/(FG33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(FR33=\"Purchase\",FV33/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(FR33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/FG33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR33=\"Hold\",IFERROR((((FG33-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(FG33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(FG33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(FG33+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,FR33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,FR33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR33=\"Hold\",((FG33-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+FX33),\n\nIF(FR33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR33=\"Hold\",FR33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":96162.54},"#N/A N/A",{"$f":"FU33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(GG33=\"Hold\",(GK33)/(FV33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(GG33=\"Purchase\",GK33/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(GG33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/FV33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG33=\"Hold\",IFERROR((((FV33-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(FV33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(FV33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(FV33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,GG33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,GG33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG33=\"Hold\",((FV33-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+GM33),\n\nIF(GG33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG33=\"Hold\",GG33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":96162.54},"#N/A N/A",{"$f":"GJ33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(GV33=\"Hold\",(GZ33)/(GK33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(GV33=\"Purchase\",GZ33/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(GV33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/GK33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV33=\"Hold\",IFERROR((((GK33-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(GK33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(GK33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(GK33+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,GV33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,GV33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV33=\"Hold\",((GK33-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+HB33),\n\nIF(GV33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV33=\"Hold\",GV33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":96162.54},"#N/A N/A",{"$f":"GY33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(HK33=\"Hold\",(HO33)/(GZ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(HK33=\"Purchase\",HO33/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(HK33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/GZ33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK33=\"Hold\",IFERROR((((GZ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(GZ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(GZ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(GZ33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,HK33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,HK33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK33=\"Hold\",((GZ33-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+HQ33),\n\nIF(HK33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK33=\"Hold\",HK33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":96162.54},"#N/A N/A",{"$f":"HN33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(HZ33=\"Hold\",(ID33)/(HO33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(HZ33=\"Purchase\",ID33/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(HZ33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/HO33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ33=\"Hold\",IFERROR((((HO33-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(HO33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(HO33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(HO33+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,HZ33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,HZ33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ33=\"Hold\",((HO33-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+IF33),\n\nIF(HZ33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ33=\"Hold\",HZ33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":96162.54},"#N/A N/A",{"$f":"IC33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(IO33=\"Hold\",(IS33)/(ID33+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(IO33=\"Purchase\",IS33/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(IO33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/ID33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO33=\"Hold\",IFERROR((((ID33-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(ID33+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(ID33+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(ID33+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,IO33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,IO33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO33=\"Hold\",((ID33-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+IU33),\n\nIF(IO33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO33=\"Hold\",IO33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":96162.54},"#N/A N/A",{"$f":"IR33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(JD33=\"Hold\",(JH33)/(IS33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(JD33=\"Purchase\",JH33/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(JD33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/IS33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD33=\"Hold\",IFERROR((((IS33-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(IS33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(IS33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(IS33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,JD33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,JD33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD33=\"Hold\",((IS33-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+JJ33),\n\nIF(JD33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD33=\"Hold\",JD33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":96162.54},"#N/A N/A",{"$f":"JG33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(JS33=\"Hold\",(JW33)/(JH33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(JS33=\"Purchase\",JW33/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(JS33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/JH33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS33=\"Hold\",IFERROR((((JH33-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(JH33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(JH33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(JH33+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,JS33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,JS33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS33=\"Hold\",((JH33-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+JY33),\n\nIF(JS33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS33=\"Hold\",JS33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":96162.54},"#N/A N/A",{"$f":"JV33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(KH33=\"Hold\",(KL33)/(JW33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(KH33=\"Purchase\",KL33/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(KH33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/JW33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH33=\"Hold\",IFERROR((((JW33-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(JW33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(JW33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(JW33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,KH33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,KH33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH33=\"Hold\",((JW33-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+KN33),\n\nIF(KH33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH33=\"Hold\",KH33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":96162.54},"#N/A N/A",{"$f":"KK33+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B33,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":782},{"$error":"#VALUE!"},{"$f":"IF(KW33=\"Hold\",(LA33)/(KL33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33))-1,\nIF(KW33=\"Purchase\",LA33/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B33)-1,\nIF(KW33=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B33)/KL33-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW33=\"Hold\",IFERROR((((KL33-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))/(KL33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")/(KL33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\")/(KL33+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW33=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,KW33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW33=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,KW33,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW33=\"Hold\",((KL33-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW33=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\")*(1+LC33),\n\nIF(KW33=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,104262.90664461911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW33=\"Hold\",KW33=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX33+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B33,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":96162.54},"#N/A N/A"]
["Ormat","ORA","Utilities","Independent Power and Renewable Electricity Producers","Small Growth",34.03,3450,{"$f":"F34*G34","v":117403.5},"Hold",{"$f":"H34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":117403.5},35.42,{"$f":"G34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"K34*L34","v":122199},{"$f":"IF(I34=\"Hold\",(M34)/(H34+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(I34=\"Purchase\",M34/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(I34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/H34-1)))","v":4.0846312077578606E-2},{"$f":"IF(I34=\"Hold\",IFERROR((((H34-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(H34+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(H34+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(H34+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,I34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,I34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I34=\"Hold\",((H34-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+O34),\n\nIF(I34=\"Sale\",0)))","v":118271.15176742918},{"$f":"N34-O34","v":3.3455972203305873E-2},{"$f":"((M34-P34)/(M$47-P$47))*Q$47","v":1.5498750731531468E-3},4.0846312077578606E-2,7.3903398742727342E-3,118271.15176742918,3.3455972203305873E-2,1.5498750731531468E-3,"Hold",{"$f":"J34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":117403.5},36.74,{"$f":"L34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"Z34*AA34","v":126753},{"$f":"IF(X34=\"Hold\",(AB34)/(M34+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(X34=\"Purchase\",AB34/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(X34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/M34-1)))","v":3.7267080745341685E-2},{"$f":"IF(X34=\"Hold\",IFERROR((((M34-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(M34+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(M34+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(M34+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,X34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,X34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X34=\"Hold\",((M34-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+AD34),\n\nIF(X34=\"Sale\",0)))","v":126556.50256370519},{"$f":"AC34-AD34","v":1.6080118192031354E-3},{"$f":"((AB34-AE34)/(AB$47-AE$47))*AF$47","v":7.4262038584662404E-5},7.9635615633264933E-2,4.3312941439375363E-2,{"$f":"Y34*(1+AI34)","v":122488.59092027771},{"$f":"AH34-AI34","v":3.632267419388957E-2},{"$f":"((AB34-AJ34)/(AB$47-AJ$47))*AK$47","v":1.5002663312382171E-3},"Hold",{"$f":"Y34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":117403.5},37.94,{"$f":"AA34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"AO34*AP34","v":130892.99999999999},{"$f":"IF(AM34=\"Hold\",(AQ34)/(AB34+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(AM34=\"Purchase\",AQ34/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(AM34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/AB34-1)))","v":3.2661948829613374E-2},{"$f":"IF(AM34=\"Hold\",IFERROR((((AB34-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(AB34+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(AB34+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(AB34+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,AM34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,AM34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM34=\"Hold\",((AB34-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+AS34),\n\nIF(AM34=\"Sale\",0)))","v":127629.09674613895},{"$f":"AR34-AS34","v":2.5750106536815955E-2},{"$f":"((AQ34-AT34)/(AQ$47-AT$47))*AU$47","v":1.2252673284763095E-3},0.11489861886570685,5.0524155952638816E-2,{"$f":"AN34*(1+AX34)","v":123335.21274338564},{"$f":"AW34-AX34","v":6.4374462913068031E-2},{"$f":"((AQ34-AY34)/(AQ$47-AY$47))*AZ$47","v":2.5777125472072151E-3},"Hold",{"$f":"AN34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":117403.5},37.4,{"$f":"AP34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":3450},129030,{"$f":"IF(BB34=\"Hold\",(BF34)/(AQ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(BB34=\"Purchase\",BF34/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(BB34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/AQ34-1)))","v":-1.4232999472851726E-2},{"$f":"IF(BB34=\"Hold\",IFERROR((((AQ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(AQ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(AQ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(AQ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,BB34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,BB34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB34=\"Hold\",((AQ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+BH34),\n\nIF(BB34=\"Sale\",0)))","v":133167.09389187751},-3.1606685551385572E-2,-1.5227094896334969E-3,9.9030267411108097E-2,6.8775632856076685E-2,125478.0000120184,3.0254634555031412E-2,1.3326398656850749E-3,"Hold",{"$f":"BC34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":117403.5},37.72,{"$f":"BE34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"BS34*BT34","v":130134},{"$f":"IF(BQ34=\"Hold\",(BU34)/(BF34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(BQ34=\"Purchase\",BU34/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(BQ34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/BF34-1)))","v":8.5561497326203106E-3},{"$f":"IF(BQ34=\"Hold\",IFERROR((((BF34-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(BF34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(BF34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(BF34+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,BQ34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,BQ34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ34=\"Hold\",((BF34-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+BW34),\n\nIF(BQ34=\"Sale\",0)))","v":129173.65979159603},{"$f":"BV34-BW34","v":7.4427668635508541E-3},{"$f":"((BU34-BX34)/(BU$47-BX$47))*BY$47","v":3.5808120719137067E-4},0.10843373493975927,6.9965589336577594E-2,{"$f":"BR34*(1+CB34)","v":125617.70506767688},{"$f":"CA34-CB34","v":3.846814560318168E-2},{"$f":"((BU34-CC34)/(BU$47-CC$47))*CD$47","v":1.4766209229647117E-3},"Hold",{"$f":"BR34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":117403.5},37.020000000000003,{"$f":"BT34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"CH34*CI34","v":127719.00000000001},{"$f":"IF(CF34=\"Hold\",(CJ34)/(BU34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(CF34=\"Purchase\",CJ34/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(CF34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/BU34-1)))","v":-1.855779427359483E-2},{"$f":"IF(CF34=\"Hold\",IFERROR((((BU34-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(BU34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(BU34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(BU34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,CF34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,CF34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF34=\"Hold\",((BU34-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+CL34),\n\nIF(CF34=\"Sale\",0)))","v":132057.36535394657},{"$f":"CK34-CL34","v":-3.3337677731773187E-2},{"$f":"((CJ34-CM34)/(CJ$47-CM$47))*CN$47","v":-1.6231294148612227E-3},8.7863649720834935E-2,8.577955605123333E-2,{"$f":"CG34*(1+CQ34)","v":127474.32010886098},{"$f":"CP34-CQ34","v":2.0840936696016055E-3},{"$f":"((CJ34-CR34)/(CJ$47-CR$47))*CS$47","v":2.5437325233673729E-4},{"$f":"IF(OR(CF34=\"Hold\",CF34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":117403.5},35.17,{"$f":"CI34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":3450},{"$f":"CW34*CX34","v":121336.5},{"$f":"IF(CU34=\"Hold\",(CY34)/(CJ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(CU34=\"Purchase\",CY34/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(CU34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/CJ34-1)))","v":-4.9972987574284256E-2},{"$f":"IF(CU34=\"Hold\",IFERROR((((CJ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(CJ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(CJ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(CJ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,CU34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,CU34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU34=\"Hold\",((CJ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+DA34),\n\nIF(CU34=\"Sale\",0)))","v":122953.44545221484},{"$f":"CZ34-DA34","v":-1.2660179395507676E-2},{"$f":"((CY34-DB34)/(CY$47-DB$47))*DC$47","v":-6.3550740633555938E-4},3.3499853070820151E-2,4.5266071751856485E-2,{"$f":"CV34*(1+DF34)","v":122717.89525491909},{"$f":"DE34-DF34","v":-1.1766218681036333E-2},{"$f":"((CY34-DG34)/(CY$47-DG$47))*DH$47","v":-1.3939000825112086E-3},{"$f":"IF(OR(CU34=\"Hold\",CU34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":117403.5},35.6,{"$f":"CX34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":3450},122820,{"$f":"IF(DJ34=\"Hold\",(DN34)/(CY34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(DJ34=\"Purchase\",DN34/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(DJ34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/CY34-1)))","v":1.2226329257890356E-2},{"$f":"IF(DJ34=\"Hold\",IFERROR((((CY34-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(CY34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(CY34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(CY34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,DJ34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,DJ34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ34=\"Hold\",((CY34-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+DP34),\n\nIF(DJ34=\"Sale\",0)))","v":125187.26902511313},-1.9509949809934569E-2,-9.0177543528048337E-4,4.6135762562445226E-2,7.8438927505102507E-2,126612.5046253453,-3.2303164942657281E-2,5.3021964020308759E-2,{"$f":"IF(OR(DJ34=\"Hold\",DJ34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":117403.5},36.69,{"$f":"DM34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":3450},126580.49999999999,{"$f":"IF(DY34=\"Hold\",(EC34)/(DN34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(DY34=\"Purchase\",EC34/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(DY34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/DN34-1)))","v":3.0617977528089702E-2},{"$f":"IF(DY34=\"Hold\",IFERROR((((DN34-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(DN34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(DN34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(DN34+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,DY34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,DY34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY34=\"Hold\",((DN34-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+EE34),\n\nIF(DY34=\"Sale\",0)))","v":123480.23267255961},2.5242365473378658E-2,1.1699478850159119E-3,7.8166323831913243E-2,8.4236196804068575E-2,127293.12433148647,-6.0698729721553324E-3,-2.4027560582395302E-3,{"$f":"IF(OR(DY34=\"Hold\",DY34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":117403.5},"#N/A N/A",{"$f":"EB34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(EN34=\"Hold\",(ER34)/(EC34+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(EN34=\"Purchase\",ER34/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(EN34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/EC34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN34=\"Hold\",IFERROR((((EC34-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(EC34+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(EC34+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(EC34+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,EN34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,EN34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN34=\"Hold\",((EC34-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+ET34),\n\nIF(EN34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(EN34=\"Hold\",EN34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":117403.5},"#N/A N/A",{"$f":"EQ34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(FC34=\"Hold\",(FG34)/(ER34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(FC34=\"Purchase\",FG34/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(FC34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/ER34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC34=\"Hold\",IFERROR((((ER34-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(ER34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(ER34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(ER34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,FC34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,FC34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC34=\"Hold\",((ER34-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+FI34),\n\nIF(FC34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FC34=\"Hold\",FC34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":117403.5},"#N/A N/A",{"$f":"FF34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(FR34=\"Hold\",(FV34)/(FG34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(FR34=\"Purchase\",FV34/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(FR34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/FG34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR34=\"Hold\",IFERROR((((FG34-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(FG34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(FG34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(FG34+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,FR34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,FR34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR34=\"Hold\",((FG34-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+FX34),\n\nIF(FR34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(FR34=\"Hold\",FR34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":117403.5},"#N/A N/A",{"$f":"FU34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(GG34=\"Hold\",(GK34)/(FV34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(GG34=\"Purchase\",GK34/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(GG34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/FV34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG34=\"Hold\",IFERROR((((FV34-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(FV34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(FV34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(FV34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,GG34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,GG34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG34=\"Hold\",((FV34-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+GM34),\n\nIF(GG34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GG34=\"Hold\",GG34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":117403.5},"#N/A N/A",{"$f":"GJ34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(GV34=\"Hold\",(GZ34)/(GK34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(GV34=\"Purchase\",GZ34/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(GV34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/GK34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV34=\"Hold\",IFERROR((((GK34-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(GK34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(GK34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(GK34+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,GV34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,GV34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV34=\"Hold\",((GK34-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+HB34),\n\nIF(GV34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(GV34=\"Hold\",GV34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":117403.5},"#N/A N/A",{"$f":"GY34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(HK34=\"Hold\",(HO34)/(GZ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(HK34=\"Purchase\",HO34/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(HK34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/GZ34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK34=\"Hold\",IFERROR((((GZ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(GZ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(GZ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(GZ34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,HK34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,HK34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK34=\"Hold\",((GZ34-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+HQ34),\n\nIF(HK34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HK34=\"Hold\",HK34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":117403.5},"#N/A N/A",{"$f":"HN34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(HZ34=\"Hold\",(ID34)/(HO34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(HZ34=\"Purchase\",ID34/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(HZ34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/HO34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ34=\"Hold\",IFERROR((((HO34-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(HO34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(HO34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(HO34+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,HZ34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,HZ34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ34=\"Hold\",((HO34-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+IF34),\n\nIF(HZ34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(HZ34=\"Hold\",HZ34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":117403.5},"#N/A N/A",{"$f":"IC34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(IO34=\"Hold\",(IS34)/(ID34+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(IO34=\"Purchase\",IS34/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(IO34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/ID34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO34=\"Hold\",IFERROR((((ID34-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(ID34+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(ID34+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(ID34+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,IO34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,IO34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO34=\"Hold\",((ID34-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+IU34),\n\nIF(IO34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(IO34=\"Hold\",IO34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":117403.5},"#N/A N/A",{"$f":"IR34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(JD34=\"Hold\",(JH34)/(IS34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(JD34=\"Purchase\",JH34/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(JD34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/IS34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD34=\"Hold\",IFERROR((((IS34-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(IS34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(IS34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(IS34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,JD34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,JD34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD34=\"Hold\",((IS34-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+JJ34),\n\nIF(JD34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JD34=\"Hold\",JD34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":117403.5},"#N/A N/A",{"$f":"JG34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(JS34=\"Hold\",(JW34)/(JH34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(JS34=\"Purchase\",JW34/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(JS34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/JH34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS34=\"Hold\",IFERROR((((JH34-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(JH34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(JH34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(JH34+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,JS34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,JS34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS34=\"Hold\",((JH34-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+JY34),\n\nIF(JS34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(JS34=\"Hold\",JS34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":117403.5},"#N/A N/A",{"$f":"JV34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(KH34=\"Hold\",(KL34)/(JW34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(KH34=\"Purchase\",KL34/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(KH34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/JW34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH34=\"Hold\",IFERROR((((JW34-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(JW34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(JW34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(JW34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,KH34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,KH34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH34=\"Hold\",((JW34-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+KN34),\n\nIF(KH34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KH34=\"Hold\",KH34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":117403.5},"#N/A N/A",{"$f":"KK34+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B34,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":3450},{"$error":"#VALUE!"},{"$f":"IF(KW34=\"Hold\",(LA34)/(KL34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34))-1,\nIF(KW34=\"Purchase\",LA34/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B34)-1,\nIF(KW34=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B34)/KL34-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW34=\"Hold\",IFERROR((((KL34-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))/(KL34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")/(KL34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\")/(KL34+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW34=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,KW34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW34=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,KW34,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW34=\"Hold\",((KL34-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW34=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\")*(1+LC34),\n\nIF(KW34=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4236196804068575E-2,127293.12433148647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(KW34=\"Hold\",KW34=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX34+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B34,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":117403.5},"#N/A N/A"]
["Procter and Gamble","PG","Consumer Staples","Household Products","Large Value",71.94,730,{"$f":"F35*G35","v":52516.2},"Hold",{"$f":"H35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":52516.2},72.42,{"$f":"G35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":730},{"$f":"K35*L35","v":52866.6},{"$f":"IF(I35=\"Hold\",(M35)/(H35+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(I35=\"Purchase\",M35/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(I35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/H35-1)))","v":6.6722268557131148E-3},{"$f":"IF(I35=\"Hold\",IFERROR((((H35-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(H35+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(H35+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(H35+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,I35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,I35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I35=\"Hold\",((H35-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+O35),\n\nIF(I35=\"Sale\",0)))","v":52904.312566905275},{"$f":"N35-O35","v":-7.1811301855961938E-4},{"$f":"((M35-P35)/(M$47-P$47))*Q$47","v":-1.4880861970792733E-5},6.6722268557131148E-3,7.3903398742727342E-3,52904.312566905275,-7.1811301855961938E-4,-1.4880861970792733E-5,"Hold",{"$f":"J35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":52516.2},74.48,{"$f":"L35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":730},{"$f":"Z35*AA35","v":54370.400000000001},{"$f":"IF(X35=\"Hold\",(AB35)/(M35+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(X35=\"Purchase\",AB35/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(X35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/M35-1)))","v":2.8445180889257182E-2},{"$f":"IF(X35=\"Hold\",IFERROR((((M35-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(M35+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(M35+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(M35+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,X35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,X35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X35=\"Hold\",((M35-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+AD35),\n\nIF(X35=\"Sale\",0)))","v":54751.773733290589},{"$f":"AC35-AD35","v":-7.2138880368813676E-3},{"$f":"((AB35-AE35)/(AB$47-AE$47))*AF$47","v":-1.4413211404097119E-4},3.5307200444815168E-2,4.3312941439375363E-2,{"$f":"Y35*(1+AI35)","v":54790.83109521852},{"$f":"AH35-AI35","v":-8.0057409945601954E-3},{"$f":"((AB35-AJ35)/(AB$47-AJ$47))*AK$47","v":-1.4791231445436976E-4},"Hold",{"$f":"Y35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":52516.2},74.900000000000006,{"$f":"AA35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":730},{"$f":"AO35*AP35","v":54677.000000000007},{"$f":"IF(AM35=\"Hold\",(AQ35)/(AB35+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(AM35=\"Purchase\",AQ35/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(AM35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/AB35-1)))","v":5.6390977443609991E-3},{"$f":"IF(AM35=\"Hold\",IFERROR((((AB35-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(AB35+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(AB35+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(AB35+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,AM35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,AM35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM35=\"Hold\",((AB35-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+AS35),\n\nIF(AM35=\"Sale\",0)))","v":54746.199630196315},{"$f":"AR35-AS35","v":-1.2727445484364223E-3},{"$f":"((AQ35-AT35)/(AQ$47-AT$47))*AU$47","v":-2.5977499768683101E-5},4.1145398943564171E-2,5.0524155952638816E-2,{"$f":"AN35*(1+AX35)","v":55169.53667883997},{"$f":"AW35-AX35","v":-9.3787570090746453E-3},{"$f":"((AQ35-AY35)/(AQ$47-AY$47))*AZ$47","v":-1.6798805442616951E-4},"Sale",null,77.03,null,0,{"$f":"IF(BB35=\"Hold\",(BF35)/(AQ35+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(BB35=\"Purchase\",BF35/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(BB35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/AQ35-1)))","v":-5.4739652870495759E-3},{"$f":"IF(BB35=\"Hold\",IFERROR((((AQ35-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(AQ35+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(AQ35+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(AQ35+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,BB35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,BB35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-7.197772707481676E-4},{"$f":"IF(BB35=\"Hold\",((AQ35-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+BH35),\n\nIF(BB35=\"Sale\",0)))","v":0},-4.7541880163014085E-3,0,3.5446205170975631E-2,4.9768012542812157E-2,0,-1.4321807371836526E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KZ35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"LN35*LO35","v":0},{"$f":"IF(LL35=\"Hold\",(LP35)/(LA35+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(LL35=\"Purchase\",LP35/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(LL35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/LA35-1)))","v":false},{"$f":"IF(LL35=\"Hold\",IFERROR((((LA35-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(LA35+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(LA35+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(LA35+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,LL35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,LL35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(LL35=\"Hold\",((LA35-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+LR35),\n\nIF(LL35=\"Sale\",0)))","v":false},{"$f":"LQ35-LR35","v":0},{"$f":"((LP35-LS35)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG35)*(1+LQ35))-1","v":0},{"$f":"((1+LH35)*(1+LR35))-1","v":0},{"$f":"LM35*(1+LW35)","v":0},{"$f":"LV35-LW35","v":0},{"$f":"((LP35-LX35)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL35=\"Hold\",LL35=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"LM35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":0},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", MA$1)","v":{"$error":"#NAME?"}},{"$f":"LO35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MC35*MD35","v":{"$error":"#NAME?"}},{"$f":"IF(MA35=\"Hold\",(ME35)/(LP35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(MA35=\"Purchase\",ME35/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(MA35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/LP35-1)))","v":false},{"$f":"IF(MA35=\"Hold\",IFERROR((((LP35-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(LP35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(LP35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(LP35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,MA35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,MA35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(MA35=\"Hold\",((LP35-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+MG35),\n\nIF(MA35=\"Sale\",0)))","v":false},{"$f":"MF35-MG35","v":0},{"$f":"((ME35-MH35)/(ME$47-MH$47))*MI$47","v":{"$error":"#NAME?"}},{"$f":"((1+LV35)*(1+MF35))-1","v":0},{"$f":"((1+LW35)*(1+MG35))-1","v":0},{"$f":"MB35*(1+ML35)","v":0},{"$f":"MK35-ML35","v":0},{"$f":"((ME35-MM35)/(ME$47-MM$47))*MN$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(MA35=\"Hold\",MA35=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"MB35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":0},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", MP$1)","v":{"$error":"#NAME?"}},{"$f":"MD35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MR35*MS35","v":{"$error":"#NAME?"}},{"$f":"IF(MP35=\"Hold\",(MT35)/(ME35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(MP35=\"Purchase\",MT35/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(MP35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/ME35-1)))","v":false},{"$f":"IF(MP35=\"Hold\",IFERROR((((ME35-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(ME35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(ME35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(ME35+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,MP35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,MP35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(MP35=\"Hold\",((ME35-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+MV35),\n\nIF(MP35=\"Sale\",0)))","v":false},{"$f":"MU35-MV35","v":0},{"$f":"((MT35-MW35)/(MT$47-MW$47))*MX$47","v":{"$error":"#NAME?"}},{"$f":"((1+MK35)*(1+MU35))-1","v":0},{"$f":"((1+ML35)*(1+MV35))-1","v":0},{"$f":"MQ35*(1+NA35)","v":0},{"$f":"MZ35-NA35","v":0},{"$f":"((MT35-NB35)/(MT$47-NB$47))*NC$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(MP35=\"Hold\",MP35=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"MQ35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":0},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", NE$1)","v":{"$error":"#NAME?"}},{"$f":"MS35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NG35*NH35","v":{"$error":"#NAME?"}},{"$f":"IF(NE35=\"Hold\",(NI35)/(MT35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(NE35=\"Purchase\",NI35/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(NE35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/MT35-1)))","v":false},{"$f":"IF(NE35=\"Hold\",IFERROR((((MT35-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(MT35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(MT35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(MT35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,NE35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,NE35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(NE35=\"Hold\",((MT35-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+NK35),\n\nIF(NE35=\"Sale\",0)))","v":false},{"$f":"NJ35-NK35","v":0},{"$f":"((NI35-NL35)/(NI$47-NL$47))*NM$47","v":{"$error":"#NAME?"}},{"$f":"((1+MZ35)*(1+NJ35))-1","v":0},{"$f":"((1+NA35)*(1+NK35))-1","v":0},{"$f":"NF35*(1+NP35)","v":0},{"$f":"NO35-NP35","v":0},{"$f":"((NI35-NQ35)/(NI$47-NQ$47))*NR$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(NE35=\"Hold\",NE35=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"NF35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":0},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", NT$1)","v":{"$error":"#NAME?"}},{"$f":"NH35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NV35*NW35","v":{"$error":"#NAME?"}},{"$f":"IF(NT35=\"Hold\",(NX35)/(NI35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(NT35=\"Purchase\",NX35/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(NT35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/NI35-1)))","v":false},{"$f":"IF(NT35=\"Hold\",IFERROR((((NI35-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(NI35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(NI35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(NI35+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,NT35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,NT35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(NT35=\"Hold\",((NI35-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+NZ35),\n\nIF(NT35=\"Sale\",0)))","v":false},{"$f":"NY35-NZ35","v":0},{"$f":"((NX35-OA35)/(NX$47-OA$47))*OB$47","v":{"$error":"#NAME?"}},{"$f":"((1+NO35)*(1+NY35))-1","v":0},{"$f":"((1+NP35)*(1+NZ35))-1","v":0},{"$f":"NU35*(1+OE35)","v":0},{"$f":"OD35-OE35","v":0},{"$f":"((NX35-OF35)/(NX$47-OF$47))*OG$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(NT35=\"Hold\",NT35=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"NU35+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":0},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", OI$1)","v":{"$error":"#NAME?"}},{"$f":"NW35+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B35,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"OK35*OL35","v":{"$error":"#NAME?"}},{"$f":"IF(OI35=\"Hold\",(OM35)/(NX35+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35))-1,\nIF(OI35=\"Purchase\",OM35/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B35)-1,\nIF(OI35=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B35)/NX35-1)))","v":false},{"$f":"IF(OI35=\"Hold\",IFERROR((((NX35-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))/(NX35+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")/(NX35+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\")/(NX35+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI35=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,OI35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI35=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,OI35,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(OI35=\"Hold\",((NX35-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI35=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B35,Trades!$E:$E,\"Purchase\")*(1+OO35),\n\nIF(OI35=\"Sale\",0)))","v":false},{"$f":"ON35-OO35","v":0},{"$f":"((OM35-OP35)/(OM$47-OP$47))*OQ$47","v":{"$error":"#NAME?"}},{"$f":"((1+OD35)*(1+ON35))-1","v":0},{"$f":"((1+OE35)*(1+OO35))-1","v":0},{"$f":"OJ35*(1+OT35)","v":0},{"$f":"OS35-OT35","v":0},{"$f":"((OM35-OU35)/(OM$47-OU$47))*OV$47","v":{"$error":"#NAME?"}}]
["Pulte Group Inc","PHM","Consumer Discretionary","Household Durables","Mid Core",18.87,2690,{"$f":"F36*G36","v":50760.3},"Hold",{"$f":"H36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":50760.3},19.14,{"$f":"G36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"K36*L36","v":51486.6},{"$f":"IF(I36=\"Hold\",(M36)/(H36+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(I36=\"Purchase\",M36/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(I36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/H36-1)))","v":1.4308426073131875E-2},{"$f":"IF(I36=\"Hold\",IFERROR((((H36-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(H36+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(H36+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(H36+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,I36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,I36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I36=\"Hold\",((H36-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+O36),\n\nIF(I36=\"Sale\",0)))","v":51135.435869120047},{"$f":"N36-O36","v":6.9180861988591405E-3},{"$f":"((M36-P36)/(M$47-P$47))*Q$47","v":1.3856455260240596E-4},1.4308426073131875E-2,7.3903398742727342E-3,51135.435869120047,6.9180861988591405E-3,1.3856455260240596E-4,"Hold",{"$f":"J36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":50760.3},20.12,{"$f":"L36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"Z36*AA36","v":54122.8},{"$f":"IF(X36=\"Hold\",(AB36)/(M36+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(X36=\"Purchase\",AB36/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(X36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/M36-1)))","v":5.1201671891327072E-2},{"$f":"IF(X36=\"Hold\",IFERROR((((M36-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(M36+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(M36+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(M36+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,X36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,X36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X36=\"Hold\",((M36-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+AD36),\n\nIF(X36=\"Sale\",0)))","v":53322.56421817252},{"$f":"AC36-AD36","v":1.5542602965188522E-2},{"$f":"((AB36-AE36)/(AB$47-AE$47))*AF$47","v":3.0243214174936772E-4},6.624271330153686E-2,4.3312941439375363E-2,{"$f":"Y36*(1+AI36)","v":52958.877901345128},{"$f":"AH36-AI36","v":2.2929771862161497E-2},{"$f":"((AB36-AJ36)/(AB$47-AJ$47))*AK$47","v":4.0948068164927402E-4},"Hold",{"$f":"Y36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":50760.3},19.09,{"$f":"AA36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"AO36*AP36","v":51352.1},{"$f":"IF(AM36=\"Hold\",(AQ36)/(AB36+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(AM36=\"Purchase\",AQ36/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(AM36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/AB36-1)))","v":-5.1192842942346051E-2},{"$f":"IF(AM36=\"Hold\",IFERROR((((AB36-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(AB36+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(AB36+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(AB36+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,AM36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,AM36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM36=\"Hold\",((AB36-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+AS36),\n\nIF(AM36=\"Sale\",0)))","v":54496.888258044615},{"$f":"AR36-AS36","v":-5.810468523514347E-2},{"$f":"((AQ36-AT36)/(AQ$47-AT$47))*AU$47","v":-1.1805516303217151E-3},1.1658717541070285E-2,5.0524155952638816E-2,{"$f":"AN36*(1+AX36)","v":53324.921313402738},{"$f":"AW36-AX36","v":-3.8865438411568531E-2},{"$f":"((AQ36-AY36)/(AQ$47-AY$47))*AZ$47","v":-6.7286443509050867E-4},"Hold",{"$f":"AN36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":50760.3},18.34,{"$f":"AP36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":2690},49334.6,{"$f":"IF(BB36=\"Hold\",(BF36)/(AQ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(BB36=\"Purchase\",BF36/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(BB36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/AQ36-1)))","v":-3.9287585123101154E-2},{"$f":"IF(BB36=\"Hold\",IFERROR((((AQ36-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(AQ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(AQ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(AQ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,BB36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,BB36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB36=\"Hold\",((AQ36-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+BH36),\n\nIF(BB36=\"Sale\",0)))","v":52244.275264873475},-5.6661271201635E-2,-1.0709426117385019E-3,-2.8086910439851898E-2,6.8775632856076685E-2,54251.371756464316,-9.6862543295928583E-2,-1.844675133814419E-3,"Hold",{"$f":"BC36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":50760.3},18.329999999999998,{"$f":"BE36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"BS36*BT36","v":49307.7},{"$f":"IF(BQ36=\"Hold\",(BU36)/(BF36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(BQ36=\"Purchase\",BU36/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(BQ36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/BF36-1)))","v":-5.4525627044710312E-4},{"$f":"IF(BQ36=\"Hold\",IFERROR((((BF36-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(BF36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(BF36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(BF36+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,BQ36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,BQ36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ36=\"Hold\",((BF36-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+BW36),\n\nIF(BQ36=\"Sale\",0)))","v":49389.528298492391},{"$f":"BV36-BW36","v":-1.6586391395165601E-3},{"$f":"((BU36-BX36)/(BU$47-BX$47))*BY$47","v":-3.0511245546272561E-5},{"$f":"((1+BL36)*(1+BV36))-1","v":-2.8616852146264193E-2},{"$f":"((1+BM36)*(1+BW36))-1","v":6.9965589336577594E-2},{"$f":"BR36*(1+CB36)","v":54311.774304401486},{"$f":"CA36-CB36","v":-9.8582441482841787E-2},{"$f":"((BU36-CC36)/(BU$47-CC$47))*CD$47","v":-1.6361023645877063E-3},"Hold",{"$f":"BR36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":50760.3},17.91,{"$f":"BT36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"CH36*CI36","v":48177.9},{"$f":"IF(CF36=\"Hold\",(CJ36)/(BU36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(CF36=\"Purchase\",CJ36/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(CF36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/BU36-1)))","v":-2.2913256955810035E-2},{"$f":"IF(CF36=\"Hold\",IFERROR((((BU36-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(BU36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(BU36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(BU36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,CF36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,CF36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF36=\"Hold\",((BU36-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+CL36),\n\nIF(CF36=\"Sale\",0)))","v":50036.462059590813},{"$f":"CK36-CL36","v":-3.7693140413988392E-2},{"$f":"((CJ36-CM36)/(CJ$47-CM$47))*CN$47","v":-6.9535101406861875E-4},{"$f":"((1+CA36)*(1+CK36))-1","v":-5.0874403815580505E-2},{"$f":"((1+CB36)*(1+CL36))-1","v":8.577955605123333E-2},{"$f":"CG36*(1+CQ36)","v":55114.495999027422},{"$f":"CP36-CQ36","v":-0.13665395986681383},{"$f":"((CJ36-CR36)/(CJ$47-CR$47))*CS$47","v":-7.2113996626554005E-3},{"$f":"IF(OR(CF36=\"Hold\",CF36=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG36+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":50760.3},17.71,{"$f":"CI36+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B36,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":2690},{"$f":"CW36*CX36","v":47639.9},{"$f":"IF(CU36=\"Hold\",(CY36)/(CJ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(CU36=\"Purchase\",CY36/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(CU36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/CJ36-1)))","v":-1.1166945840312636E-2},{"$f":"IF(CU36=\"Hold\",IFERROR((((CJ36-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(CJ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(CJ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(CJ36+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,CU36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,CU36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU36=\"Hold\",((CJ36-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+DA36),\n\nIF(CU36=\"Sale\",0)))","v":46380.247258843723},{"$f":"CZ36-DA36","v":2.6145862338463943E-2},{"$f":"((CY36-DB36)/(CY$47-DB$47))*DC$47","v":4.9508079899614253E-4},{"$f":"((1+CP36)*(1+CZ36))-1","v":-6.1473237943826309E-2},{"$f":"((1+CQ36)*(1+DA36))-1","v":4.5266071751856485E-2},{"$f":"CV36*(1+DF36)","v":53058.019381945764},{"$f":"DE36-DF36","v":-0.10673930969568279},{"$f":"((CY36-DG36)/(CY$47-DG$47))*DH$47","v":-5.4671659155164391E-3},"Sale",null,19.2,null,{"$f":"DL36*DM36","v":0},{"$f":"IF(DJ36=\"Hold\",(DN36)/(CY36+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36))-1,\nIF(DJ36=\"Purchase\",DN36/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B36)-1,\nIF(DJ36=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B36)/CY36-1)))","v":7.7927724449463609E-2},{"$f":"IF(DJ36=\"Hold\",IFERROR((((CY36-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))/(CY36+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")/(CY36+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\")/(CY36+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ36=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,DJ36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ36=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,DJ36,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":2.6995108717523131E-2},{"$f":"IF(DJ36=\"Hold\",((CY36-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ36=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B36,Trades!$E:$E,\"Purchase\")*(1+DP36),\n\nIF(DJ36=\"Sale\",0)))","v":0},{"$f":"DO36-DP36","v":5.0932615731940481E-2},{"$f":"((DN36-DQ36)/(DN$47-DQ$47))*DR$47","v":0},{"$f":"((1+DE36)*(1+DO36))-1","v":1.1664016958134571E-2},{"$f":"((1+DF36)*(1+DP36))-1","v":7.3483142997536222E-2},{"$f":"DK36*(1+DU36)","v":0},{"$f":"DT36-DU36","v":-6.1819126039401651E-2},{"$f":"((DN36-DV36)/(DN$47-DV$47))*DW$47","v":0}]
["Qualcomm Inc","QCOM","Information Technology","Communications Equipment","Large Core",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"AN37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":60124.001999999993},60.725000000000001,{"$f":"AP37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1020},61939.5,{"$f":"IF(BB37=\"Hold\",(BF37)/(AQ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(BB37=\"Purchase\",BF37/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(BB37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/AQ37-1)))","v":3.0195894145569557E-2},{"$f":"IF(BB37=\"Hold\",IFERROR((((AQ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(AQ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(AQ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(AQ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,BB37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,BB37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.8112594596895494E-2},{"$f":"IF(BB37=\"Hold\",((AQ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+BH37),\n\nIF(BB37=\"Sale\",0)))","v":61213.003673768922},1.2083299548674063E-2,2.6739611888138622E-4,3.0195894145569557E-2,1.8112594596895404E-2,61213.003673768922,1.2083299548674153E-2,2.7256699602621118E-4,"Hold",{"$f":"BC37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":60124.001999999993},59.42,{"$f":"BE37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"BS37*BT37","v":60608.4},{"$f":"IF(BQ37=\"Hold\",(BU37)/(BF37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(BQ37=\"Purchase\",BU37/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(BQ37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/BF37-1)))","v":-2.1490325236722896E-2},{"$f":"IF(BQ37=\"Hold\",IFERROR((((BF37-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(BF37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(BF37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(BF37+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,BQ37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,BQ37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ37=\"Hold\",((BF37-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+BW37),\n\nIF(BQ37=\"Sale\",0)))","v":62008.462378218726},{"$f":"BV37-BW37","v":-2.2603708105792354E-2},{"$f":"((BU37-BX37)/(BU$47-BX$47))*BY$47","v":-5.220400251375228E-4},{"$f":"((1+BL37)*(1+BV37))-1","v":8.0566493228446667E-3},{"$f":"((1+BM37)*(1+BW37))-1","v":1.9246143718503417E-2},{"$f":"BR37*(1+CB37)","v":61281.15718342358},{"$f":"CA37-CB37","v":-1.118949439565875E-2},{"$f":"((BU37-CC37)/(BU$47-CC$47))*CD$47","v":-2.1996068636001825E-4},"Hold",{"$f":"BR37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":60124.001999999993},53.42,{"$f":"BT37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"CH37*CI37","v":54488.4},{"$f":"IF(CF37=\"Hold\",(CJ37)/(BU37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(CF37=\"Purchase\",CJ37/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(CF37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/BU37-1)))","v":-0.10097610232245036},{"$f":"IF(CF37=\"Hold\",IFERROR((((BU37-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(BU37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(BU37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(BU37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,CF37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,CF37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF37=\"Hold\",((BU37-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+CL37),\n\nIF(CF37=\"Sale\",0)))","v":61504.185088586652},{"$f":"CK37-CL37","v":-0.11575598578062871},{"$f":"((CJ37-CM37)/(CJ$47-CM$47))*CN$47","v":-2.6248428190287485E-3},{"$f":"((1+CA37)*(1+CK37))-1","v":-9.3732982046005331E-2},{"$f":"((1+CB37)*(1+CL37))-1","v":3.4310482937860431E-2},{"$f":"CG37*(1+CQ37)","v":62186.88554477688},{"$f":"CP37-CQ37","v":-0.12804346498386576},{"$f":"((CJ37-CR37)/(CJ$47-CR$47))*CS$47","v":-8.0034726064982693E-3},{"$f":"IF(OR(CF37=\"Hold\",CF37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":60124.001999999993},51.94,{"$f":"CI37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"CW37*CX37","v":52978.799999999996},{"$f":"IF(CU37=\"Hold\",(CY37)/(CJ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(CU37=\"Purchase\",CY37/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(CU37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/CJ37-1)))","v":-2.7704979408461394E-2},{"$f":"IF(CU37=\"Hold\",IFERROR((((CJ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(CJ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(CJ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(CJ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,CU37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,CU37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU37=\"Hold\",((CJ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+DA37),\n\nIF(CU37=\"Sale\",0)))","v":52455.28478283155},{"$f":"CZ37-DA37","v":9.6078287703151855E-3},{"$f":"((CY37-DB37)/(CY$47-DB$47))*DC$47","v":2.0575697057943201E-4},{"$f":"((1+CP37)*(1+CZ37))-1","v":-0.11884109111698848},{"$f":"((1+CQ37)*(1+DA37))-1","v":-4.2825457092977581E-3},{"$f":"CV37*(1+DF37)","v":59866.518213209085},{"$f":"DE37-DF37","v":-0.11455854540769073},{"$f":"((CY37-DG37)/(CY$47-DG$47))*DH$47","v":-6.9500680210954216E-3},{"$f":"IF(OR(CU37=\"Hold\",CU37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":60124.001999999993},49.62,{"$f":"CX37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"DL37*DM37","v":50612.399999999994},{"$f":"IF(DJ37=\"Hold\",(DN37)/(CY37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(DJ37=\"Purchase\",DN37/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(DJ37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/CY37-1)))","v":-4.4666923373122835E-2},{"$f":"IF(DJ37=\"Hold\",IFERROR((((CY37-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(CY37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(CY37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(CY37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,DJ37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,DJ37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ37=\"Hold\",((CY37-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+DP37),\n\nIF(DJ37=\"Sale\",0)))","v":54660.149981478477},{"$f":"DO37-DP37","v":-7.6403202440947754E-2},{"$f":"((DN37-DQ37)/(DN$47-DQ$47))*DR$47","v":-1.5419293129473916E-3},{"$f":"((1+DE37)*(1+DO37))-1","v":-0.1581997485796105},{"$f":"((1+DF37)*(1+DP37))-1","v":2.7317821292776046E-2},{"$f":"DK37*(1+DU37)","v":61766.458742042501},{"$f":"DT37-DU37","v":-0.18551756987238655},{"$f":"((DN37-DV37)/(DN$47-DV$47))*DW$47","v":0.15594182729497419},{"$f":"IF(OR(DJ37=\"Hold\",DJ37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":60124.001999999993},48.54,{"$f":"DM37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"EA37*EB37","v":49510.799999999996},{"$f":"IF(DY37=\"Hold\",(EC37)/(DN37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(DY37=\"Purchase\",EC37/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(DY37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/DN37-1)))","v":-2.1765417170495738E-2},{"$f":"IF(DY37=\"Hold\",IFERROR((((DN37-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(DN37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(DN37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(DN37+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,DY37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,DY37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY37=\"Hold\",((DN37-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+EE37),\n\nIF(DY37=\"Sale\",0)))","v":50884.472627557851},{"$f":"ED37-EE37","v":-2.7141029225206781E-2},{"$f":"((EC37-EF37)/(EC$47-EF$47))*EG$47","v":-5.1838284108307077E-4},{"$f":"((1+DT37)*(1+ED37))-1","v":-0.17652188222600351},{"$f":"((1+DU37)*(1+EE37))-1","v":3.2840283356937006E-2},{"$f":"DZ37*(1+EJ37)","v":62098.491262233038},{"$f":"EI37-EJ37","v":-0.20936216558294052},{"$f":"((EC37-EK37)/(EC$47-EK$47))*EL$47","v":-4.2441929223059199E-2},{"$f":"IF(OR(DY37=\"Hold\",DY37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":60124.001999999993},"#N/A N/A",{"$f":"EB37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"EP37*EQ37","v":{"$error":"#VALUE!"}},{"$f":"IF(EN37=\"Hold\",(ER37)/(EC37+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(EN37=\"Purchase\",ER37/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(EN37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/EC37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN37=\"Hold\",IFERROR((((EC37-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(EC37+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(EC37+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(EC37+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,EN37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,EN37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN37=\"Hold\",((EC37-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+ET37),\n\nIF(EN37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES37-ET37","v":{"$error":"#VALUE!"}},{"$f":"((ER37-EU37)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI37)*(1+ES37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EJ37)*(1+ET37))-1","v":3.2840283356937006E-2},{"$f":"EO37*(1+EY37)","v":62098.491262233038},{"$f":"EX37-EY37","v":{"$error":"#VALUE!"}},{"$f":"((ER37-EZ37)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN37=\"Hold\",EN37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":60124.001999999993},"#N/A N/A",{"$f":"EQ37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"FE37*FF37","v":{"$error":"#VALUE!"}},{"$f":"IF(FC37=\"Hold\",(FG37)/(ER37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(FC37=\"Purchase\",FG37/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(FC37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/ER37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC37=\"Hold\",IFERROR((((ER37-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(ER37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(ER37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(ER37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,FC37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,FC37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC37=\"Hold\",((ER37-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+FI37),\n\nIF(FC37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH37-FI37","v":{"$error":"#VALUE!"}},{"$f":"((FG37-FJ37)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX37)*(1+FH37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EY37)*(1+FI37))-1","v":3.2840283356937006E-2},{"$f":"FD37*(1+FN37)","v":62098.491262233038},{"$f":"FM37-FN37","v":{"$error":"#VALUE!"}},{"$f":"((FG37-FO37)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC37=\"Hold\",FC37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":60124.001999999993},"#N/A N/A",{"$f":"FF37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"FT37*FU37","v":{"$error":"#VALUE!"}},{"$f":"IF(FR37=\"Hold\",(FV37)/(FG37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(FR37=\"Purchase\",FV37/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(FR37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/FG37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR37=\"Hold\",IFERROR((((FG37-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(FG37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(FG37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(FG37+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,FR37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,FR37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR37=\"Hold\",((FG37-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+FX37),\n\nIF(FR37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW37-FX37","v":{"$error":"#VALUE!"}},{"$f":"((FV37-FY37)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM37)*(1+FW37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+FN37)*(1+FX37))-1","v":3.2840283356937006E-2},{"$f":"FS37*(1+GC37)","v":62098.491262233038},{"$f":"GB37-GC37","v":{"$error":"#VALUE!"}},{"$f":"((FV37-GD37)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR37=\"Hold\",FR37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":60124.001999999993},"#N/A N/A",{"$f":"FU37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"GI37*GJ37","v":{"$error":"#VALUE!"}},{"$f":"IF(GG37=\"Hold\",(GK37)/(FV37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(GG37=\"Purchase\",GK37/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(GG37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/FV37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG37=\"Hold\",IFERROR((((FV37-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(FV37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(FV37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(FV37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,GG37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,GG37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG37=\"Hold\",((FV37-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+GM37),\n\nIF(GG37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL37-GM37","v":{"$error":"#VALUE!"}},{"$f":"((GK37-GN37)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB37)*(1+GL37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GC37)*(1+GM37))-1","v":3.2840283356937006E-2},{"$f":"GH37*(1+GR37)","v":62098.491262233038},{"$f":"GQ37-GR37","v":{"$error":"#VALUE!"}},{"$f":"((GK37-GS37)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG37=\"Hold\",GG37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":60124.001999999993},"#N/A N/A",{"$f":"GJ37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"GX37*GY37","v":{"$error":"#VALUE!"}},{"$f":"IF(GV37=\"Hold\",(GZ37)/(GK37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(GV37=\"Purchase\",GZ37/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(GV37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/GK37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV37=\"Hold\",IFERROR((((GK37-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(GK37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(GK37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(GK37+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,GV37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,GV37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV37=\"Hold\",((GK37-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+HB37),\n\nIF(GV37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA37-HB37","v":{"$error":"#VALUE!"}},{"$f":"((GZ37-HC37)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ37)*(1+HA37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GR37)*(1+HB37))-1","v":3.2840283356937006E-2},{"$f":"GW37*(1+HG37)","v":62098.491262233038},{"$f":"HF37-HG37","v":{"$error":"#VALUE!"}},{"$f":"((GZ37-HH37)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV37=\"Hold\",GV37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":60124.001999999993},"#N/A N/A",{"$f":"GY37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"HM37*HN37","v":{"$error":"#VALUE!"}},{"$f":"IF(HK37=\"Hold\",(HO37)/(GZ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(HK37=\"Purchase\",HO37/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(HK37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/GZ37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK37=\"Hold\",IFERROR((((GZ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(GZ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(GZ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(GZ37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,HK37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,HK37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK37=\"Hold\",((GZ37-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+HQ37),\n\nIF(HK37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP37-HQ37","v":{"$error":"#VALUE!"}},{"$f":"((HO37-HR37)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF37)*(1+HP37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HG37)*(1+HQ37))-1","v":3.2840283356937006E-2},{"$f":"HL37*(1+HV37)","v":62098.491262233038},{"$f":"HU37-HV37","v":{"$error":"#VALUE!"}},{"$f":"((HO37-HW37)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK37=\"Hold\",HK37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":60124.001999999993},"#N/A N/A",{"$f":"HN37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"IB37*IC37","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ37=\"Hold\",(ID37)/(HO37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(HZ37=\"Purchase\",ID37/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(HZ37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/HO37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ37=\"Hold\",IFERROR((((HO37-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(HO37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(HO37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(HO37+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,HZ37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,HZ37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ37=\"Hold\",((HO37-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+IF37),\n\nIF(HZ37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE37-IF37","v":{"$error":"#VALUE!"}},{"$f":"((ID37-IG37)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU37)*(1+IE37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HV37)*(1+IF37))-1","v":3.2840283356937006E-2},{"$f":"IA37*(1+IK37)","v":62098.491262233038},{"$f":"IJ37-IK37","v":{"$error":"#VALUE!"}},{"$f":"((ID37-IL37)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ37=\"Hold\",HZ37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":60124.001999999993},"#N/A N/A",{"$f":"IC37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"IQ37*IR37","v":{"$error":"#VALUE!"}},{"$f":"IF(IO37=\"Hold\",(IS37)/(ID37+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(IO37=\"Purchase\",IS37/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(IO37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/ID37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO37=\"Hold\",IFERROR((((ID37-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(ID37+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(ID37+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(ID37+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,IO37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,IO37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO37=\"Hold\",((ID37-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+IU37),\n\nIF(IO37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT37-IU37","v":{"$error":"#VALUE!"}},{"$f":"((IS37-IV37)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ37)*(1+IT37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IK37)*(1+IU37))-1","v":3.2840283356937006E-2},{"$f":"IP37*(1+IZ37)","v":62098.491262233038},{"$f":"IY37-IZ37","v":{"$error":"#VALUE!"}},{"$f":"((IS37-JA37)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO37=\"Hold\",IO37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":60124.001999999993},"#N/A N/A",{"$f":"IR37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"JF37*JG37","v":{"$error":"#VALUE!"}},{"$f":"IF(JD37=\"Hold\",(JH37)/(IS37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(JD37=\"Purchase\",JH37/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(JD37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/IS37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD37=\"Hold\",IFERROR((((IS37-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(IS37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(IS37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(IS37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,JD37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,JD37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD37=\"Hold\",((IS37-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+JJ37),\n\nIF(JD37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI37-JJ37","v":{"$error":"#VALUE!"}},{"$f":"((JH37-JK37)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY37)*(1+JI37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IZ37)*(1+JJ37))-1","v":3.2840283356937006E-2},{"$f":"JE37*(1+JO37)","v":62098.491262233038},{"$f":"JN37-JO37","v":{"$error":"#VALUE!"}},{"$f":"((JH37-JP37)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD37=\"Hold\",JD37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":60124.001999999993},"#N/A N/A",{"$f":"JG37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"JU37*JV37","v":{"$error":"#VALUE!"}},{"$f":"IF(JS37=\"Hold\",(JW37)/(JH37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(JS37=\"Purchase\",JW37/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(JS37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/JH37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS37=\"Hold\",IFERROR((((JH37-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(JH37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(JH37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(JH37+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,JS37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,JS37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS37=\"Hold\",((JH37-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+JY37),\n\nIF(JS37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX37-JY37","v":{"$error":"#VALUE!"}},{"$f":"((JW37-JZ37)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN37)*(1+JX37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+JO37)*(1+JY37))-1","v":3.2840283356937006E-2},{"$f":"JT37*(1+KD37)","v":62098.491262233038},{"$f":"KC37-KD37","v":{"$error":"#VALUE!"}},{"$f":"((JW37-KE37)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS37=\"Hold\",JS37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":60124.001999999993},"#N/A N/A",{"$f":"JV37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"KJ37*KK37","v":{"$error":"#VALUE!"}},{"$f":"IF(KH37=\"Hold\",(KL37)/(JW37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(KH37=\"Purchase\",KL37/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(KH37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/JW37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH37=\"Hold\",IFERROR((((JW37-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(JW37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(JW37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(JW37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,KH37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,KH37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH37=\"Hold\",((JW37-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+KN37),\n\nIF(KH37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM37-KN37","v":{"$error":"#VALUE!"}},{"$f":"((KL37-KO37)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC37)*(1+KM37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KD37)*(1+KN37))-1","v":3.2840283356937006E-2},{"$f":"KI37*(1+KS37)","v":62098.491262233038},{"$f":"KR37-KS37","v":{"$error":"#VALUE!"}},{"$f":"((KL37-KT37)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH37=\"Hold\",KH37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":60124.001999999993},"#N/A N/A",{"$f":"KK37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"KY37*KZ37","v":{"$error":"#VALUE!"}},{"$f":"IF(KW37=\"Hold\",(LA37)/(KL37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(KW37=\"Purchase\",LA37/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(KW37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/KL37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW37=\"Hold\",IFERROR((((KL37-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(KL37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(KL37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(KL37+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,KW37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,KW37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW37=\"Hold\",((KL37-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+LC37),\n\nIF(KW37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB37-LC37","v":{"$error":"#VALUE!"}},{"$f":"((LA37-LD37)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR37)*(1+LB37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KS37)*(1+LC37))-1","v":3.2840283356937006E-2},{"$f":"KX37*(1+LH37)","v":62098.491262233038},{"$f":"LG37-LH37","v":{"$error":"#VALUE!"}},{"$f":"((LA37-LI37)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW37=\"Hold\",KW37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":60124.001999999993},"#N/A N/A",{"$f":"KZ37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"LN37*LO37","v":{"$error":"#VALUE!"}},{"$f":"IF(LL37=\"Hold\",(LP37)/(LA37+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(LL37=\"Purchase\",LP37/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(LL37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/LA37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL37=\"Hold\",IFERROR((((LA37-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(LA37+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(LA37+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(LA37+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,LL37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,LL37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL37=\"Hold\",((LA37-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+LR37),\n\nIF(LL37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ37-LR37","v":{"$error":"#VALUE!"}},{"$f":"((LP37-LS37)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG37)*(1+LQ37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH37)*(1+LR37))-1","v":3.2840283356937006E-2},{"$f":"LM37*(1+LW37)","v":62098.491262233038},{"$f":"LV37-LW37","v":{"$error":"#VALUE!"}},{"$f":"((LP37-LX37)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL37=\"Hold\",LL37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":60124.001999999993},"#N/A N/A",{"$f":"LO37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"MC37*MD37","v":{"$error":"#VALUE!"}},{"$f":"IF(MA37=\"Hold\",(ME37)/(LP37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(MA37=\"Purchase\",ME37/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(MA37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/LP37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA37=\"Hold\",IFERROR((((LP37-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(LP37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(LP37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(LP37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,MA37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,MA37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA37=\"Hold\",((LP37-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+MG37),\n\nIF(MA37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF37-MG37","v":{"$error":"#VALUE!"}},{"$f":"((ME37-MH37)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV37)*(1+MF37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW37)*(1+MG37))-1","v":3.2840283356937006E-2},{"$f":"MB37*(1+ML37)","v":62098.491262233038},{"$f":"MK37-ML37","v":{"$error":"#VALUE!"}},{"$f":"((ME37-MM37)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA37=\"Hold\",MA37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":60124.001999999993},"#N/A N/A",{"$f":"MD37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"MR37*MS37","v":{"$error":"#VALUE!"}},{"$f":"IF(MP37=\"Hold\",(MT37)/(ME37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(MP37=\"Purchase\",MT37/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(MP37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/ME37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP37=\"Hold\",IFERROR((((ME37-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(ME37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(ME37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(ME37+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,MP37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,MP37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP37=\"Hold\",((ME37-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+MV37),\n\nIF(MP37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU37-MV37","v":{"$error":"#VALUE!"}},{"$f":"((MT37-MW37)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK37)*(1+MU37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML37)*(1+MV37))-1","v":3.2840283356937006E-2},{"$f":"MQ37*(1+NA37)","v":62098.491262233038},{"$f":"MZ37-NA37","v":{"$error":"#VALUE!"}},{"$f":"((MT37-NB37)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP37=\"Hold\",MP37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":60124.001999999993},"#N/A N/A",{"$f":"MS37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"NG37*NH37","v":{"$error":"#VALUE!"}},{"$f":"IF(NE37=\"Hold\",(NI37)/(MT37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(NE37=\"Purchase\",NI37/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(NE37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/MT37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE37=\"Hold\",IFERROR((((MT37-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(MT37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(MT37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(MT37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,NE37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,NE37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE37=\"Hold\",((MT37-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+NK37),\n\nIF(NE37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ37-NK37","v":{"$error":"#VALUE!"}},{"$f":"((NI37-NL37)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ37)*(1+NJ37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA37)*(1+NK37))-1","v":3.2840283356937006E-2},{"$f":"NF37*(1+NP37)","v":62098.491262233038},{"$f":"NO37-NP37","v":{"$error":"#VALUE!"}},{"$f":"((NI37-NQ37)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE37=\"Hold\",NE37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":60124.001999999993},"#N/A N/A",{"$f":"NH37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"NV37*NW37","v":{"$error":"#VALUE!"}},{"$f":"IF(NT37=\"Hold\",(NX37)/(NI37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(NT37=\"Purchase\",NX37/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(NT37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/NI37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT37=\"Hold\",IFERROR((((NI37-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(NI37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(NI37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(NI37+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,NT37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,NT37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT37=\"Hold\",((NI37-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+NZ37),\n\nIF(NT37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY37-NZ37","v":{"$error":"#VALUE!"}},{"$f":"((NX37-OA37)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO37)*(1+NY37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP37)*(1+NZ37))-1","v":3.2840283356937006E-2},{"$f":"NU37*(1+OE37)","v":62098.491262233038},{"$f":"OD37-OE37","v":{"$error":"#VALUE!"}},{"$f":"((NX37-OF37)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT37=\"Hold\",NT37=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU37+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":60124.001999999993},"#N/A N/A",{"$f":"NW37+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B37,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1020},{"$f":"OK37*OL37","v":{"$error":"#VALUE!"}},{"$f":"IF(OI37=\"Hold\",(OM37)/(NX37+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37))-1,\nIF(OI37=\"Purchase\",OM37/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B37)-1,\nIF(OI37=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B37)/NX37-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI37=\"Hold\",IFERROR((((NX37-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))/(NX37+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")/(NX37+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\")/(NX37+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI37=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,OI37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI37=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,OI37,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI37=\"Hold\",((NX37-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI37=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B37,Trades!$E:$E,\"Purchase\")*(1+OO37),\n\nIF(OI37=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON37-OO37","v":{"$error":"#VALUE!"}},{"$f":"((OM37-OP37)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD37)*(1+ON37))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE37)*(1+OO37))-1","v":3.2840283356937006E-2},{"$f":"OJ37*(1+OT37)","v":62098.491262233038},{"$f":"OS37-OT37","v":{"$error":"#VALUE!"}},{"$f":"((OM37-OU37)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Ryder","R","Industrials","Road & Rail","Mid Value",74.040000000000006,1068,{"$f":"F38*G38","v":79074.720000000001},"Hold",{"$f":"H38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":79074.720000000001},71.55,{"$f":"G38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1068},{"$f":"K38*L38","v":76415.399999999994},{"$f":"IF(I38=\"Hold\",(M38)/(H38+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(I38=\"Purchase\",M38/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(I38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/H38-1)))","v":-3.3630470016207559E-2},{"$f":"IF(I38=\"Hold\",IFERROR((((H38-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(H38+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(H38+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(H38+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,I38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,I38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I38=\"Hold\",((H38-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+O38),\n\nIF(I38=\"Sale\",0)))","v":79659.109056262954},{"$f":"N38-O38","v":-4.1020809890480292E-2},{"$f":"((M38-P38)/(M$47-P$47))*Q$47","v":-1.279923131748049E-3},{"$f":"N38","v":-3.3630470016207559E-2},7.3903398742727342E-3,79659.109056262954,-4.1020809890480292E-2,-1.279923131748049E-3,"Hold",{"$f":"J38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":79074.720000000001},75.88,{"$f":"L38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1068},{"$f":"Z38*AA38","v":81039.839999999997},{"$f":"IF(X38=\"Hold\",(AB38)/(M38+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(X38=\"Purchase\",AB38/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(X38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/M38-1)))","v":6.051712089447947E-2},{"$f":"IF(X38=\"Hold\",IFERROR((((M38-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(M38+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(M38+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(M38+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,X38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,X38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X38=\"Hold\",((M38-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+AD38),\n\nIF(X38=\"Sale\",0)))","v":79140.302015618436},{"$f":"AC38-AD38","v":2.485805196834092E-2},{"$f":"((AB38-AE38)/(AB$47-AE$47))*AF$47","v":7.1789009439050615E-4},{"$f":"((1+N38)*(1+AC38))-1","v":2.485143165856285E-2},4.3312941439375363E-2,{"$f":"Y38*(1+AI38)","v":82499.678716695009},{"$f":"AH38-AI38","v":-1.8461509780812513E-2},{"$f":"((AB38-AJ38)/(AB$47-AJ$47))*AK$47","v":-5.1358742436552604E-4},"Sale",null,71.95,{"$f":"AA38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"AO38*AP38","v":0},{"$f":"IF(AM38=\"Hold\",(AQ38)/(AB38+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(AM38=\"Purchase\",AQ38/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(AM38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/AB38-1)))","v":-9.588165524512382E-2},{"$f":"IF(AM38=\"Hold\",IFERROR((((AB38-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(AB38+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(AB38+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(AB38+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,AM38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,AM38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-7.3583240240245422E-3},{"$f":"IF(AM38=\"Hold\",((AB38-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+AS38),\n\nIF(AM38=\"Sale\",0)))","v":0},{"$f":"AR38-AS38","v":-8.8523331221099275E-2},{"$f":"((AQ38-AT38)/(AQ$47-AT$47))*AU$47","v":0},{"$f":"((1+AH38)*(1+AR38))-1","v":-7.3413019989195027E-2},3.5635906757806257E-2,{"$f":"AN38*(1+AX38)","v":0},{"$f":"AW38-AX38","v":-0.10904892674700128},{"$f":"((AQ38-AY38)/(AQ$47-AY$47))*AZ$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KZ38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"LN38*LO38","v":0},{"$f":"IF(LL38=\"Hold\",(LP38)/(LA38+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(LL38=\"Purchase\",LP38/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(LL38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/LA38-1)))","v":false},{"$f":"IF(LL38=\"Hold\",IFERROR((((LA38-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(LA38+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(LA38+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(LA38+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,LL38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,LL38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(LL38=\"Hold\",((LA38-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+LR38),\n\nIF(LL38=\"Sale\",0)))","v":false},{"$f":"LQ38-LR38","v":0},{"$f":"((LP38-LS38)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},0,0,{"$f":"LM38*(1+LW38)","v":0},{"$f":"LV38-LW38","v":0},{"$f":"((LP38-LX38)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL38=\"Hold\",LL38=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"LM38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":0},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", MA$1)","v":{"$error":"#NAME?"}},{"$f":"LO38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MC38*MD38","v":{"$error":"#NAME?"}},{"$f":"IF(MA38=\"Hold\",(ME38)/(LP38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(MA38=\"Purchase\",ME38/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(MA38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/LP38-1)))","v":false},{"$f":"IF(MA38=\"Hold\",IFERROR((((LP38-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(LP38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(LP38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(LP38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,MA38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,MA38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(MA38=\"Hold\",((LP38-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+MG38),\n\nIF(MA38=\"Sale\",0)))","v":false},{"$f":"MF38-MG38","v":0},{"$f":"((ME38-MH38)/(ME$47-MH$47))*MI$47","v":{"$error":"#NAME?"}},0,0,{"$f":"MB38*(1+ML38)","v":0},{"$f":"MK38-ML38","v":0},{"$f":"((ME38-MM38)/(ME$47-MM$47))*MN$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(MA38=\"Hold\",MA38=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"MB38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":0},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", MP$1)","v":{"$error":"#NAME?"}},{"$f":"MD38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MR38*MS38","v":{"$error":"#NAME?"}},{"$f":"IF(MP38=\"Hold\",(MT38)/(ME38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(MP38=\"Purchase\",MT38/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(MP38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/ME38-1)))","v":false},{"$f":"IF(MP38=\"Hold\",IFERROR((((ME38-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(ME38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(ME38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(ME38+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,MP38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,MP38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(MP38=\"Hold\",((ME38-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+MV38),\n\nIF(MP38=\"Sale\",0)))","v":false},{"$f":"MU38-MV38","v":0},{"$f":"((MT38-MW38)/(MT$47-MW$47))*MX$47","v":{"$error":"#NAME?"}},0,0,{"$f":"MQ38*(1+NA38)","v":0},{"$f":"MZ38-NA38","v":0},{"$f":"((MT38-NB38)/(MT$47-NB$47))*NC$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(MP38=\"Hold\",MP38=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"MQ38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":0},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", NE$1)","v":{"$error":"#NAME?"}},{"$f":"MS38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NG38*NH38","v":{"$error":"#NAME?"}},{"$f":"IF(NE38=\"Hold\",(NI38)/(MT38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(NE38=\"Purchase\",NI38/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(NE38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/MT38-1)))","v":false},{"$f":"IF(NE38=\"Hold\",IFERROR((((MT38-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(MT38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(MT38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(MT38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,NE38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,NE38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(NE38=\"Hold\",((MT38-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+NK38),\n\nIF(NE38=\"Sale\",0)))","v":false},{"$f":"NJ38-NK38","v":0},{"$f":"((NI38-NL38)/(NI$47-NL$47))*NM$47","v":{"$error":"#NAME?"}},0,0,{"$f":"NF38*(1+NP38)","v":0},{"$f":"NO38-NP38","v":0},{"$f":"((NI38-NQ38)/(NI$47-NQ$47))*NR$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(NE38=\"Hold\",NE38=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"NF38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":0},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", NT$1)","v":{"$error":"#NAME?"}},{"$f":"NH38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NV38*NW38","v":{"$error":"#NAME?"}},{"$f":"IF(NT38=\"Hold\",(NX38)/(NI38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(NT38=\"Purchase\",NX38/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(NT38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/NI38-1)))","v":false},{"$f":"IF(NT38=\"Hold\",IFERROR((((NI38-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(NI38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(NI38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(NI38+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,NT38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,NT38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(NT38=\"Hold\",((NI38-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+NZ38),\n\nIF(NT38=\"Sale\",0)))","v":false},{"$f":"NY38-NZ38","v":0},{"$f":"((NX38-OA38)/(NX$47-OA$47))*OB$47","v":{"$error":"#NAME?"}},0,0,{"$f":"NU38*(1+OE38)","v":0},{"$f":"OD38-OE38","v":0},{"$f":"((NX38-OF38)/(NX$47-OF$47))*OG$47","v":{"$error":"#NAME?"}},{"$f":"IF(OR(NT38=\"Hold\",NT38=\"Purchase\"),\"Hold\",\"\")","v":""},{"$f":"NU38+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":0},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", OI$1)","v":{"$error":"#NAME?"}},{"$f":"NW38+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B38,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"OK38*OL38","v":{"$error":"#NAME?"}},{"$f":"IF(OI38=\"Hold\",(OM38)/(NX38+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38))-1,\nIF(OI38=\"Purchase\",OM38/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B38)-1,\nIF(OI38=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B38)/NX38-1)))","v":false},{"$f":"IF(OI38=\"Hold\",IFERROR((((NX38-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))/(NX38+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")/(NX38+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\")/(NX38+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI38=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,OI38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI38=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,OI38,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(OI38=\"Hold\",((NX38-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI38=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B38,Trades!$E:$E,\"Purchase\")*(1+OO38),\n\nIF(OI38=\"Sale\",0)))","v":false},{"$f":"ON38-OO38","v":0},{"$f":"((OM38-OP38)/(OM$47-OP$47))*OQ$47","v":{"$error":"#NAME?"}},0,0,{"$f":"OJ38*(1+OT38)","v":0},{"$f":"OS38-OT38","v":0},{"$f":"((OM38-OU38)/(OM$47-OU$47))*OV$47","v":{"$error":"#NAME?"}}]
["Salesforce.com Inc","CRM","Information Technology","Software","Large Growth",69.430000000000007,1383,{"$f":"F39*G39","v":96021.69},"Hold",{"$f":"H39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":96021.69},73.930000000000007,{"$f":"G39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"K39*L39","v":102245.19},{"$f":"IF(I39=\"Hold\",(M39)/(H39+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(I39=\"Purchase\",M39/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(I39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/H39-1)))","v":6.4813481204090362E-2},{"$f":"IF(I39=\"Hold\",IFERROR((((H39-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(H39+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(H39+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(H39+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,I39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,I39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I39=\"Hold\",((H39-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+O39),\n\nIF(I39=\"Sale\",0)))","v":96731.322924402062},{"$f":"N39-O39","v":5.7423141329817629E-2},{"$f":"((M39-P39)/(M$47-P$47))*Q$47","v":2.1756963688884094E-3},6.4813481204090362E-2,7.3903398742727342E-3,96731.322924402062,5.7423141329817629E-2,2.1756963688884094E-3,"Hold",{"$f":"J39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":96021.69},75.25,{"$f":"L39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"Z39*AA39","v":104070.75},{"$f":"IF(X39=\"Hold\",(AB39)/(M39+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(X39=\"Purchase\",AB39/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(X39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/M39-1)))","v":1.7854727444880369E-2},{"$f":"IF(X39=\"Hold\",IFERROR((((M39-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(M39+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(M39+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(M39+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,X39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,X39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X39=\"Hold\",((M39-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+AD39),\n\nIF(X39=\"Sale\",0)))","v":105891.15827757612},{"$f":"AC39-AD39","v":-1.780434148125818E-2},{"$f":"((AB39-AE39)/(AB$47-AE$47))*AF$47","v":-6.8798469994473736E-4},8.3825435690623618E-2,4.3312941439375363E-2,{"$f":"Y39*(1+AI39)","v":100180.67183587985},{"$f":"AH39-AI39","v":4.0512494251248254E-2},{"$f":"((AB39-AJ39)/(AB$47-AJ$47))*AK$47","v":1.368572570409802E-3},"Hold",{"$f":"Y39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":96021.69},78.77,{"$f":"AA39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"AO39*AP39","v":108938.90999999999},{"$f":"IF(AM39=\"Hold\",(AQ39)/(AB39+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(AM39=\"Purchase\",AQ39/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(AM39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/AB39-1)))","v":4.6777408637873608E-2},{"$f":"IF(AM39=\"Hold\",IFERROR((((AB39-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(AB39+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(AB39+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(AB39+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,AM39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,AM39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM39=\"Hold\",((AB39-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+AS39),\n\nIF(AM39=\"Sale\",0)))","v":104790.07061129315},{"$f":"AR39-AS39","v":3.9865566345076188E-2},{"$f":"((AQ39-AT39)/(AQ$47-AT$47))*AU$47","v":1.5574718239778282E-3},0.13452398098804541,5.0524155952638816E-2,{"$f":"AN39*(1+AX39)","v":100873.10484039594},{"$f":"AW39-AX39","v":8.3999825035406595E-2},{"$f":"((AQ39-AY39)/(AQ$47-AY$47))*AZ$47","v":2.7509807377872537E-3},"Hold",{"$f":"AN39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":96021.69},78.56,{"$f":"AP39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"BD39*BE39","v":108648.48},{"$f":"IF(BB39=\"Hold\",(BF39)/(AQ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(BB39=\"Purchase\",BF39/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(BB39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/AQ39-1)))","v":-2.6659895899453501E-3},{"$f":"IF(BB39=\"Hold\",IFERROR((((AQ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(AQ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(AQ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(AQ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,BB39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,BB39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB39=\"Hold\",((AQ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+BH39),\n\nIF(BB39=\"Sale\",0)))","v":110831.58042407763},{"$f":"BG39-BH39","v":-2.0039675668479199E-2},{"$f":"((BF39-BI39)/(BF$47-BI$47))*BJ$47","v":-8.0351759458311973E-4},{"$f":"((1+AW39)*(1+BG39))-1","v":0.13149935186518791},6.8775632856076685E-2,{"$f":"BC39*(1+BM39)","v":102625.64249766001},{"$f":"BL39-BM39","v":6.2723719009111223E-2},{"$f":"((BF39-BN39)/(BF$47-BN$47))*BO$47","v":2.2596490392226215E-3},"Hold",{"$f":"BC39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":96021.69},77.709999999999994,{"$f":"BE39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"BS39*BT39","v":107472.93},{"$f":"IF(BQ39=\"Hold\",(BU39)/(BF39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(BQ39=\"Purchase\",BU39/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(BQ39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/BF39-1)))","v":-1.0819755600814718E-2},{"$f":"IF(BQ39=\"Hold\",IFERROR((((BF39-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(BF39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(BF39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(BF39+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,BQ39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,BQ39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ39=\"Hold\",((BF39-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+BW39),\n\nIF(BQ39=\"Sale\",0)))","v":108769.44735638243},{"$f":"BV39-BW39","v":-1.1933138469884174E-2},{"$f":"((BU39-BX39)/(BU$47-BX$47))*BY$47","v":-4.8343128409624538E-4},{"$f":"((1+BL39)*(1+BV39))-1","v":0.1192568054155263},6.9965589336577594E-2,{"$f":"BR39*(1+CB39)","v":102739.90412994416},{"$f":"CA39-CB39","v":4.9291216078948707E-2},{"$f":"((BU39-CC39)/(BU$47-CC$47))*CD$47","v":1.5474819810013432E-3},"Hold",{"$f":"BR39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":96021.69},79.41,{"$f":"BT39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"CH39*CI39","v":109824.03},{"$f":"IF(CF39=\"Hold\",(CJ39)/(BU39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(CF39=\"Purchase\",CJ39/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(CF39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/BU39-1)))","v":2.1876206408441679E-2},{"$f":"IF(CF39=\"Hold\",IFERROR((((BU39-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(BU39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(BU39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(BU39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,CF39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,CF39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF39=\"Hold\",((BU39-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+CL39),\n\nIF(CF39=\"Sale\",0)))","v":109061.36738030895},{"$f":"CK39-CL39","v":7.0963229502633233E-3},{"$f":"((CJ39-CM39)/(CJ$47-CM$47))*CN$47","v":2.8533791662095951E-4},{"$f":"((1+CA39)*(1+CK39))-1","v":0.14374189831484929},8.577955605123333E-2,{"$f":"CG39*(1+CQ39)","v":104258.38793948916},{"$f":"CP39-CQ39","v":5.7962342263615962E-2},{"$f":"((CJ39-CR39)/(CJ$47-CR$47))*CS$47","v":5.7861333258065022E-3},{"$f":"IF(OR(CF39=\"Hold\",CF39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":96021.69},75.599999999999994,{"$f":"CI39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"CW39*CX39","v":104554.79999999999},{"$f":"IF(CU39=\"Hold\",(CY39)/(CJ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(CU39=\"Purchase\",CY39/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(CU39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/CJ39-1)))","v":-4.7978843974310625E-2},{"$f":"IF(CU39=\"Hold\",IFERROR((((CJ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(CJ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(CJ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(CJ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,CU39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,CU39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU39=\"Hold\",((CJ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+DA39),\n\nIF(CU39=\"Sale\",0)))","v":105726.1870351898},{"$f":"CZ39-DA39","v":-1.0666035795534046E-2},{"$f":"((CY39-DB39)/(CY$47-DB$47))*DC$47","v":-4.6038976486738223E-4},{"$f":"((1+CP39)*(1+CZ39))-1","v":8.8866484228719234E-2},4.5266071751856485E-2,{"$f":"CV39*(1+DF39)","v":100368.21470927453},{"$f":"DE39-DF39","v":4.3600412476862749E-2},{"$f":"((CY39-DG39)/(CY$47-DG$47))*DH$47","v":4.2244835874466974E-3},{"$f":"IF(OR(CU39=\"Hold\",CU39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":96021.69},80.989999999999995,{"$f":"CX39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"DL39*DM39","v":112009.17},{"$f":"IF(DJ39=\"Hold\",(DN39)/(CY39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(DJ39=\"Purchase\",DN39/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(DJ39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/CY39-1)))","v":7.1296296296296413E-2},{"$f":"IF(DJ39=\"Hold\",IFERROR((((CY39-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(CY39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(CY39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(CY39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,DJ39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,DJ39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ39=\"Hold\",((CY39-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+DP39),\n\nIF(DJ39=\"Sale\",0)))","v":107872.98031068061},{"$f":"DO39-DP39","v":3.9560017228471488E-2},{"$f":"((DN39-DQ39)/(DN$47-DQ$47))*DR$47","v":1.5756190859255615E-3},{"$f":"((1+DE39)*(1+DO39))-1","v":0.16649863171539647},7.8438927505102507E-2,{"$f":"DK39*(1+DU39)","v":103553.52838082743},{"$f":"DT39-DU39","v":8.8059704210293965E-2},{"$f":"((DN39-DV39)/(DN$47-DV$47))*DW$47","v":-0.11821599971274208},{"$f":"IF(OR(DJ39=\"Hold\",DJ39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":96021.69},79.97,{"$f":"DM39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"EA39*EB39","v":110598.51},{"$f":"IF(DY39=\"Hold\",(EC39)/(DN39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(DY39=\"Purchase\",EC39/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(DY39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/DN39-1)))","v":-1.259414742560816E-2},{"$f":"IF(DY39=\"Hold\",IFERROR((((DN39-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(DN39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(DN39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(DN39+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,DY39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,DY39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY39=\"Hold\",((DN39-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+EE39),\n\nIF(DY39=\"Sale\",0)))","v":112611.28784449017},{"$f":"ED39-EE39","v":-1.7969759480319203E-2},{"$f":"((EC39-EF39)/(EC$47-EF$47))*EG$47","v":-7.5956197755125854E-4},{"$f":"((1+DT39)*(1+ED39))-1","v":0.15180757597580263},8.4236196804068575E-2,{"$f":"DZ39*(1+EJ39)","v":104110.19197629926},{"$f":"EI39-EJ39","v":6.7571379171734058E-2},{"$f":"((EC39-EK39)/(EC$47-EK$47))*EL$47","v":2.1876667341279733E-2},{"$f":"IF(OR(DY39=\"Hold\",DY39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":96021.69},"#N/A N/A",{"$f":"EB39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"EP39*EQ39","v":{"$error":"#VALUE!"}},{"$f":"IF(EN39=\"Hold\",(ER39)/(EC39+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(EN39=\"Purchase\",ER39/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(EN39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/EC39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN39=\"Hold\",IFERROR((((EC39-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(EC39+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(EC39+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(EC39+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,EN39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,EN39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN39=\"Hold\",((EC39-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+ET39),\n\nIF(EN39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES39-ET39","v":{"$error":"#VALUE!"}},{"$f":"((ER39-EU39)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI39)*(1+ES39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"EO39*(1+EY39)","v":104110.19197629926},{"$f":"EX39-EY39","v":{"$error":"#VALUE!"}},{"$f":"((ER39-EZ39)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN39=\"Hold\",EN39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":96021.69},"#N/A N/A",{"$f":"EQ39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"FE39*FF39","v":{"$error":"#VALUE!"}},{"$f":"IF(FC39=\"Hold\",(FG39)/(ER39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(FC39=\"Purchase\",FG39/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(FC39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/ER39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC39=\"Hold\",IFERROR((((ER39-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(ER39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(ER39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(ER39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,FC39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,FC39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC39=\"Hold\",((ER39-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+FI39),\n\nIF(FC39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH39-FI39","v":{"$error":"#VALUE!"}},{"$f":"((FG39-FJ39)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX39)*(1+FH39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FD39*(1+FN39)","v":104110.19197629926},{"$f":"FM39-FN39","v":{"$error":"#VALUE!"}},{"$f":"((FG39-FO39)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC39=\"Hold\",FC39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":96021.69},"#N/A N/A",{"$f":"FF39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"FT39*FU39","v":{"$error":"#VALUE!"}},{"$f":"IF(FR39=\"Hold\",(FV39)/(FG39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(FR39=\"Purchase\",FV39/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(FR39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/FG39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR39=\"Hold\",IFERROR((((FG39-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(FG39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(FG39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(FG39+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,FR39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,FR39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR39=\"Hold\",((FG39-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+FX39),\n\nIF(FR39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW39-FX39","v":{"$error":"#VALUE!"}},{"$f":"((FV39-FY39)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM39)*(1+FW39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"FS39*(1+GC39)","v":104110.19197629926},{"$f":"GB39-GC39","v":{"$error":"#VALUE!"}},{"$f":"((FV39-GD39)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR39=\"Hold\",FR39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":96021.69},"#N/A N/A",{"$f":"FU39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"GI39*GJ39","v":{"$error":"#VALUE!"}},{"$f":"IF(GG39=\"Hold\",(GK39)/(FV39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(GG39=\"Purchase\",GK39/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(GG39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/FV39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG39=\"Hold\",IFERROR((((FV39-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(FV39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(FV39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(FV39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,GG39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,GG39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG39=\"Hold\",((FV39-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+GM39),\n\nIF(GG39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL39-GM39","v":{"$error":"#VALUE!"}},{"$f":"((GK39-GN39)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB39)*(1+GL39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GH39*(1+GR39)","v":104110.19197629926},{"$f":"GQ39-GR39","v":{"$error":"#VALUE!"}},{"$f":"((GK39-GS39)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG39=\"Hold\",GG39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":96021.69},"#N/A N/A",{"$f":"GJ39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"GX39*GY39","v":{"$error":"#VALUE!"}},{"$f":"IF(GV39=\"Hold\",(GZ39)/(GK39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(GV39=\"Purchase\",GZ39/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(GV39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/GK39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV39=\"Hold\",IFERROR((((GK39-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(GK39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(GK39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(GK39+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,GV39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,GV39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV39=\"Hold\",((GK39-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+HB39),\n\nIF(GV39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA39-HB39","v":{"$error":"#VALUE!"}},{"$f":"((GZ39-HC39)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ39)*(1+HA39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"GW39*(1+HG39)","v":104110.19197629926},{"$f":"HF39-HG39","v":{"$error":"#VALUE!"}},{"$f":"((GZ39-HH39)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV39=\"Hold\",GV39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":96021.69},"#N/A N/A",{"$f":"GY39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"HM39*HN39","v":{"$error":"#VALUE!"}},{"$f":"IF(HK39=\"Hold\",(HO39)/(GZ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(HK39=\"Purchase\",HO39/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(HK39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/GZ39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK39=\"Hold\",IFERROR((((GZ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(GZ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(GZ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(GZ39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,HK39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,HK39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK39=\"Hold\",((GZ39-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+HQ39),\n\nIF(HK39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP39-HQ39","v":{"$error":"#VALUE!"}},{"$f":"((HO39-HR39)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF39)*(1+HP39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"HL39*(1+HV39)","v":104110.19197629926},{"$f":"HU39-HV39","v":{"$error":"#VALUE!"}},{"$f":"((HO39-HW39)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK39=\"Hold\",HK39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":96021.69},"#N/A N/A",{"$f":"HN39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"IB39*IC39","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ39=\"Hold\",(ID39)/(HO39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(HZ39=\"Purchase\",ID39/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(HZ39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/HO39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ39=\"Hold\",IFERROR((((HO39-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(HO39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(HO39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(HO39+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,HZ39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,HZ39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ39=\"Hold\",((HO39-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+IF39),\n\nIF(HZ39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE39-IF39","v":{"$error":"#VALUE!"}},{"$f":"((ID39-IG39)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU39)*(1+IE39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IA39*(1+IK39)","v":104110.19197629926},{"$f":"IJ39-IK39","v":{"$error":"#VALUE!"}},{"$f":"((ID39-IL39)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ39=\"Hold\",HZ39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":96021.69},"#N/A N/A",{"$f":"IC39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"IQ39*IR39","v":{"$error":"#VALUE!"}},{"$f":"IF(IO39=\"Hold\",(IS39)/(ID39+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(IO39=\"Purchase\",IS39/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(IO39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/ID39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO39=\"Hold\",IFERROR((((ID39-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(ID39+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(ID39+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(ID39+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,IO39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,IO39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO39=\"Hold\",((ID39-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+IU39),\n\nIF(IO39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT39-IU39","v":{"$error":"#VALUE!"}},{"$f":"((IS39-IV39)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ39)*(1+IT39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"IP39*(1+IZ39)","v":104110.19197629926},{"$f":"IY39-IZ39","v":{"$error":"#VALUE!"}},{"$f":"((IS39-JA39)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO39=\"Hold\",IO39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":96021.69},"#N/A N/A",{"$f":"IR39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"JF39*JG39","v":{"$error":"#VALUE!"}},{"$f":"IF(JD39=\"Hold\",(JH39)/(IS39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(JD39=\"Purchase\",JH39/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(JD39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/IS39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD39=\"Hold\",IFERROR((((IS39-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(IS39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(IS39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(IS39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,JD39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,JD39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD39=\"Hold\",((IS39-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+JJ39),\n\nIF(JD39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI39-JJ39","v":{"$error":"#VALUE!"}},{"$f":"((JH39-JK39)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY39)*(1+JI39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JE39*(1+JO39)","v":104110.19197629926},{"$f":"JN39-JO39","v":{"$error":"#VALUE!"}},{"$f":"((JH39-JP39)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD39=\"Hold\",JD39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":96021.69},"#N/A N/A",{"$f":"JG39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"JU39*JV39","v":{"$error":"#VALUE!"}},{"$f":"IF(JS39=\"Hold\",(JW39)/(JH39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(JS39=\"Purchase\",JW39/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(JS39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/JH39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS39=\"Hold\",IFERROR((((JH39-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(JH39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(JH39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(JH39+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,JS39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,JS39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS39=\"Hold\",((JH39-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+JY39),\n\nIF(JS39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX39-JY39","v":{"$error":"#VALUE!"}},{"$f":"((JW39-JZ39)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN39)*(1+JX39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"JT39*(1+KD39)","v":104110.19197629926},{"$f":"KC39-KD39","v":{"$error":"#VALUE!"}},{"$f":"((JW39-KE39)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS39=\"Hold\",JS39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":96021.69},"#N/A N/A",{"$f":"JV39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"KJ39*KK39","v":{"$error":"#VALUE!"}},{"$f":"IF(KH39=\"Hold\",(KL39)/(JW39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(KH39=\"Purchase\",KL39/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(KH39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/JW39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH39=\"Hold\",IFERROR((((JW39-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(JW39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(JW39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(JW39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,KH39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,KH39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH39=\"Hold\",((JW39-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+KN39),\n\nIF(KH39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM39-KN39","v":{"$error":"#VALUE!"}},{"$f":"((KL39-KO39)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC39)*(1+KM39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KI39*(1+KS39)","v":104110.19197629926},{"$f":"KR39-KS39","v":{"$error":"#VALUE!"}},{"$f":"((KL39-KT39)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH39=\"Hold\",KH39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":96021.69},"#N/A N/A",{"$f":"KK39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"KY39*KZ39","v":{"$error":"#VALUE!"}},{"$f":"IF(KW39=\"Hold\",(LA39)/(KL39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(KW39=\"Purchase\",LA39/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(KW39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/KL39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW39=\"Hold\",IFERROR((((KL39-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(KL39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(KL39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(KL39+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,KW39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,KW39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW39=\"Hold\",((KL39-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+LC39),\n\nIF(KW39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB39-LC39","v":{"$error":"#VALUE!"}},{"$f":"((LA39-LD39)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR39)*(1+LB39))-1","v":{"$error":"#VALUE!"}},8.4236196804068575E-2,{"$f":"KX39*(1+LH39)","v":104110.19197629926},{"$f":"LG39-LH39","v":{"$error":"#VALUE!"}},{"$f":"((LA39-LI39)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW39=\"Hold\",KW39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":96021.69},"#N/A N/A",{"$f":"KZ39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"LN39*LO39","v":{"$error":"#VALUE!"}},{"$f":"IF(LL39=\"Hold\",(LP39)/(LA39+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(LL39=\"Purchase\",LP39/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(LL39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/LA39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL39=\"Hold\",IFERROR((((LA39-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(LA39+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(LA39+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(LA39+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,LL39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,LL39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL39=\"Hold\",((LA39-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+LR39),\n\nIF(LL39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ39-LR39","v":{"$error":"#VALUE!"}},{"$f":"((LP39-LS39)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"LM39*(1+LW39)","v":104110.19197629926},{"$f":"LV39-LW39","v":{"$error":"#VALUE!"}},{"$f":"((LP39-LX39)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL39=\"Hold\",LL39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":96021.69},"#N/A N/A",{"$f":"LO39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"MC39*MD39","v":{"$error":"#VALUE!"}},{"$f":"IF(MA39=\"Hold\",(ME39)/(LP39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(MA39=\"Purchase\",ME39/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(MA39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/LP39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA39=\"Hold\",IFERROR((((LP39-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(LP39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(LP39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(LP39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,MA39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,MA39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA39=\"Hold\",((LP39-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+MG39),\n\nIF(MA39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF39-MG39","v":{"$error":"#VALUE!"}},{"$f":"((ME39-MH39)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MB39*(1+ML39)","v":104110.19197629926},{"$f":"MK39-ML39","v":{"$error":"#VALUE!"}},{"$f":"((ME39-MM39)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA39=\"Hold\",MA39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":96021.69},"#N/A N/A",{"$f":"MD39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"MR39*MS39","v":{"$error":"#VALUE!"}},{"$f":"IF(MP39=\"Hold\",(MT39)/(ME39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(MP39=\"Purchase\",MT39/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(MP39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/ME39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP39=\"Hold\",IFERROR((((ME39-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(ME39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(ME39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(ME39+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,MP39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,MP39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP39=\"Hold\",((ME39-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+MV39),\n\nIF(MP39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU39-MV39","v":{"$error":"#VALUE!"}},{"$f":"((MT39-MW39)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MQ39*(1+NA39)","v":104110.19197629926},{"$f":"MZ39-NA39","v":{"$error":"#VALUE!"}},{"$f":"((MT39-NB39)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP39=\"Hold\",MP39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":96021.69},"#N/A N/A",{"$f":"MS39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"NG39*NH39","v":{"$error":"#VALUE!"}},{"$f":"IF(NE39=\"Hold\",(NI39)/(MT39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(NE39=\"Purchase\",NI39/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(NE39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/MT39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE39=\"Hold\",IFERROR((((MT39-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(MT39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(MT39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(MT39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,NE39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,NE39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE39=\"Hold\",((MT39-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+NK39),\n\nIF(NE39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ39-NK39","v":{"$error":"#VALUE!"}},{"$f":"((NI39-NL39)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NF39*(1+NP39)","v":104110.19197629926},{"$f":"NO39-NP39","v":{"$error":"#VALUE!"}},{"$f":"((NI39-NQ39)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE39=\"Hold\",NE39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":96021.69},"#N/A N/A",{"$f":"NH39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"NV39*NW39","v":{"$error":"#VALUE!"}},{"$f":"IF(NT39=\"Hold\",(NX39)/(NI39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(NT39=\"Purchase\",NX39/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(NT39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/NI39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT39=\"Hold\",IFERROR((((NI39-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(NI39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(NI39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(NI39+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,NT39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,NT39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT39=\"Hold\",((NI39-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+NZ39),\n\nIF(NT39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY39-NZ39","v":{"$error":"#VALUE!"}},{"$f":"((NX39-OA39)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NU39*(1+OE39)","v":104110.19197629926},{"$f":"OD39-OE39","v":{"$error":"#VALUE!"}},{"$f":"((NX39-OF39)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT39=\"Hold\",NT39=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU39+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":96021.69},"#N/A N/A",{"$f":"NW39+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B39,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":1383},{"$f":"OK39*OL39","v":{"$error":"#VALUE!"}},{"$f":"IF(OI39=\"Hold\",(OM39)/(NX39+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39))-1,\nIF(OI39=\"Purchase\",OM39/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B39)-1,\nIF(OI39=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B39)/NX39-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI39=\"Hold\",IFERROR((((NX39-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))/(NX39+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")/(NX39+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\")/(NX39+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI39=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,OI39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI39=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,OI39,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI39=\"Hold\",((NX39-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI39=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B39,Trades!$E:$E,\"Purchase\")*(1+OO39),\n\nIF(OI39=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON39-OO39","v":{"$error":"#VALUE!"}},{"$f":"((OM39-OP39)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"OJ39*(1+OT39)","v":104110.19197629926},{"$f":"OS39-OT39","v":{"$error":"#VALUE!"}},{"$f":"((OM39-OU39)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Taro Pharmaceuticals Industries","TARO","Healthcare","Pharmaceuticals","Mid Growth",142.88999999999999,427,{"$f":"F40*G40","v":61014.029999999992},"Hold",{"$f":"H40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":61014.029999999992},145.16999999999999,{"$f":"G40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"K40*L40","v":61987.59},{"$f":"IF(I40=\"Hold\",(M40)/(H40+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(I40=\"Purchase\",M40/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(I40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/H40-1)))","v":1.5956330044089917E-2},{"$f":"IF(I40=\"Hold\",IFERROR((((H40-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(H40+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(H40+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(H40+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,I40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,I40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I40=\"Hold\",((H40-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+O40),\n\nIF(I40=\"Sale\",0)))","v":61464.944418799067},{"$f":"N40-O40","v":8.5659901698171836E-3},{"$f":"((M40-P40)/(M$47-P$47))*Q$47","v":2.0622878238520524E-4},1.5956330044089917E-2,7.3903398742727342E-3,61464.944418799067,8.5659901698171836E-3,2.0622878238520524E-4,"Hold",{"$f":"J40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":61014.029999999992},148.37,{"$f":"L40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"Z40*AA40","v":63353.990000000005},{"$f":"IF(X40=\"Hold\",(AB40)/(M40+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(X40=\"Purchase\",AB40/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(X40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/M40-1)))","v":2.2043121857133086E-2},{"$f":"IF(X40=\"Hold\",IFERROR((((M40-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(M40+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(M40+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(M40+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,X40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,X40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X40=\"Hold\",((M40-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+AD40),\n\nIF(X40=\"Sale\",0)))","v":64198.009744375209},{"$f":"AC40-AD40","v":-1.3615947069005464E-2},{"$f":"((AB40-AE40)/(AB$47-AE$47))*AF$47","v":-3.1897936179161771E-4},3.8351179228777621E-2,4.3312941439375363E-2,{"$f":"Y40*(1+AI40)","v":63656.72710837028},{"$f":"AH40-AI40","v":-4.9617622105977421E-3},{"$f":"((AB40-AJ40)/(AB$47-AJ$47))*AK$47","v":-1.065062667331898E-4},"Hold",{"$f":"Y40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":61014.029999999992},147.57,{"$f":"AA40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"AO40*AP40","v":63012.39},{"$f":"IF(AM40=\"Hold\",(AQ40)/(AB40+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(AM40=\"Purchase\",AQ40/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(AM40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/AB40-1)))","v":-5.3919255914269826E-3},{"$f":"IF(AM40=\"Hold\",IFERROR((((AB40-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(AB40+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(AB40+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(AB40+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,AM40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,AM40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM40=\"Hold\",((AB40-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+AS40),\n\nIF(AM40=\"Sale\",0)))","v":63791.882787499468},{"$f":"AR40-AS40","v":-1.2303767884224404E-2},{"$f":"((AQ40-AT40)/(AQ$47-AT$47))*AU$47","v":-2.9262112600188288E-4},3.2752466932605584E-2,5.0524155952638816E-2,{"$f":"AN40*(1+AX40)","v":64096.712367018976},{"$f":"AW40-AX40","v":-1.7771689020033232E-2},{"$f":"((AQ40-AY40)/(AQ$47-AY$47))*AZ$47","v":-3.698266801881833E-4},"Hold",{"$f":"AN40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":61014.029999999992},145.22,{"$f":"AP40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":427},62008.94,{"$f":"IF(BB40=\"Hold\",(BF40)/(AQ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(BB40=\"Purchase\",BF40/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(BB40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/AQ40-1)))","v":-1.5924645930744719E-2},{"$f":"IF(BB40=\"Hold\",IFERROR((((AQ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(AQ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(AQ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(AQ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,BB40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,BB40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB40=\"Hold\",((AQ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+BH40),\n\nIF(BB40=\"Sale\",0)))","v":64107.147482918146},-3.3298332009278564E-2,-7.7227167885462848E-4,1.6306249562600739E-2,6.8775632856076685E-2,65210.30852634964,-5.2469383293475946E-2,-1.2010899035467858E-3,"Hold",{"$f":"BC40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":61014.029999999992},145.22,{"$f":"BE40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":427},62008.94,{"$f":"IF(BQ40=\"Hold\",(BU40)/(BF40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(BQ40=\"Purchase\",BU40/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(BQ40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/BF40-1)))","v":0},{"$f":"IF(BQ40=\"Hold\",IFERROR((((BF40-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(BF40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(BF40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(BF40+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,BQ40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,BQ40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ40=\"Hold\",((BF40-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+BW40),\n\nIF(BQ40=\"Sale\",0)))","v":62077.979691525157},-1.113382869069457E-3,-2.5742768936576709E-5,1.6306249562600739E-2,6.9965589336577594E-2,65282.912566749619,-5.3659339773976855E-2,-1.0704385930766071E-3,"Hold",{"$f":"BR40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":61014.029999999992},142.4,{"$f":"BT40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":427},60804.800000000003,{"$f":"IF(CF40=\"Hold\",(CJ40)/(BU40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(CF40=\"Purchase\",CJ40/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(CF40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/BU40-1)))","v":-1.9418812835697574E-2},{"$f":"IF(CF40=\"Hold\",IFERROR((((BU40-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(BU40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(BU40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(BU40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,CF40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,CF40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF40=\"Hold\",((BU40-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+CL40),\n\nIF(CF40=\"Sale\",0)))","v":62925.424906565167},-3.4198696293875931E-2,-7.933976009194476E-4,-3.4292112814051645E-3,8.577955605123333E-2,66247.786406296626,-8.9208767332638494E-2,-5.6586184837215331E-3,{"$f":"IF(OR(CF40=\"Hold\",CF40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":61014.029999999992},138.08000000000001,{"$f":"CI40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"CW40*CX40","v":58960.160000000003},{"$f":"IF(CU40=\"Hold\",(CY40)/(CJ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(CU40=\"Purchase\",CY40/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(CU40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/CJ40-1)))","v":-3.0337078651685334E-2},{"$f":"IF(CU40=\"Hold\",IFERROR((((CJ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(CJ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(CJ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(CJ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,CU40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,CU40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU40=\"Hold\",((CJ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+DA40),\n\nIF(CU40=\"Sale\",0)))","v":58536.002161251126},{"$f":"CZ40-DA40","v":6.9757295270912456E-3},{"$f":"((CY40-DB40)/(CY$47-DB$47))*DC$47","v":1.667065809863692E-4},-3.3662257680733276E-2,4.5266071751856485E-2,{"$f":"CV40*(1+DF40)","v":63775.895459849919},{"$f":"DE40-DF40","v":-7.8928329432589761E-2},{"$f":"((CY40-DG40)/(CY$47-DG$47))*DH$47","v":-4.8593290232708461E-3},{"$f":"IF(OR(CU40=\"Hold\",CU40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":61014.029999999992},140.21,{"$f":"CX40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"DL40*DM40","v":59869.670000000006},{"$f":"IF(DJ40=\"Hold\",(DN40)/(CY40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(DJ40=\"Purchase\",DN40/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(DJ40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/CY40-1)))","v":1.5425840092699872E-2},{"$f":"IF(DJ40=\"Hold\",IFERROR((((CY40-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(CY40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(CY40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(CY40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,DJ40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,DJ40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ40=\"Hold\",((CY40-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+DP40),\n\nIF(DJ40=\"Sale\",0)))","v":60831.336091643607},{"$f":"DO40-DP40","v":-1.6310438975125054E-2},{"$f":"((DN40-DQ40)/(DN$47-DQ$47))*DR$47","v":-3.6633219511033281E-4},-1.8755686192175602E-2,7.8438927505102507E-2,{"$f":"DK40*(1+DU40)","v":65799.90507596414},{"$f":"DT40-DU40","v":-9.7194613697278109E-2},{"$f":"((DN40-DV40)/(DN$47-DV$47))*DW$47","v":8.2908985457364998E-2},{"$f":"IF(OR(DJ40=\"Hold\",DJ40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":61014.029999999992},139.43,{"$f":"DM40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"EA40*EB40","v":59536.61},{"$f":"IF(DY40=\"Hold\",(EC40)/(DN40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(DY40=\"Purchase\",EC40/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(DY40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/DN40-1)))","v":-5.5630839455104164E-3},{"$f":"IF(DY40=\"Hold\",IFERROR((((DN40-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(DN40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(DN40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(DN40+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,DY40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,DY40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY40=\"Hold\",((DN40-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+EE40),\n\nIF(DY40=\"Sale\",0)))","v":60191.506119763581},{"$f":"ED40-EE40","v":-1.0938696000221459E-2},{"$f":"((EC40-EF40)/(EC$47-EF$47))*EG$47","v":-2.4713814948825965E-4},-2.4214430680943311E-2,8.4236196804068575E-2,{"$f":"DZ40*(1+EJ40)","v":66153.619838889339},{"$f":"EI40-EJ40","v":-0.10845062748501189},{"$f":"((EC40-EK40)/(EC$47-EK$47))*EL$47","v":-2.2310577642862144E-2},{"$f":"IF(OR(DY40=\"Hold\",DY40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":61014.029999999992},"#N/A N/A",{"$f":"EB40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"EP40*EQ40","v":{"$error":"#VALUE!"}},{"$f":"IF(EN40=\"Hold\",(ER40)/(EC40+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(EN40=\"Purchase\",ER40/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(EN40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/EC40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN40=\"Hold\",IFERROR((((EC40-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(EC40+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(EC40+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(EC40+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,EN40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,EN40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN40=\"Hold\",((EC40-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+ET40),\n\nIF(EN40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES40-ET40","v":{"$error":"#VALUE!"}},{"$f":"((ER40-EU40)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"EO40*(1+EY40)","v":66153.619838889339},{"$f":"EX40-EY40","v":{"$error":"#VALUE!"}},{"$f":"((ER40-EZ40)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN40=\"Hold\",EN40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":61014.029999999992},"#N/A N/A",{"$f":"EQ40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"FE40*FF40","v":{"$error":"#VALUE!"}},{"$f":"IF(FC40=\"Hold\",(FG40)/(ER40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(FC40=\"Purchase\",FG40/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(FC40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/ER40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC40=\"Hold\",IFERROR((((ER40-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(ER40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(ER40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(ER40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,FC40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,FC40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC40=\"Hold\",((ER40-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+FI40),\n\nIF(FC40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH40-FI40","v":{"$error":"#VALUE!"}},{"$f":"((FG40-FJ40)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FD40*(1+FN40)","v":66153.619838889339},{"$f":"FM40-FN40","v":{"$error":"#VALUE!"}},{"$f":"((FG40-FO40)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC40=\"Hold\",FC40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":61014.029999999992},"#N/A N/A",{"$f":"FF40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"FT40*FU40","v":{"$error":"#VALUE!"}},{"$f":"IF(FR40=\"Hold\",(FV40)/(FG40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(FR40=\"Purchase\",FV40/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(FR40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/FG40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR40=\"Hold\",IFERROR((((FG40-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(FG40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(FG40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(FG40+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,FR40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,FR40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR40=\"Hold\",((FG40-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+FX40),\n\nIF(FR40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW40-FX40","v":{"$error":"#VALUE!"}},{"$f":"((FV40-FY40)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FS40*(1+GC40)","v":66153.619838889339},{"$f":"GB40-GC40","v":{"$error":"#VALUE!"}},{"$f":"((FV40-GD40)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR40=\"Hold\",FR40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":61014.029999999992},"#N/A N/A",{"$f":"FU40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"GI40*GJ40","v":{"$error":"#VALUE!"}},{"$f":"IF(GG40=\"Hold\",(GK40)/(FV40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(GG40=\"Purchase\",GK40/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(GG40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/FV40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG40=\"Hold\",IFERROR((((FV40-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(FV40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(FV40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(FV40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,GG40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,GG40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG40=\"Hold\",((FV40-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+GM40),\n\nIF(GG40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL40-GM40","v":{"$error":"#VALUE!"}},{"$f":"((GK40-GN40)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GH40*(1+GR40)","v":66153.619838889339},{"$f":"GQ40-GR40","v":{"$error":"#VALUE!"}},{"$f":"((GK40-GS40)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG40=\"Hold\",GG40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":61014.029999999992},"#N/A N/A",{"$f":"GJ40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"GX40*GY40","v":{"$error":"#VALUE!"}},{"$f":"IF(GV40=\"Hold\",(GZ40)/(GK40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(GV40=\"Purchase\",GZ40/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(GV40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/GK40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV40=\"Hold\",IFERROR((((GK40-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(GK40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(GK40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(GK40+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,GV40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,GV40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV40=\"Hold\",((GK40-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+HB40),\n\nIF(GV40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA40-HB40","v":{"$error":"#VALUE!"}},{"$f":"((GZ40-HC40)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GW40*(1+HG40)","v":66153.619838889339},{"$f":"HF40-HG40","v":{"$error":"#VALUE!"}},{"$f":"((GZ40-HH40)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV40=\"Hold\",GV40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":61014.029999999992},"#N/A N/A",{"$f":"GY40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"HM40*HN40","v":{"$error":"#VALUE!"}},{"$f":"IF(HK40=\"Hold\",(HO40)/(GZ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(HK40=\"Purchase\",HO40/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(HK40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/GZ40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK40=\"Hold\",IFERROR((((GZ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(GZ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(GZ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(GZ40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,HK40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,HK40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK40=\"Hold\",((GZ40-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+HQ40),\n\nIF(HK40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP40-HQ40","v":{"$error":"#VALUE!"}},{"$f":"((HO40-HR40)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"HL40*(1+HV40)","v":66153.619838889339},{"$f":"HU40-HV40","v":{"$error":"#VALUE!"}},{"$f":"((HO40-HW40)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK40=\"Hold\",HK40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":61014.029999999992},"#N/A N/A",{"$f":"HN40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"IB40*IC40","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ40=\"Hold\",(ID40)/(HO40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(HZ40=\"Purchase\",ID40/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(HZ40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/HO40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ40=\"Hold\",IFERROR((((HO40-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(HO40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(HO40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(HO40+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,HZ40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,HZ40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ40=\"Hold\",((HO40-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+IF40),\n\nIF(HZ40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE40-IF40","v":{"$error":"#VALUE!"}},{"$f":"((ID40-IG40)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IA40*(1+IK40)","v":66153.619838889339},{"$f":"IJ40-IK40","v":{"$error":"#VALUE!"}},{"$f":"((ID40-IL40)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ40=\"Hold\",HZ40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":61014.029999999992},"#N/A N/A",{"$f":"IC40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"IQ40*IR40","v":{"$error":"#VALUE!"}},{"$f":"IF(IO40=\"Hold\",(IS40)/(ID40+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(IO40=\"Purchase\",IS40/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(IO40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/ID40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO40=\"Hold\",IFERROR((((ID40-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(ID40+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(ID40+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(ID40+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,IO40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,IO40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO40=\"Hold\",((ID40-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+IU40),\n\nIF(IO40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT40-IU40","v":{"$error":"#VALUE!"}},{"$f":"((IS40-IV40)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IP40*(1+IZ40)","v":66153.619838889339},{"$f":"IY40-IZ40","v":{"$error":"#VALUE!"}},{"$f":"((IS40-JA40)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO40=\"Hold\",IO40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":61014.029999999992},"#N/A N/A",{"$f":"IR40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"JF40*JG40","v":{"$error":"#VALUE!"}},{"$f":"IF(JD40=\"Hold\",(JH40)/(IS40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(JD40=\"Purchase\",JH40/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(JD40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/IS40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD40=\"Hold\",IFERROR((((IS40-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(IS40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(IS40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(IS40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,JD40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,JD40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD40=\"Hold\",((IS40-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+JJ40),\n\nIF(JD40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI40-JJ40","v":{"$error":"#VALUE!"}},{"$f":"((JH40-JK40)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JE40*(1+JO40)","v":66153.619838889339},{"$f":"JN40-JO40","v":{"$error":"#VALUE!"}},{"$f":"((JH40-JP40)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD40=\"Hold\",JD40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":61014.029999999992},"#N/A N/A",{"$f":"JG40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"JU40*JV40","v":{"$error":"#VALUE!"}},{"$f":"IF(JS40=\"Hold\",(JW40)/(JH40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(JS40=\"Purchase\",JW40/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(JS40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/JH40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS40=\"Hold\",IFERROR((((JH40-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(JH40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(JH40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(JH40+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,JS40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,JS40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS40=\"Hold\",((JH40-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+JY40),\n\nIF(JS40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX40-JY40","v":{"$error":"#VALUE!"}},{"$f":"((JW40-JZ40)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JT40*(1+KD40)","v":66153.619838889339},{"$f":"KC40-KD40","v":{"$error":"#VALUE!"}},{"$f":"((JW40-KE40)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS40=\"Hold\",JS40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":61014.029999999992},"#N/A N/A",{"$f":"JV40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"KJ40*KK40","v":{"$error":"#VALUE!"}},{"$f":"IF(KH40=\"Hold\",(KL40)/(JW40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(KH40=\"Purchase\",KL40/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(KH40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/JW40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH40=\"Hold\",IFERROR((((JW40-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(JW40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(JW40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(JW40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,KH40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,KH40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH40=\"Hold\",((JW40-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+KN40),\n\nIF(KH40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM40-KN40","v":{"$error":"#VALUE!"}},{"$f":"((KL40-KO40)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KI40*(1+KS40)","v":66153.619838889339},{"$f":"KR40-KS40","v":{"$error":"#VALUE!"}},{"$f":"((KL40-KT40)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH40=\"Hold\",KH40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":61014.029999999992},"#N/A N/A",{"$f":"KK40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"KY40*KZ40","v":{"$error":"#VALUE!"}},{"$f":"IF(KW40=\"Hold\",(LA40)/(KL40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(KW40=\"Purchase\",LA40/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(KW40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/KL40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW40=\"Hold\",IFERROR((((KL40-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(KL40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(KL40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(KL40+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,KW40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,KW40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW40=\"Hold\",((KL40-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+LC40),\n\nIF(KW40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB40-LC40","v":{"$error":"#VALUE!"}},{"$f":"((LA40-LD40)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KX40*(1+LH40)","v":66153.619838889339},{"$f":"LG40-LH40","v":{"$error":"#VALUE!"}},{"$f":"((LA40-LI40)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW40=\"Hold\",KW40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":61014.029999999992},"#N/A N/A",{"$f":"KZ40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"LN40*LO40","v":{"$error":"#VALUE!"}},{"$f":"IF(LL40=\"Hold\",(LP40)/(LA40+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(LL40=\"Purchase\",LP40/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(LL40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/LA40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL40=\"Hold\",IFERROR((((LA40-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(LA40+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(LA40+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(LA40+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,LL40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,LL40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL40=\"Hold\",((LA40-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+LR40),\n\nIF(LL40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ40-LR40","v":{"$error":"#VALUE!"}},{"$f":"((LP40-LS40)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"LM40*(1+LW40)","v":66153.619838889339},{"$f":"LV40-LW40","v":{"$error":"#VALUE!"}},{"$f":"((LP40-LX40)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL40=\"Hold\",LL40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":61014.029999999992},"#N/A N/A",{"$f":"LO40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"MC40*MD40","v":{"$error":"#VALUE!"}},{"$f":"IF(MA40=\"Hold\",(ME40)/(LP40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(MA40=\"Purchase\",ME40/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(MA40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/LP40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA40=\"Hold\",IFERROR((((LP40-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(LP40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(LP40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(LP40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,MA40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,MA40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA40=\"Hold\",((LP40-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+MG40),\n\nIF(MA40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF40-MG40","v":{"$error":"#VALUE!"}},{"$f":"((ME40-MH40)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MB40*(1+ML40)","v":66153.619838889339},{"$f":"MK40-ML40","v":{"$error":"#VALUE!"}},{"$f":"((ME40-MM40)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA40=\"Hold\",MA40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":61014.029999999992},"#N/A N/A",{"$f":"MD40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"MR40*MS40","v":{"$error":"#VALUE!"}},{"$f":"IF(MP40=\"Hold\",(MT40)/(ME40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(MP40=\"Purchase\",MT40/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(MP40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/ME40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP40=\"Hold\",IFERROR((((ME40-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(ME40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(ME40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(ME40+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,MP40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,MP40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP40=\"Hold\",((ME40-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+MV40),\n\nIF(MP40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU40-MV40","v":{"$error":"#VALUE!"}},{"$f":"((MT40-MW40)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"MQ40*(1+NA40)","v":66153.619838889339},{"$f":"MZ40-NA40","v":{"$error":"#VALUE!"}},{"$f":"((MT40-NB40)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP40=\"Hold\",MP40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":61014.029999999992},"#N/A N/A",{"$f":"MS40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"NG40*NH40","v":{"$error":"#VALUE!"}},{"$f":"IF(NE40=\"Hold\",(NI40)/(MT40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(NE40=\"Purchase\",NI40/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(NE40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/MT40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE40=\"Hold\",IFERROR((((MT40-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(MT40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(MT40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(MT40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,NE40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,NE40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE40=\"Hold\",((MT40-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+NK40),\n\nIF(NE40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ40-NK40","v":{"$error":"#VALUE!"}},{"$f":"((NI40-NL40)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NF40*(1+NP40)","v":66153.619838889339},{"$f":"NO40-NP40","v":{"$error":"#VALUE!"}},{"$f":"((NI40-NQ40)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE40=\"Hold\",NE40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":61014.029999999992},"#N/A N/A",{"$f":"NH40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"NV40*NW40","v":{"$error":"#VALUE!"}},{"$f":"IF(NT40=\"Hold\",(NX40)/(NI40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(NT40=\"Purchase\",NX40/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(NT40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/NI40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT40=\"Hold\",IFERROR((((NI40-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(NI40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(NI40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(NI40+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,NT40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,NT40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT40=\"Hold\",((NI40-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+NZ40),\n\nIF(NT40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY40-NZ40","v":{"$error":"#VALUE!"}},{"$f":"((NX40-OA40)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"NU40*(1+OE40)","v":66153.619838889339},{"$f":"OD40-OE40","v":{"$error":"#VALUE!"}},{"$f":"((NX40-OF40)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT40=\"Hold\",NT40=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU40+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":61014.029999999992},"#N/A N/A",{"$f":"NW40+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B40,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":427},{"$f":"OK40*OL40","v":{"$error":"#VALUE!"}},{"$f":"IF(OI40=\"Hold\",(OM40)/(NX40+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40))-1,\nIF(OI40=\"Purchase\",OM40/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B40)-1,\nIF(OI40=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B40)/NX40-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI40=\"Hold\",IFERROR((((NX40-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))/(NX40+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")/(NX40+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\")/(NX40+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI40=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,OI40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI40=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,OI40,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI40=\"Hold\",((NX40-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI40=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B40,Trades!$E:$E,\"Purchase\")*(1+OO40),\n\nIF(OI40=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON40-OO40","v":{"$error":"#VALUE!"}},{"$f":"((OM40-OP40)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"OJ40*(1+OT40)","v":66153.619838889339},{"$f":"OS40-OT40","v":{"$error":"#VALUE!"}},{"$f":"((OM40-OU40)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Tesla","TSLA","Consumer Discretionary","Automobiles","Large Growth",248.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase",{"$f":"AN41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":54743.13},209.09,{"$f":"AP41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":260},54363.4,{"$f":"IF(BB41=\"Hold\",(BF41)/(AQ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(BB41=\"Purchase\",BF41/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(BB41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/AQ41-1)))","v":-6.936578160583684E-3},{"$f":"IF(BB41=\"Hold\",IFERROR((((AQ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(AQ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(AQ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(AQ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,BB41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,BB41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.8112594596895494E-2},{"$f":"IF(BB41=\"Hold\",((AQ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+BH41),\n\nIF(BB41=\"Sale\",0)))","v":55734.670120655137},-2.5049172757479178E-2,-5.0471323110939654E-4,-6.936578160583684E-3,1.8112594596895404E-2,55734.670120655137,-2.5049172757479088E-2,-5.1447332083078869E-4,"Hold",{"$f":"BC41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":54743.13},206.93,{"$f":"BE41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":260},53801.8,{"$f":"IF(BQ41=\"Hold\",(BU41)/(BF41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(BQ41=\"Purchase\",BU41/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(BQ41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/BF41-1)))","v":-1.0330479697737815E-2},{"$f":"IF(BQ41=\"Hold\",IFERROR((((BF41-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(BF41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(BF41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(BF41+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,BQ41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,BQ41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ41=\"Hold\",((BF41-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+BW41),\n\nIF(BQ41=\"Sale\",0)))","v":54423.927278264375},-1.1443862566807272E-2,-2.3197204998614234E-4,-1.7195399678461842E-2,1.9246143718503417E-2,55796.724147580717,-3.6441543396965259E-2,-6.522485311936827E-4,"Hold",{"$f":"BR41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":54743.13},232.36,{"$f":"BT41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":260},60413.600000000006,{"$f":"IF(CF41=\"Hold\",(CJ41)/(BU41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(CF41=\"Purchase\",CJ41/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(CF41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/BU41-1)))","v":0.12289179915913606},{"$f":"IF(CF41=\"Hold\",IFERROR((((BU41-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(BU41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(BU41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(BU41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,CF41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,CF41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF41=\"Hold\",((BU41-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+CL41),\n\nIF(CF41=\"Sale\",0)))","v":54596.984333840221},0.10811191570095771,2.1761929234701449E-3,0.10358322587692759,3.4310482937860431E-2,56621.393227830071,6.9272742939067156E-2,3.9424407362602821E-3,{"$f":"IF(OR(CF41=\"Hold\",CF41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":54743.13},207.19,{"$f":"CI41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"CW41*CX41","v":53869.4},{"$f":"IF(CU41=\"Hold\",(CY41)/(CJ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(CU41=\"Purchase\",CY41/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(CU41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/CJ41-1)))","v":-0.10832329144431063},{"$f":"IF(CU41=\"Hold\",IFERROR((((CJ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(CJ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(CJ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(CJ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,CU41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,CU41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU41=\"Hold\",((CJ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+DA41),\n\nIF(CU41=\"Sale\",0)))","v":58159.398931810669},{"$f":"CZ41-DA41","v":-7.1010483265534052E-2},{"$f":"((CY41-DB41)/(CY$47-DB$47))*DC$47","v":-1.6860965164921771E-3},-1.5960541532791361E-2,-4.2825457092977581E-3,{"$f":"CV41*(1+DF41)","v":54508.690043504968},{"$f":"DE41-DF41","v":-1.1677995823493603E-2},{"$f":"((CY41-DG41)/(CY$47-DG$47))*DH$47","v":-6.450770995607355E-4},{"$f":"IF(OR(CU41=\"Hold\",CU41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":54743.13},220.01,{"$f":"CX41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"DL41*DM41","v":57202.6},{"$f":"IF(DJ41=\"Hold\",(DN41)/(CY41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(DJ41=\"Purchase\",DN41/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(DJ41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/CY41-1)))","v":6.1875573145421914E-2},{"$f":"IF(DJ41=\"Hold\",IFERROR((((CY41-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(CY41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(CY41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(CY41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,DJ41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,DJ41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ41=\"Hold\",((CY41-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+DP41),\n\nIF(DJ41=\"Sale\",0)))","v":55579.014311616287},{"$f":"DO41-DP41","v":3.0139294077596988E-2},{"$f":"((DN41-DQ41)/(DN$47-DQ$47))*DR$47","v":6.1848048334405806E-4},4.4927463957577851E-2,2.7317821292776046E-2,{"$f":"DK41*(1+DU41)","v":56238.593042347202},{"$f":"DT41-DU41","v":1.7609642664801806E-2},{"$f":"((DN41-DV41)/(DN$47-DV$47))*DW$47","v":-1.3477516120191959E-2},{"$f":"IF(OR(DJ41=\"Hold\",DJ41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":54743.13},231.61,{"$f":"DM41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"EA41*EB41","v":60218.600000000006},{"$f":"IF(DY41=\"Hold\",(EC41)/(DN41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(DY41=\"Purchase\",EC41/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(DY41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/DN41-1)))","v":5.2724876141993615E-2},{"$f":"IF(DY41=\"Hold\",IFERROR((((DN41-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(DN41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(DN41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(DN41+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,DY41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,DY41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY41=\"Hold\",((DN41-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+EE41),\n\nIF(DY41=\"Sale\",0)))","v":57510.098986120815},{"$f":"ED41-EE41","v":4.7349264087282572E-2},{"$f":"((EC41-EF41)/(EC$47-EF$47))*EG$47","v":1.0221070308048627E-3},0.10002113507210875,3.2840283356937006E-2,{"$f":"DZ41*(1+EJ41)","v":56540.909901045634},{"$f":"EI41-EJ41","v":6.7180851715171741E-2},{"$f":"((EC41-EK41)/(EC$47-EK$47))*EL$47","v":1.2400070801901537E-2},{"$f":"IF(OR(DY41=\"Hold\",DY41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":54743.13},"#N/A N/A",{"$f":"EB41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"EP41*EQ41","v":{"$error":"#VALUE!"}},{"$f":"IF(EN41=\"Hold\",(ER41)/(EC41+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(EN41=\"Purchase\",ER41/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(EN41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/EC41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN41=\"Hold\",IFERROR((((EC41-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(EC41+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(EC41+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(EC41+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,EN41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,EN41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN41=\"Hold\",((EC41-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+ET41),\n\nIF(EN41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES41-ET41","v":{"$error":"#VALUE!"}},{"$f":"((ER41-EU41)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"EO41*(1+EY41)","v":56540.909901045634},{"$f":"EX41-EY41","v":{"$error":"#VALUE!"}},{"$f":"((ER41-EZ41)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN41=\"Hold\",EN41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":54743.13},"#N/A N/A",{"$f":"EQ41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"FE41*FF41","v":{"$error":"#VALUE!"}},{"$f":"IF(FC41=\"Hold\",(FG41)/(ER41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(FC41=\"Purchase\",FG41/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(FC41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/ER41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC41=\"Hold\",IFERROR((((ER41-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(ER41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(ER41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(ER41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,FC41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,FC41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC41=\"Hold\",((ER41-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+FI41),\n\nIF(FC41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH41-FI41","v":{"$error":"#VALUE!"}},{"$f":"((FG41-FJ41)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"FD41*(1+FN41)","v":56540.909901045634},{"$f":"FM41-FN41","v":{"$error":"#VALUE!"}},{"$f":"((FG41-FO41)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC41=\"Hold\",FC41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":54743.13},"#N/A N/A",{"$f":"FF41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"FT41*FU41","v":{"$error":"#VALUE!"}},{"$f":"IF(FR41=\"Hold\",(FV41)/(FG41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(FR41=\"Purchase\",FV41/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(FR41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/FG41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR41=\"Hold\",IFERROR((((FG41-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(FG41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(FG41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(FG41+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,FR41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,FR41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR41=\"Hold\",((FG41-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+FX41),\n\nIF(FR41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW41-FX41","v":{"$error":"#VALUE!"}},{"$f":"((FV41-FY41)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"FS41*(1+GC41)","v":56540.909901045634},{"$f":"GB41-GC41","v":{"$error":"#VALUE!"}},{"$f":"((FV41-GD41)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR41=\"Hold\",FR41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":54743.13},"#N/A N/A",{"$f":"FU41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"GI41*GJ41","v":{"$error":"#VALUE!"}},{"$f":"IF(GG41=\"Hold\",(GK41)/(FV41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(GG41=\"Purchase\",GK41/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(GG41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/FV41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG41=\"Hold\",IFERROR((((FV41-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(FV41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(FV41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(FV41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,GG41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,GG41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG41=\"Hold\",((FV41-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+GM41),\n\nIF(GG41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL41-GM41","v":{"$error":"#VALUE!"}},{"$f":"((GK41-GN41)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"GH41*(1+GR41)","v":56540.909901045634},{"$f":"GQ41-GR41","v":{"$error":"#VALUE!"}},{"$f":"((GK41-GS41)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG41=\"Hold\",GG41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":54743.13},"#N/A N/A",{"$f":"GJ41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"GX41*GY41","v":{"$error":"#VALUE!"}},{"$f":"IF(GV41=\"Hold\",(GZ41)/(GK41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(GV41=\"Purchase\",GZ41/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(GV41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/GK41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV41=\"Hold\",IFERROR((((GK41-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(GK41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(GK41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(GK41+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,GV41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,GV41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV41=\"Hold\",((GK41-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+HB41),\n\nIF(GV41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA41-HB41","v":{"$error":"#VALUE!"}},{"$f":"((GZ41-HC41)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"GW41*(1+HG41)","v":56540.909901045634},{"$f":"HF41-HG41","v":{"$error":"#VALUE!"}},{"$f":"((GZ41-HH41)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV41=\"Hold\",GV41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":54743.13},"#N/A N/A",{"$f":"GY41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"HM41*HN41","v":{"$error":"#VALUE!"}},{"$f":"IF(HK41=\"Hold\",(HO41)/(GZ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(HK41=\"Purchase\",HO41/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(HK41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/GZ41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK41=\"Hold\",IFERROR((((GZ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(GZ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(GZ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(GZ41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,HK41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,HK41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK41=\"Hold\",((GZ41-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+HQ41),\n\nIF(HK41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP41-HQ41","v":{"$error":"#VALUE!"}},{"$f":"((HO41-HR41)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"HL41*(1+HV41)","v":56540.909901045634},{"$f":"HU41-HV41","v":{"$error":"#VALUE!"}},{"$f":"((HO41-HW41)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK41=\"Hold\",HK41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":54743.13},"#N/A N/A",{"$f":"HN41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"IB41*IC41","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ41=\"Hold\",(ID41)/(HO41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(HZ41=\"Purchase\",ID41/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(HZ41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/HO41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ41=\"Hold\",IFERROR((((HO41-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(HO41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(HO41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(HO41+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,HZ41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,HZ41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ41=\"Hold\",((HO41-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+IF41),\n\nIF(HZ41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE41-IF41","v":{"$error":"#VALUE!"}},{"$f":"((ID41-IG41)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"IA41*(1+IK41)","v":56540.909901045634},{"$f":"IJ41-IK41","v":{"$error":"#VALUE!"}},{"$f":"((ID41-IL41)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ41=\"Hold\",HZ41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":54743.13},"#N/A N/A",{"$f":"IC41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"IQ41*IR41","v":{"$error":"#VALUE!"}},{"$f":"IF(IO41=\"Hold\",(IS41)/(ID41+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(IO41=\"Purchase\",IS41/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(IO41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/ID41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO41=\"Hold\",IFERROR((((ID41-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(ID41+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(ID41+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(ID41+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,IO41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,IO41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO41=\"Hold\",((ID41-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+IU41),\n\nIF(IO41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT41-IU41","v":{"$error":"#VALUE!"}},{"$f":"((IS41-IV41)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"IP41*(1+IZ41)","v":56540.909901045634},{"$f":"IY41-IZ41","v":{"$error":"#VALUE!"}},{"$f":"((IS41-JA41)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO41=\"Hold\",IO41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":54743.13},"#N/A N/A",{"$f":"IR41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"JF41*JG41","v":{"$error":"#VALUE!"}},{"$f":"IF(JD41=\"Hold\",(JH41)/(IS41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(JD41=\"Purchase\",JH41/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(JD41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/IS41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD41=\"Hold\",IFERROR((((IS41-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(IS41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(IS41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(IS41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,JD41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,JD41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD41=\"Hold\",((IS41-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+JJ41),\n\nIF(JD41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI41-JJ41","v":{"$error":"#VALUE!"}},{"$f":"((JH41-JK41)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"JE41*(1+JO41)","v":56540.909901045634},{"$f":"JN41-JO41","v":{"$error":"#VALUE!"}},{"$f":"((JH41-JP41)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD41=\"Hold\",JD41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":54743.13},"#N/A N/A",{"$f":"JG41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"JU41*JV41","v":{"$error":"#VALUE!"}},{"$f":"IF(JS41=\"Hold\",(JW41)/(JH41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(JS41=\"Purchase\",JW41/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(JS41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/JH41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS41=\"Hold\",IFERROR((((JH41-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(JH41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(JH41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(JH41+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,JS41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,JS41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS41=\"Hold\",((JH41-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+JY41),\n\nIF(JS41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX41-JY41","v":{"$error":"#VALUE!"}},{"$f":"((JW41-JZ41)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"JT41*(1+KD41)","v":56540.909901045634},{"$f":"KC41-KD41","v":{"$error":"#VALUE!"}},{"$f":"((JW41-KE41)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS41=\"Hold\",JS41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":54743.13},"#N/A N/A",{"$f":"JV41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"KJ41*KK41","v":{"$error":"#VALUE!"}},{"$f":"IF(KH41=\"Hold\",(KL41)/(JW41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(KH41=\"Purchase\",KL41/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(KH41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/JW41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH41=\"Hold\",IFERROR((((JW41-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(JW41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(JW41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(JW41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,KH41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,KH41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH41=\"Hold\",((JW41-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+KN41),\n\nIF(KH41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM41-KN41","v":{"$error":"#VALUE!"}},{"$f":"((KL41-KO41)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"KI41*(1+KS41)","v":56540.909901045634},{"$f":"KR41-KS41","v":{"$error":"#VALUE!"}},{"$f":"((KL41-KT41)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH41=\"Hold\",KH41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":54743.13},"#N/A N/A",{"$f":"KK41+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B41,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":260},{"$f":"KY41*KZ41","v":{"$error":"#VALUE!"}},{"$f":"IF(KW41=\"Hold\",(LA41)/(KL41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41))-1,\nIF(KW41=\"Purchase\",LA41/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B41)-1,\nIF(KW41=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B41)/KL41-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW41=\"Hold\",IFERROR((((KL41-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))/(KL41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")/(KL41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\")/(KL41+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW41=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,KW41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW41=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,KW41,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW41=\"Hold\",((KL41-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW41=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\")*(1+LC41),\n\nIF(KW41=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB41-LC41","v":{"$error":"#VALUE!"}},{"$f":"((LA41-LD41)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2840283356937006E-2,{"$f":"KX41*(1+LH41)","v":56540.909901045634},{"$f":"LG41-LH41","v":{"$error":"#VALUE!"}},{"$f":"((LA41-LI41)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW41=\"Hold\",KW41=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX41+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B41,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":54743.13},"#N/A N/A"]
["Time Warner Inc","TWX","Consumer Discretionary","Media","Small Growth",68.75,898,{"$f":"F42*G42","v":61737.5},"Hold",{"$f":"H42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":61737.5},70.59,{"$f":"G42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"K42*L42","v":63389.82},{"$f":"IF(I42=\"Hold\",(M42)/(H42+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(I42=\"Purchase\",M42/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(I42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/H42-1)))","v":2.6763636363636323E-2},{"$f":"IF(I42=\"Hold\",IFERROR((((H42-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(H42+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(H42+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(H42+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,I42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,I42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I42=\"Hold\",((H42-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+O42),\n\nIF(I42=\"Sale\",0)))","v":62193.761107987913},{"$f":"N42-O42","v":1.937329648936359E-2},{"$f":"((M42-P42)/(M$47-P$47))*Q$47","v":4.7194844428584518E-4},{"$f":"N42","v":2.6763636363636323E-2},7.3903398742727342E-3,62193.761107987913,1.937329648936359E-2,4.7194844428584518E-4,"Hold",{"$f":"J42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":61737.5},73.09,{"$f":"L42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"Z42*AA42","v":65634.820000000007},{"$f":"IF(X42=\"Hold\",(AB42)/(M42+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(X42=\"Purchase\",AB42/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(X42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/M42-1)))","v":3.5415781272134961E-2},{"$f":"IF(X42=\"Hold\",IFERROR((((M42-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(M42+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(M42+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(M42+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,X42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,X42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X42=\"Hold\",((M42-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+AD42),\n\nIF(X42=\"Sale\",0)))","v":65650.241960595507},{"$f":"AC42-AD42","v":-2.4328765400358915E-4},{"$f":"((AB42-AE42)/(AB$47-AE$47))*AF$47","v":-5.8284029267227205E-6},{"$f":"((1+N42)*(1+AC42))-1","v":6.3127272727272699E-2},4.3312941439375363E-2,{"$f":"Y42*(1+AI42)","v":64411.532722113436},{"$f":"AH42-AI42","v":1.9814331287897335E-2},{"$f":"((AB42-AJ42)/(AB$47-AJ$47))*AK$47","v":4.3036600901449852E-4},"Hold",{"$f":"Y42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":61737.5},72.02,{"$f":"AA42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"AO42*AP42","v":64673.96},{"$f":"IF(AM42=\"Hold\",(AQ42)/(AB42+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(AM42=\"Purchase\",AQ42/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(AM42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/AB42-1)))","v":-1.4639485565741017E-2},{"$f":"IF(AM42=\"Hold\",IFERROR((((AB42-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(AB42+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(AB42+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(AB42+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,AM42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,AM42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM42=\"Hold\",((AB42-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+AS42),\n\nIF(AM42=\"Sale\",0)))","v":66088.477524756148},{"$f":"AR42-AS42","v":-2.1551327858538437E-2},{"$f":"((AQ42-AT42)/(AQ$47-AT$47))*AU$47","v":-5.3100903238802958E-4},{"$f":"((1+AH42)*(1+AR42))-1","v":4.7563636363636252E-2},5.0524155952638816E-2,{"$f":"AN42*(1+AX42)","v":64856.735078126039},{"$f":"AW42-AX42","v":-2.9605195890025637E-3},{"$f":"((AQ42-AY42)/(AQ$47-AY$47))*AZ$47","v":-6.2338565006569063E-5},"Hold",{"$f":"AN42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":61737.5},73.27,{"$f":"AP42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":898},65796.459999999992,{"$f":"IF(BB42=\"Hold\",(BF42)/(AQ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(BB42=\"Purchase\",BF42/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(BB42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/AQ42-1)))","v":1.7356289919466805E-2},{"$f":"IF(BB42=\"Hold\",IFERROR((((AQ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(AQ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(AQ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(AQ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,BB42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,BB42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB42=\"Hold\",((AQ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+BH42),\n\nIF(BB42=\"Sale\",0)))","v":65797.585078495656},-1.7396159067043643E-5,-4.1409930417451796E-7,6.5745454545454329E-2,6.8775632856076685E-2,65983.535633452033,-3.0301783106223557E-3,-7.0187063029283328E-5,"Hold",{"$f":"BC42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":61737.5},75.34,{"$f":"BE42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":898},67655.320000000007,{"$f":"IF(BQ42=\"Hold\",(BU42)/(BF42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(BQ42=\"Purchase\",BU42/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(BQ42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/BF42-1)))","v":2.8251671898458008E-2},{"$f":"IF(BQ42=\"Hold\",IFERROR((((BF42-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(BF42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(BF42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(BF42+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,BQ42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,BQ42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ42=\"Hold\",((BF42-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+BW42),\n\nIF(BQ42=\"Sale\",0)))","v":65869.716651409413},2.713828902938855E-2,6.6579634699551389E-4,9.5854545454545415E-2,6.9965589336577594E-2,66057.000571666955,2.5888956117967821E-2,5.2257701164870011E-4,"Hold",{"$f":"BR42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":61737.5},68.86,{"$f":"BT42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":898},61836.28,{"$f":"IF(CF42=\"Hold\",(CJ42)/(BU42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(CF42=\"Purchase\",CJ42/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(CF42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/BU42-1)))","v":-8.6010087602867102E-2},{"$f":"IF(CF42=\"Hold\",IFERROR((((BU42-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(BU42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(BU42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(BU42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,CF42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,CF42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF42=\"Hold\",((BU42-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+CL42),\n\nIF(CF42=\"Sale\",0)))","v":68655.257744925766},-0.10078997106104545,-2.551210526103929E-3,1.5999999999998238E-3,8.577955605123333E-2,67033.315341713023,-8.4179556051233506E-2,-5.4029236984959577E-3,{"$f":"IF(OR(CF42=\"Hold\",CF42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":61737.5},69.930000000000007,{"$f":"CI42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"CW42*CX42","v":62797.140000000007},{"$f":"IF(CU42=\"Hold\",(CY42)/(CJ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(CU42=\"Purchase\",CY42/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(CU42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/CJ42-1)))","v":1.5538774324716842E-2},{"$f":"IF(CU42=\"Hold\",IFERROR((((CJ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(CJ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(CJ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(CJ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,CU42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,CU42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU42=\"Hold\",((CJ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+DA42),\n\nIF(CU42=\"Sale\",0)))","v":59528.994745870878},{"$f":"CZ42-DA42","v":5.2851582503493422E-2},{"$f":"((CY42-DB42)/(CY$47-DB$47))*DC$47","v":1.284477785651057E-3},1.716363636363627E-2,4.5266071751856485E-2,{"$f":"CV42*(1+DF42)","v":64532.114104780238},{"$f":"DE42-DF42","v":-2.8102435388220215E-2},{"$f":"((CY42-DG42)/(CY$47-DG$47))*DH$47","v":-1.7506796401654259E-3},{"$f":"IF(OR(CU42=\"Hold\",CU42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":61737.5},70.72,{"$f":"CX42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"DL42*DM42","v":63506.559999999998},{"$f":"IF(DJ42=\"Hold\",(DN42)/(CY42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(DJ42=\"Purchase\",DN42/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(DJ42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/CY42-1)))","v":1.1297011297011217E-2},{"$f":"IF(DJ42=\"Hold\",IFERROR((((CY42-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(CY42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(CY42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(CY42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,DJ42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,DJ42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ42=\"Hold\",((CY42-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+DP42),\n\nIF(DJ42=\"Sale\",0)))","v":64790.087559701271},{"$f":"DO42-DP42","v":-2.0439267770813709E-2},{"$f":"((DN42-DQ42)/(DN$47-DQ$47))*DR$47","v":-4.8894046750296981E-4},2.8654545454545266E-2,7.8438927505102507E-2,{"$f":"DK42*(1+DU42)","v":66580.123286846268},{"$f":"DT42-DU42","v":-4.9784382050557241E-2},{"$f":"((DN42-DV42)/(DN$47-DV$47))*DW$47","v":4.2970642915027946E-2},{"$f":"IF(OR(DJ42=\"Hold\",DJ42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":61737.5},69.78,{"$f":"DM42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"EA42*EB42","v":62662.44},{"$f":"IF(DY42=\"Hold\",(EC42)/(DN42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(DY42=\"Purchase\",EC42/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(DY42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/DN42-1)))","v":-1.3291855203619862E-2},{"$f":"IF(DY42=\"Hold\",IFERROR((((DN42-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(DN42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(DN42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(DN42+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,DY42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,DY42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY42=\"Hold\",((DN42-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+EE42),\n\nIF(DY42=\"Sale\",0)))","v":63847.946629489226},{"$f":"ED42-EE42","v":-1.8667467258330905E-2},{"$f":"((EC42-EF42)/(EC$47-EF$47))*EG$47","v":-4.4737463816978948E-4},1.4981818181817985E-2,8.4236196804068575E-2,{"$f":"DZ42*(1+EJ42)","v":66938.032200191185},{"$f":"EI42-EJ42","v":-6.925437862225059E-2},{"$f":"((EC42-EK42)/(EC$47-EK$47))*EL$47","v":-1.4416017819854484E-2},{"$f":"IF(OR(DY42=\"Hold\",DY42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":61737.5},"#N/A N/A",{"$f":"EB42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"EP42*EQ42","v":{"$error":"#VALUE!"}},{"$f":"IF(EN42=\"Hold\",(ER42)/(EC42+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(EN42=\"Purchase\",ER42/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(EN42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/EC42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN42=\"Hold\",IFERROR((((EC42-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(EC42+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(EC42+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(EC42+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,EN42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,EN42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN42=\"Hold\",((EC42-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+ET42),\n\nIF(EN42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES42-ET42","v":{"$error":"#VALUE!"}},{"$f":"((ER42-EU42)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"EO42*(1+EY42)","v":66938.032200191185},{"$f":"EX42-EY42","v":{"$error":"#VALUE!"}},{"$f":"((ER42-EZ42)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN42=\"Hold\",EN42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":61737.5},"#N/A N/A",{"$f":"EQ42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"FE42*FF42","v":{"$error":"#VALUE!"}},{"$f":"IF(FC42=\"Hold\",(FG42)/(ER42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(FC42=\"Purchase\",FG42/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(FC42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/ER42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC42=\"Hold\",IFERROR((((ER42-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(ER42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(ER42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(ER42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,FC42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,FC42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC42=\"Hold\",((ER42-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+FI42),\n\nIF(FC42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH42-FI42","v":{"$error":"#VALUE!"}},{"$f":"((FG42-FJ42)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FD42*(1+FN42)","v":66938.032200191185},{"$f":"FM42-FN42","v":{"$error":"#VALUE!"}},{"$f":"((FG42-FO42)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC42=\"Hold\",FC42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":61737.5},"#N/A N/A",{"$f":"FF42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"FT42*FU42","v":{"$error":"#VALUE!"}},{"$f":"IF(FR42=\"Hold\",(FV42)/(FG42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(FR42=\"Purchase\",FV42/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(FR42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/FG42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR42=\"Hold\",IFERROR((((FG42-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(FG42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(FG42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(FG42+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,FR42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,FR42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR42=\"Hold\",((FG42-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+FX42),\n\nIF(FR42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW42-FX42","v":{"$error":"#VALUE!"}},{"$f":"((FV42-FY42)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"FS42*(1+GC42)","v":66938.032200191185},{"$f":"GB42-GC42","v":{"$error":"#VALUE!"}},{"$f":"((FV42-GD42)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR42=\"Hold\",FR42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":61737.5},"#N/A N/A",{"$f":"FU42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"GI42*GJ42","v":{"$error":"#VALUE!"}},{"$f":"IF(GG42=\"Hold\",(GK42)/(FV42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(GG42=\"Purchase\",GK42/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(GG42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/FV42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG42=\"Hold\",IFERROR((((FV42-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(FV42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(FV42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(FV42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,GG42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,GG42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG42=\"Hold\",((FV42-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+GM42),\n\nIF(GG42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL42-GM42","v":{"$error":"#VALUE!"}},{"$f":"((GK42-GN42)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GH42*(1+GR42)","v":66938.032200191185},{"$f":"GQ42-GR42","v":{"$error":"#VALUE!"}},{"$f":"((GK42-GS42)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG42=\"Hold\",GG42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":61737.5},"#N/A N/A",{"$f":"GJ42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"GX42*GY42","v":{"$error":"#VALUE!"}},{"$f":"IF(GV42=\"Hold\",(GZ42)/(GK42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(GV42=\"Purchase\",GZ42/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(GV42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/GK42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV42=\"Hold\",IFERROR((((GK42-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(GK42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(GK42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(GK42+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,GV42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,GV42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV42=\"Hold\",((GK42-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+HB42),\n\nIF(GV42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA42-HB42","v":{"$error":"#VALUE!"}},{"$f":"((GZ42-HC42)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"GW42*(1+HG42)","v":66938.032200191185},{"$f":"HF42-HG42","v":{"$error":"#VALUE!"}},{"$f":"((GZ42-HH42)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV42=\"Hold\",GV42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":61737.5},"#N/A N/A",{"$f":"GY42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"HM42*HN42","v":{"$error":"#VALUE!"}},{"$f":"IF(HK42=\"Hold\",(HO42)/(GZ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(HK42=\"Purchase\",HO42/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(HK42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/GZ42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK42=\"Hold\",IFERROR((((GZ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(GZ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(GZ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(GZ42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,HK42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,HK42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK42=\"Hold\",((GZ42-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+HQ42),\n\nIF(HK42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP42-HQ42","v":{"$error":"#VALUE!"}},{"$f":"((HO42-HR42)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"HL42*(1+HV42)","v":66938.032200191185},{"$f":"HU42-HV42","v":{"$error":"#VALUE!"}},{"$f":"((HO42-HW42)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK42=\"Hold\",HK42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":61737.5},"#N/A N/A",{"$f":"HN42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"IB42*IC42","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ42=\"Hold\",(ID42)/(HO42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(HZ42=\"Purchase\",ID42/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(HZ42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/HO42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ42=\"Hold\",IFERROR((((HO42-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(HO42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(HO42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(HO42+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,HZ42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,HZ42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ42=\"Hold\",((HO42-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+IF42),\n\nIF(HZ42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE42-IF42","v":{"$error":"#VALUE!"}},{"$f":"((ID42-IG42)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IA42*(1+IK42)","v":66938.032200191185},{"$f":"IJ42-IK42","v":{"$error":"#VALUE!"}},{"$f":"((ID42-IL42)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ42=\"Hold\",HZ42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":61737.5},"#N/A N/A",{"$f":"IC42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"IQ42*IR42","v":{"$error":"#VALUE!"}},{"$f":"IF(IO42=\"Hold\",(IS42)/(ID42+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(IO42=\"Purchase\",IS42/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(IO42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/ID42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO42=\"Hold\",IFERROR((((ID42-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(ID42+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(ID42+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(ID42+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,IO42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,IO42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO42=\"Hold\",((ID42-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+IU42),\n\nIF(IO42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT42-IU42","v":{"$error":"#VALUE!"}},{"$f":"((IS42-IV42)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"IP42*(1+IZ42)","v":66938.032200191185},{"$f":"IY42-IZ42","v":{"$error":"#VALUE!"}},{"$f":"((IS42-JA42)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO42=\"Hold\",IO42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":61737.5},"#N/A N/A",{"$f":"IR42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"JF42*JG42","v":{"$error":"#VALUE!"}},{"$f":"IF(JD42=\"Hold\",(JH42)/(IS42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(JD42=\"Purchase\",JH42/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(JD42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/IS42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD42=\"Hold\",IFERROR((((IS42-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(IS42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(IS42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(IS42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,JD42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,JD42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD42=\"Hold\",((IS42-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+JJ42),\n\nIF(JD42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI42-JJ42","v":{"$error":"#VALUE!"}},{"$f":"((JH42-JK42)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JE42*(1+JO42)","v":66938.032200191185},{"$f":"JN42-JO42","v":{"$error":"#VALUE!"}},{"$f":"((JH42-JP42)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD42=\"Hold\",JD42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":61737.5},"#N/A N/A",{"$f":"JG42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"JU42*JV42","v":{"$error":"#VALUE!"}},{"$f":"IF(JS42=\"Hold\",(JW42)/(JH42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(JS42=\"Purchase\",JW42/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(JS42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/JH42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS42=\"Hold\",IFERROR((((JH42-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(JH42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(JH42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(JH42+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,JS42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,JS42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS42=\"Hold\",((JH42-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+JY42),\n\nIF(JS42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX42-JY42","v":{"$error":"#VALUE!"}},{"$f":"((JW42-JZ42)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"JT42*(1+KD42)","v":66938.032200191185},{"$f":"KC42-KD42","v":{"$error":"#VALUE!"}},{"$f":"((JW42-KE42)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS42=\"Hold\",JS42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":61737.5},"#N/A N/A",{"$f":"JV42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"KJ42*KK42","v":{"$error":"#VALUE!"}},{"$f":"IF(KH42=\"Hold\",(KL42)/(JW42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(KH42=\"Purchase\",KL42/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(KH42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/JW42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH42=\"Hold\",IFERROR((((JW42-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(JW42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(JW42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(JW42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,KH42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,KH42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH42=\"Hold\",((JW42-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+KN42),\n\nIF(KH42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM42-KN42","v":{"$error":"#VALUE!"}},{"$f":"((KL42-KO42)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KI42*(1+KS42)","v":66938.032200191185},{"$f":"KR42-KS42","v":{"$error":"#VALUE!"}},{"$f":"((KL42-KT42)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH42=\"Hold\",KH42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":61737.5},"#N/A N/A",{"$f":"KK42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"KY42*KZ42","v":{"$error":"#VALUE!"}},{"$f":"IF(KW42=\"Hold\",(LA42)/(KL42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(KW42=\"Purchase\",LA42/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(KW42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/KL42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW42=\"Hold\",IFERROR((((KL42-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(KL42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(KL42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(KL42+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,KW42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,KW42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW42=\"Hold\",((KL42-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+LC42),\n\nIF(KW42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB42-LC42","v":{"$error":"#VALUE!"}},{"$f":"((LA42-LD42)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.4236196804068575E-2,{"$f":"KX42*(1+LH42)","v":66938.032200191185},{"$f":"LG42-LH42","v":{"$error":"#VALUE!"}},{"$f":"((LA42-LI42)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW42=\"Hold\",KW42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":61737.5},"#N/A N/A",{"$f":"KZ42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"LN42*LO42","v":{"$error":"#VALUE!"}},{"$f":"IF(LL42=\"Hold\",(LP42)/(LA42+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(LL42=\"Purchase\",LP42/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(LL42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/LA42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL42=\"Hold\",IFERROR((((LA42-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(LA42+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(LA42+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(LA42+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,LL42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,LL42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL42=\"Hold\",((LA42-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+LR42),\n\nIF(LL42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ42-LR42","v":{"$error":"#VALUE!"}},{"$f":"((LP42-LS42)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG42)*(1+LQ42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH42)*(1+LR42))-1","v":8.4236196804068575E-2},{"$f":"LM42*(1+LW42)","v":66938.032200191185},{"$f":"LV42-LW42","v":{"$error":"#VALUE!"}},{"$f":"((LP42-LX42)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(LL42=\"Hold\",LL42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"LM42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":61737.5},"#N/A N/A",{"$f":"LO42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"MC42*MD42","v":{"$error":"#VALUE!"}},{"$f":"IF(MA42=\"Hold\",(ME42)/(LP42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(MA42=\"Purchase\",ME42/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(MA42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/LP42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA42=\"Hold\",IFERROR((((LP42-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(LP42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(LP42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(LP42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,MA42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,MA42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA42=\"Hold\",((LP42-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+MG42),\n\nIF(MA42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF42-MG42","v":{"$error":"#VALUE!"}},{"$f":"((ME42-MH42)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV42)*(1+MF42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW42)*(1+MG42))-1","v":8.4236196804068575E-2},{"$f":"MB42*(1+ML42)","v":66938.032200191185},{"$f":"MK42-ML42","v":{"$error":"#VALUE!"}},{"$f":"((ME42-MM42)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MA42=\"Hold\",MA42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MB42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":61737.5},"#N/A N/A",{"$f":"MD42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"MR42*MS42","v":{"$error":"#VALUE!"}},{"$f":"IF(MP42=\"Hold\",(MT42)/(ME42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(MP42=\"Purchase\",MT42/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(MP42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/ME42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP42=\"Hold\",IFERROR((((ME42-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(ME42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(ME42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(ME42+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,MP42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,MP42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP42=\"Hold\",((ME42-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+MV42),\n\nIF(MP42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU42-MV42","v":{"$error":"#VALUE!"}},{"$f":"((MT42-MW42)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK42)*(1+MU42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML42)*(1+MV42))-1","v":8.4236196804068575E-2},{"$f":"MQ42*(1+NA42)","v":66938.032200191185},{"$f":"MZ42-NA42","v":{"$error":"#VALUE!"}},{"$f":"((MT42-NB42)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(MP42=\"Hold\",MP42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"MQ42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":61737.5},"#N/A N/A",{"$f":"MS42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"NG42*NH42","v":{"$error":"#VALUE!"}},{"$f":"IF(NE42=\"Hold\",(NI42)/(MT42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(NE42=\"Purchase\",NI42/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(NE42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/MT42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE42=\"Hold\",IFERROR((((MT42-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(MT42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(MT42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(MT42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,NE42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,NE42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE42=\"Hold\",((MT42-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+NK42),\n\nIF(NE42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ42-NK42","v":{"$error":"#VALUE!"}},{"$f":"((NI42-NL42)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ42)*(1+NJ42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA42)*(1+NK42))-1","v":8.4236196804068575E-2},{"$f":"NF42*(1+NP42)","v":66938.032200191185},{"$f":"NO42-NP42","v":{"$error":"#VALUE!"}},{"$f":"((NI42-NQ42)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NE42=\"Hold\",NE42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NF42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":61737.5},"#N/A N/A",{"$f":"NH42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"NV42*NW42","v":{"$error":"#VALUE!"}},{"$f":"IF(NT42=\"Hold\",(NX42)/(NI42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(NT42=\"Purchase\",NX42/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(NT42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/NI42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT42=\"Hold\",IFERROR((((NI42-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(NI42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(NI42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(NI42+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,NT42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,NT42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT42=\"Hold\",((NI42-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+NZ42),\n\nIF(NT42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY42-NZ42","v":{"$error":"#VALUE!"}},{"$f":"((NX42-OA42)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO42)*(1+NY42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP42)*(1+NZ42))-1","v":8.4236196804068575E-2},{"$f":"NU42*(1+OE42)","v":66938.032200191185},{"$f":"OD42-OE42","v":{"$error":"#VALUE!"}},{"$f":"((NX42-OF42)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(NT42=\"Hold\",NT42=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"NU42+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":61737.5},"#N/A N/A",{"$f":"NW42+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B42,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":898},{"$f":"OK42*OL42","v":{"$error":"#VALUE!"}},{"$f":"IF(OI42=\"Hold\",(OM42)/(NX42+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42))-1,\nIF(OI42=\"Purchase\",OM42/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B42)-1,\nIF(OI42=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B42)/NX42-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI42=\"Hold\",IFERROR((((NX42-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))/(NX42+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")/(NX42+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\")/(NX42+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI42=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,OI42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI42=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,OI42,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI42=\"Hold\",((NX42-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI42=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B42,Trades!$E:$E,\"Purchase\")*(1+OO42),\n\nIF(OI42=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON42-OO42","v":{"$error":"#VALUE!"}},{"$f":"((OM42-OP42)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD42)*(1+ON42))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE42)*(1+OO42))-1","v":8.4236196804068575E-2},{"$f":"OJ42*(1+OT42)","v":66938.032200191185},{"$f":"OS42-OT42","v":{"$error":"#VALUE!"}},{"$f":"((OM42-OU42)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Valeant Pharmaceuticals International","VRX","Healthcare","Pharmaceuticals","Large Growth",178.38,420,{"$f":"F43*G43","v":74919.599999999991},"Hold",{"$f":"H43+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":74919.599999999991},182.32,{"$f":"G43+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":420},{"$f":"K43*L43","v":76574.399999999994},{"$f":"IF(I43=\"Hold\",(M43)/(H43+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(I43=\"Purchase\",M43/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(I43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/H43-1)))","v":2.2087677990806132E-2},{"$f":"IF(I43=\"Hold\",IFERROR((((H43-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(H43+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(H43+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(H43+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,I43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,I43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I43=\"Hold\",((H43-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+O43),\n\nIF(I43=\"Sale\",0)))","v":75473.281307244557},{"$f":"N43-O43","v":1.4697338116533398E-2},{"$f":"((M43-P43)/(M$47-P$47))*Q$47","v":4.3448634301423744E-4},2.2087677990806132E-2,7.3903398742727342E-3,75473.281307244557,1.4697338116533398E-2,4.3448634301423744E-4,"Hold",{"$f":"J43+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":74919.599999999991},175.94,{"$f":"L43+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":420},{"$f":"Z43*AA43","v":73894.8},{"$f":"IF(X43=\"Hold\",(AB43)/(M43+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(X43=\"Purchase\",AB43/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(X43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/M43-1)))","v":-3.49934181658621E-2},{"$f":"IF(X43=\"Hold\",IFERROR((((M43-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(M43+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(M43+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(M43+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,X43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,X43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X43=\"Hold\",((M43-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+AD43),\n\nIF(X43=\"Sale\",0)))","v":79304.971807577691},{"$f":"AC43-AD43","v":-7.0652487092000643E-2},{"$f":"((AB43-AE43)/(AB$47-AE$47))*AF$47","v":-2.0446596917488334E-3},-1.3678663527301183E-2,4.3312941439375363E-2,{"$f":"Y43*(1+AI43)","v":78164.588247461419},{"$f":"AH43-AI43","v":-5.6991604966676546E-2},{"$f":"((AB43-AJ43)/(AB$47-AJ$47))*AK$47","v":-1.5021587820088222E-3},"Hold",{"$f":"Y43+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":74919.599999999991},177.56,{"$f":"AA43+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":420},{"$f":"AO43*AP43","v":74575.199999999997},{"$f":"IF(AM43=\"Hold\",(AQ43)/(AB43+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(AM43=\"Purchase\",AQ43/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(AM43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/AB43-1)))","v":9.2076844378765621E-3},{"$f":"IF(AM43=\"Hold\",IFERROR((((AB43-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(AB43+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(AB43+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(AB43+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,AM43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,AM43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM43=\"Hold\",((AB43-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+AS43),\n\nIF(AM43=\"Sale\",0)))","v":74405.549203857809},{"$f":"AR43-AS43","v":2.2958421450791407E-3},{"$f":"((AQ43-AT43)/(AQ$47-AT$47))*AU$47","v":6.3686807357761401E-5},-4.596927906715953E-3,5.0524155952638816E-2,{"$f":"AN43*(1+AX43)","v":78704.849554309316},{"$f":"AW43-AX43","v":-5.5121083859354769E-2},{"$f":"((AQ43-AY43)/(AQ$47-AY$47))*AZ$47","v":-1.4084875784768336E-3},"Hold",{"$f":"AN43+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":136381.34999999998},116.16,{"$f":"AP43+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":945},109771.2,{"$f":"IF(BB43=\"Hold\",(BF43)/(AQ43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(BB43=\"Purchase\",BF43/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(BB43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/AQ43-1)))","v":-0.19307805710139792},{"$f":"IF(BB43=\"Hold\",IFERROR((((AQ43-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(AQ43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(AQ43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(AQ43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,BB43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,BB43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7707526337584156E-2},{"$f":"IF(BB43=\"Hold\",((AQ43-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+BH43),\n\nIF(BB43=\"Sale\",0)))","v":137288.35734337347},-0.21078558343898207,-1.0128036179395821E-2,-0.19678741909924991,6.9126340112438456E-2,145808.89358509349,-0.26591375921168836,-1.3520627055556069E-2,"Hold",{"$f":"BC43+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":92234.301999999981},93.77,{"$f":"BE43+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B43,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":505},47353.85,{"$f":"IF(BQ43=\"Hold\",(BU43)/(BF43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(BQ43=\"Purchase\",BU43/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(BQ43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/BF43-1)))","v":-0.56861316993892752},{"$f":"IF(BQ43=\"Hold\",IFERROR((((BF43-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(BF43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(BF43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(BF43+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,BQ43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,BQ43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ43=\"Hold\",((BF43-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+BW43),\n\nIF(BQ43=\"Sale\",0)))","v":65697.216806634009},-0.569726552807997,-6.8396750157841994E-3,-0.65350467086005271,7.0316687064390537E-2,98719.912550336478,-0.72382135792444324,-1.6794342227141879E-2,"Sale",null,81.77,null,0,{"$f":"IF(CF43=\"Hold\",(CJ43)/(BU43+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43))-1,\nIF(CF43=\"Purchase\",CJ43/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B43)-1,\nIF(CF43=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B43)/BU43-1)))","v":-0.12644555828089998},{"$f":"IF(CF43=\"Hold\",IFERROR((((BU43-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))/(BU43+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")/(BU43+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\")/(BU43+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF43=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,CF43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF43=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,CF43,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.3382578832523428E-2},{"$f":"IF(CF43=\"Hold\",((BU43-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF43=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B43,Trades!$E:$E,\"Purchase\")*(1+CL43),\n\nIF(CF43=\"Sale\",0)))","v":0},-0.1398281371134234,0,-0.69731746619487756,8.4640284504795105E-2,0,-0.78195775069967266,0]
["Ventas Inc","VTR","Financials","Real Estate Investment Trusts (REITs)","Large Core",56.06,820,{"$f":"F44*G44","v":45969.200000000004},"Hold",{"$f":"H44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":45969.200000000004},56.06,{"$f":"G44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"K44*L44","v":45969.200000000004},{"$f":"IF(I44=\"Hold\",(M44)/(H44+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(I44=\"Purchase\",M44/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(I44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/H44-1)))","v":0},{"$f":"IF(I44=\"Hold\",IFERROR((((H44-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(H44+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(H44+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(H44+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,I44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,I44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I44=\"Hold\",((H44-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+O44),\n\nIF(I44=\"Sale\",0)))","v":46308.928011748423},{"$f":"N44-O44","v":-7.3903398742727342E-3},{"$f":"((M44-P44)/(M$47-P$47))*Q$47","v":-1.3405201674916302E-4},0,7.3903398742727342E-3,46308.928011748423,-7.3903398742727342E-3,-1.3405201674916302E-4,"Hold",{"$f":"J44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":45969.200000000004},57.65,{"$f":"L44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"Z44*AA44","v":47273},{"$f":"IF(X44=\"Hold\",(AB44)/(M44+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(X44=\"Purchase\",AB44/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(X44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/M44-1)))","v":2.8362468783446282E-2},{"$f":"IF(X44=\"Hold\",IFERROR((((M44-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(M44+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(M44+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(M44+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,X44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,X44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.565906892613855E-2},{"$f":"IF(X44=\"Hold\",((M44-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+AD44),\n\nIF(X44=\"Sale\",0)))","v":47608.418871279449},{"$f":"AC44-AD44","v":-7.296600142692268E-3},{"$f":"((AB44-AE44)/(AB$47-AE$47))*AF$47","v":-1.2676444858856405E-4},2.8362468783446282E-2,4.3312941439375363E-2,{"$f":"Y44*(1+AI44)","v":47960.261267614937},{"$f":"AH44-AI44","v":-1.4950472655929081E-2},{"$f":"((AB44-AJ44)/(AB$47-AJ$47))*AK$47","v":-2.4178612353811376E-4},"Hold",{"$f":"Y44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":45969.200000000004},56.97,{"$f":"AA44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"AO44*AP44","v":46715.4},{"$f":"IF(AM44=\"Hold\",(AQ44)/(AB44+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(AM44=\"Purchase\",AQ44/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(AM44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/AB44-1)))","v":-1.1795316565481273E-2},{"$f":"IF(AM44=\"Hold\",IFERROR((((AB44-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(AB44+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(AB44+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(AB44+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,AM44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,AM44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":6.9118422927974214E-3},{"$f":"IF(AM44=\"Hold\",((AB44-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+AS44),\n\nIF(AM44=\"Sale\",0)))","v":47599.743520707409},{"$f":"AR44-AS44","v":-1.8707158858278693E-2},{"$f":"((AQ44-AT44)/(AQ$47-AT$47))*AU$47","v":-3.3198202850856707E-4},1.6232607920085629E-2,5.0524155952638816E-2,{"$f":"AN44*(1+AX44)","v":48291.75502981805},{"$f":"AW44-AX44","v":-3.4291548032553187E-2},{"$f":"((AQ44-AY44)/(AQ$47-AY$47))*AZ$47","v":-5.3764283132725537E-4},"Hold",{"$f":"AN44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":45969.200000000004},55.13,{"$f":"AP44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":820},45206.6,{"$f":"IF(BB44=\"Hold\",(BF44)/(AQ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(BB44=\"Purchase\",BF44/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(BB44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/AQ44-1)))","v":-3.2297700544146157E-2},{"$f":"IF(BB44=\"Hold\",IFERROR((((AQ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(AQ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(AQ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(AQ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,BB44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,BB44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.7373686078533849E-2},{"$f":"IF(BB44=\"Hold\",((AQ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+BH44),\n\nIF(BB44=\"Sale\",0)))","v":47527.018694633145},-4.9671386622680003E-2,-8.5405931278909443E-4,-1.6589368533713955E-2,6.8775632856076685E-2,49130.760821887568,-8.536500138979064E-2,-1.4722672208055117E-3,"Hold",{"$f":"BC44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":45969.200000000004},53.72,{"$f":"BE44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":820},44050.400000000001,{"$f":"IF(BQ44=\"Hold\",(BU44)/(BF44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(BQ44=\"Purchase\",BU44/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(BQ44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/BF44-1)))","v":-2.5575911481951707E-2},{"$f":"IF(BQ44=\"Hold\",IFERROR((((BF44-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(BF44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(BF44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(BF44+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BQ44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,BQ44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BQ44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,BQ44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.113382869069457E-3},{"$f":"IF(BQ44=\"Hold\",((BF44-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+BW44),\n\nIF(BQ44=\"Sale\",0)))","v":45256.932254008876},-2.6689294351021166E-2,-4.4987861827512475E-4,-4.1740991794505966E-2,6.9965589336577594E-2,49185.462169331011,-0.11170658113108356,-1.6789293776388477E-3,"Hold",{"$f":"BR44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":45969.200000000004},50.82,{"$f":"BT44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":820},41672.400000000001,{"$f":"IF(CF44=\"Hold\",(CJ44)/(BU44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(CF44=\"Purchase\",CJ44/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(CF44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/BU44-1)))","v":-5.3983618763961294E-2},{"$f":"IF(CF44=\"Hold\",IFERROR((((BU44-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(BU44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(BU44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(BU44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,CF44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,CF44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":1.4779883458178355E-2},{"$f":"IF(CF44=\"Hold\",((BU44-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+CL44),\n\nIF(CF44=\"Sale\",0)))","v":44701.459778286138},-6.8763502222139644E-2,-1.133273854180287E-3,-9.347128077060296E-2,8.577955605123333E-2,49912.41756803036,-0.17925083682183629,-8.5664582337936727E-3,{"$f":"IF(OR(CF44=\"Hold\",CF44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CG44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":45969.200000000004},49.68,{"$f":"CI44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"CW44*CX44","v":40737.599999999999},{"$f":"IF(CU44=\"Hold\",(CY44)/(CJ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(CU44=\"Purchase\",CY44/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(CU44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/CJ44-1)))","v":-2.2432113341204318E-2},{"$f":"IF(CU44=\"Hold\",IFERROR((((CJ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(CJ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(CJ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(CJ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,CU44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,CU44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":-3.731280817877658E-2},{"$f":"IF(CU44=\"Hold\",((CJ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+DA44),\n\nIF(CU44=\"Sale\",0)))","v":40117.485732450754},{"$f":"CZ44-DA44","v":1.4880694837572261E-2},{"$f":"((CY44-DB44)/(CY$47-DB$47))*DC$47","v":2.4372325563740355E-4},{"$f":"((1+CP44)*(1+CZ44))-1","v":-0.11380663574741356},{"$f":"((1+CQ44)*(1+DA44))-1","v":4.5266071751856485E-2},{"$f":"CV44*(1+DF44)","v":48050.045105575446},{"$f":"DE44-DF44","v":-0.15907270749927005},{"$f":"((CY44-DG44)/(CY$47-DG$47))*DH$47","v":-7.3786396758814153E-3},{"$f":"IF(OR(CU44=\"Hold\",CU44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"CV44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":45969.200000000004},52.74,{"$f":"CX44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"DL44*DM44","v":43246.8},{"$f":"IF(DJ44=\"Hold\",(DN44)/(CY44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(DJ44=\"Purchase\",DN44/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(DJ44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/CY44-1)))","v":6.1594202898550776E-2},{"$f":"IF(DJ44=\"Hold\",IFERROR((((CY44-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(CY44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(CY44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(CY44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,DJ44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,DJ44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.1736279067824925E-2},{"$f":"IF(DJ44=\"Hold\",((CY44-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+DP44),\n\nIF(DJ44=\"Sale\",0)))","v":42030.459842153417},{"$f":"DO44-DP44","v":2.9857923830725851E-2},{"$f":"((DN44-DQ44)/(DN$47-DQ$47))*DR$47","v":4.6334643999273344E-4},{"$f":"((1+DE44)*(1+DO44))-1","v":-5.9222261862290404E-2},{"$f":"((1+DF44)*(1+DP44))-1","v":7.8438927505102507E-2},{"$f":"DK44*(1+DU44)","v":49574.974746267566},{"$f":"DT44-DU44","v":-0.13766118936739291},{"$f":"((DN44-DV44)/(DN$47-DV$47))*DW$47","v":8.8472470532656333E-2},{"$f":"IF(OR(DJ44=\"Hold\",DJ44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DK44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":45969.200000000004},53.67,{"$f":"DM44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"EA44*EB44","v":44009.4},{"$f":"IF(DY44=\"Hold\",(EC44)/(DN44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(DY44=\"Purchase\",EC44/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(DY44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/DN44-1)))","v":1.7633674630261664E-2},{"$f":"IF(DY44=\"Hold\",IFERROR((((DN44-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(DN44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(DN44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(DN44+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,DY44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,DY44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":5.3756120547110422E-3},{"$f":"IF(DY44=\"Hold\",((DN44-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+EE44),\n\nIF(DY44=\"Sale\",0)))","v":43479.278019407684},{"$f":"ED44-EE44","v":1.2258062575550621E-2},{"$f":"((EC44-EF44)/(EC$47-EF$47))*EG$47","v":2.0005213244190967E-4},{"$f":"((1+DT44)*(1+ED44))-1","v":-4.263289332857656E-2},{"$f":"((1+DU44)*(1+EE44))-1","v":8.4236196804068575E-2},{"$f":"DZ44*(1+EJ44)","v":49841.470578125591},{"$f":"EI44-EJ44","v":-0.12686909013264513},{"$f":"((EC44-EK44)/(EC$47-EK$47))*EL$47","v":-1.9663997276715989E-2},{"$f":"IF(OR(DY44=\"Hold\",DY44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"DZ44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":45969.200000000004},"#N/A N/A",{"$f":"EB44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"EP44*EQ44","v":{"$error":"#VALUE!"}},{"$f":"IF(EN44=\"Hold\",(ER44)/(EC44+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(EN44=\"Purchase\",ER44/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(EN44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/EC44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(EN44=\"Hold\",IFERROR((((EC44-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(EC44+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(EC44+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(EC44+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,EN44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,EN44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN44=\"Hold\",((EC44-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+ET44),\n\nIF(EN44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ES44-ET44","v":{"$error":"#VALUE!"}},{"$f":"((ER44-EU44)/(ER$47-EU$47))*EV$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EI44)*(1+ES44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EJ44)*(1+ET44))-1","v":8.4236196804068575E-2},{"$f":"EO44*(1+EY44)","v":49841.470578125591},{"$f":"EX44-EY44","v":{"$error":"#VALUE!"}},{"$f":"((ER44-EZ44)/(ER$47-EZ$47))*FA$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(EN44=\"Hold\",EN44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"EO44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":45969.200000000004},"#N/A N/A",{"$f":"EQ44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"FE44*FF44","v":{"$error":"#VALUE!"}},{"$f":"IF(FC44=\"Hold\",(FG44)/(ER44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(FC44=\"Purchase\",FG44/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(FC44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/ER44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FC44=\"Hold\",IFERROR((((ER44-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(ER44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(ER44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(ER44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,FC44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,FC44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC44=\"Hold\",((ER44-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+FI44),\n\nIF(FC44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FH44-FI44","v":{"$error":"#VALUE!"}},{"$f":"((FG44-FJ44)/(FG$47-FJ$47))*FK$47","v":{"$error":"#VALUE!"}},{"$f":"((1+EX44)*(1+FH44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+EY44)*(1+FI44))-1","v":8.4236196804068575E-2},{"$f":"FD44*(1+FN44)","v":49841.470578125591},{"$f":"FM44-FN44","v":{"$error":"#VALUE!"}},{"$f":"((FG44-FO44)/(FG$47-FO$47))*FP$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FC44=\"Hold\",FC44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FD44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":45969.200000000004},"#N/A N/A",{"$f":"FF44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"FT44*FU44","v":{"$error":"#VALUE!"}},{"$f":"IF(FR44=\"Hold\",(FV44)/(FG44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(FR44=\"Purchase\",FV44/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(FR44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/FG44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(FR44=\"Hold\",IFERROR((((FG44-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(FG44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(FG44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(FG44+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,FR44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,FR44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR44=\"Hold\",((FG44-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+FX44),\n\nIF(FR44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"FW44-FX44","v":{"$error":"#VALUE!"}},{"$f":"((FV44-FY44)/(FV$47-FY$47))*FZ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+FM44)*(1+FW44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+FN44)*(1+FX44))-1","v":8.4236196804068575E-2},{"$f":"FS44*(1+GC44)","v":49841.470578125591},{"$f":"GB44-GC44","v":{"$error":"#VALUE!"}},{"$f":"((FV44-GD44)/(FV$47-GD$47))*GE$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(FR44=\"Hold\",FR44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"FS44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":45969.200000000004},"#N/A N/A",{"$f":"FU44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"GI44*GJ44","v":{"$error":"#VALUE!"}},{"$f":"IF(GG44=\"Hold\",(GK44)/(FV44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(GG44=\"Purchase\",GK44/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(GG44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/FV44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GG44=\"Hold\",IFERROR((((FV44-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(FV44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(FV44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(FV44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,GG44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,GG44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG44=\"Hold\",((FV44-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+GM44),\n\nIF(GG44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"GL44-GM44","v":{"$error":"#VALUE!"}},{"$f":"((GK44-GN44)/(GK$47-GN$47))*GO$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GB44)*(1+GL44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GC44)*(1+GM44))-1","v":8.4236196804068575E-2},{"$f":"GH44*(1+GR44)","v":49841.470578125591},{"$f":"GQ44-GR44","v":{"$error":"#VALUE!"}},{"$f":"((GK44-GS44)/(GK$47-GS$47))*GT$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GG44=\"Hold\",GG44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GH44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":45969.200000000004},"#N/A N/A",{"$f":"GJ44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"GX44*GY44","v":{"$error":"#VALUE!"}},{"$f":"IF(GV44=\"Hold\",(GZ44)/(GK44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(GV44=\"Purchase\",GZ44/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(GV44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/GK44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(GV44=\"Hold\",IFERROR((((GK44-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(GK44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(GK44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(GK44+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,GV44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,GV44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV44=\"Hold\",((GK44-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+HB44),\n\nIF(GV44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HA44-HB44","v":{"$error":"#VALUE!"}},{"$f":"((GZ44-HC44)/(GZ$47-HC$47))*HD$47","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ44)*(1+HA44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+GR44)*(1+HB44))-1","v":8.4236196804068575E-2},{"$f":"GW44*(1+HG44)","v":49841.470578125591},{"$f":"HF44-HG44","v":{"$error":"#VALUE!"}},{"$f":"((GZ44-HH44)/(GZ$47-HH$47))*HI$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(GV44=\"Hold\",GV44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"GW44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":45969.200000000004},"#N/A N/A",{"$f":"GY44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"HM44*HN44","v":{"$error":"#VALUE!"}},{"$f":"IF(HK44=\"Hold\",(HO44)/(GZ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(HK44=\"Purchase\",HO44/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(HK44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/GZ44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HK44=\"Hold\",IFERROR((((GZ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(GZ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(GZ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(GZ44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,HK44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,HK44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK44=\"Hold\",((GZ44-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+HQ44),\n\nIF(HK44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"HP44-HQ44","v":{"$error":"#VALUE!"}},{"$f":"((HO44-HR44)/(HO$47-HR$47))*HS$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HF44)*(1+HP44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HG44)*(1+HQ44))-1","v":8.4236196804068575E-2},{"$f":"HL44*(1+HV44)","v":49841.470578125591},{"$f":"HU44-HV44","v":{"$error":"#VALUE!"}},{"$f":"((HO44-HW44)/(HO$47-HW$47))*HX$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HK44=\"Hold\",HK44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"HL44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":45969.200000000004},"#N/A N/A",{"$f":"HN44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"IB44*IC44","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ44=\"Hold\",(ID44)/(HO44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(HZ44=\"Purchase\",ID44/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(HZ44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/HO44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(HZ44=\"Hold\",IFERROR((((HO44-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(HO44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(HO44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(HO44+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,HZ44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,HZ44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ44=\"Hold\",((HO44-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+IF44),\n\nIF(HZ44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IE44-IF44","v":{"$error":"#VALUE!"}},{"$f":"((ID44-IG44)/(ID$47-IG$47))*IH$47","v":{"$error":"#VALUE!"}},{"$f":"((1+HU44)*(1+IE44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+HV44)*(1+IF44))-1","v":8.4236196804068575E-2},{"$f":"IA44*(1+IK44)","v":49841.470578125591},{"$f":"IJ44-IK44","v":{"$error":"#VALUE!"}},{"$f":"((ID44-IL44)/(ID$47-IL$47))*IM$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(HZ44=\"Hold\",HZ44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IA44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":45969.200000000004},"#N/A N/A",{"$f":"IC44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"IQ44*IR44","v":{"$error":"#VALUE!"}},{"$f":"IF(IO44=\"Hold\",(IS44)/(ID44+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(IO44=\"Purchase\",IS44/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(IO44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/ID44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(IO44=\"Hold\",IFERROR((((ID44-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(ID44+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(ID44+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(ID44+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,IO44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,IO44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO44=\"Hold\",((ID44-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+IU44),\n\nIF(IO44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"IT44-IU44","v":{"$error":"#VALUE!"}},{"$f":"((IS44-IV44)/(IS$47-IV$47))*IW$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ44)*(1+IT44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IK44)*(1+IU44))-1","v":8.4236196804068575E-2},{"$f":"IP44*(1+IZ44)","v":49841.470578125591},{"$f":"IY44-IZ44","v":{"$error":"#VALUE!"}},{"$f":"((IS44-JA44)/(IS$47-JA$47))*JB$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(IO44=\"Hold\",IO44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"IP44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":45969.200000000004},"#N/A N/A",{"$f":"IR44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"JF44*JG44","v":{"$error":"#VALUE!"}},{"$f":"IF(JD44=\"Hold\",(JH44)/(IS44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(JD44=\"Purchase\",JH44/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(JD44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/IS44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JD44=\"Hold\",IFERROR((((IS44-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(IS44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(IS44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(IS44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,JD44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,JD44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD44=\"Hold\",((IS44-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+JJ44),\n\nIF(JD44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JI44-JJ44","v":{"$error":"#VALUE!"}},{"$f":"((JH44-JK44)/(JH$47-JK$47))*JL$47","v":{"$error":"#VALUE!"}},{"$f":"((1+IY44)*(1+JI44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+IZ44)*(1+JJ44))-1","v":8.4236196804068575E-2},{"$f":"JE44*(1+JO44)","v":49841.470578125591},{"$f":"JN44-JO44","v":{"$error":"#VALUE!"}},{"$f":"((JH44-JP44)/(JH$47-JP$47))*JQ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JD44=\"Hold\",JD44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JE44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":45969.200000000004},"#N/A N/A",{"$f":"JG44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"JU44*JV44","v":{"$error":"#VALUE!"}},{"$f":"IF(JS44=\"Hold\",(JW44)/(JH44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(JS44=\"Purchase\",JW44/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(JS44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/JH44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(JS44=\"Hold\",IFERROR((((JH44-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(JH44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(JH44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(JH44+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,JS44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,JS44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS44=\"Hold\",((JH44-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+JY44),\n\nIF(JS44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"JX44-JY44","v":{"$error":"#VALUE!"}},{"$f":"((JW44-JZ44)/(JW$47-JZ$47))*KA$47","v":{"$error":"#VALUE!"}},{"$f":"((1+JN44)*(1+JX44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+JO44)*(1+JY44))-1","v":8.4236196804068575E-2},{"$f":"JT44*(1+KD44)","v":49841.470578125591},{"$f":"KC44-KD44","v":{"$error":"#VALUE!"}},{"$f":"((JW44-KE44)/(JW$47-KE$47))*KF$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(JS44=\"Hold\",JS44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"JT44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":45969.200000000004},"#N/A N/A",{"$f":"JV44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"KJ44*KK44","v":{"$error":"#VALUE!"}},{"$f":"IF(KH44=\"Hold\",(KL44)/(JW44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(KH44=\"Purchase\",KL44/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(KH44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/JW44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KH44=\"Hold\",IFERROR((((JW44-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(JW44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(JW44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(JW44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,KH44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,KH44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH44=\"Hold\",((JW44-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+KN44),\n\nIF(KH44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"KM44-KN44","v":{"$error":"#VALUE!"}},{"$f":"((KL44-KO44)/(KL$47-KO$47))*KP$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KC44)*(1+KM44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KD44)*(1+KN44))-1","v":8.4236196804068575E-2},{"$f":"KI44*(1+KS44)","v":49841.470578125591},{"$f":"KR44-KS44","v":{"$error":"#VALUE!"}},{"$f":"((KL44-KT44)/(KL$47-KT$47))*KU$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KH44=\"Hold\",KH44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KI44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":45969.200000000004},"#N/A N/A",{"$f":"KK44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"KY44*KZ44","v":{"$error":"#VALUE!"}},{"$f":"IF(KW44=\"Hold\",(LA44)/(KL44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(KW44=\"Purchase\",LA44/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(KW44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/KL44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(KW44=\"Hold\",IFERROR((((KL44-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(KL44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(KL44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(KL44+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,KW44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,KW44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW44=\"Hold\",((KL44-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+LC44),\n\nIF(KW44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LB44-LC44","v":{"$error":"#VALUE!"}},{"$f":"((LA44-LD44)/(LA$47-LD$47))*LE$47","v":{"$error":"#VALUE!"}},{"$f":"((1+KR44)*(1+LB44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+KS44)*(1+LC44))-1","v":8.4236196804068575E-2},{"$f":"KX44*(1+LH44)","v":49841.470578125591},{"$f":"LG44-LH44","v":{"$error":"#VALUE!"}},{"$f":"((LA44-LI44)/(LA$47-LI$47))*LJ$47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(KW44=\"Hold\",KW44=\"Purchase\"),\"Hold\",\"\")","v":"Hold"},{"$f":"KX44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":45969.200000000004},"#N/A N/A",{"$f":"KZ44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"LN44*LO44","v":{"$error":"#VALUE!"}},{"$f":"IF(LL44=\"Hold\",(LP44)/(LA44+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(LL44=\"Purchase\",LP44/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(LL44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/LA44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LL44=\"Hold\",IFERROR((((LA44-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(LA44+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(LA44+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(LA44+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,LL44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,LL44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL44=\"Hold\",((LA44-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+LR44),\n\nIF(LL44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"LQ44-LR44","v":{"$error":"#VALUE!"}},{"$f":"((LP44-LS44)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG44)*(1+LQ44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LH44)*(1+LR44))-1","v":8.4236196804068575E-2},{"$f":"LM44*(1+LW44)","v":49841.470578125591},{"$f":"LV44-LW44","v":{"$error":"#VALUE!"}},{"$f":"((LP44-LX44)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"LM44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":45969.200000000004},"#N/A N/A",{"$f":"LO44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"MC44*MD44","v":{"$error":"#VALUE!"}},{"$f":"IF(MA44=\"Hold\",(ME44)/(LP44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(MA44=\"Purchase\",ME44/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(MA44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/LP44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA44=\"Hold\",IFERROR((((LP44-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(LP44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(LP44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(LP44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,MA44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,MA44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA44=\"Hold\",((LP44-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+MG44),\n\nIF(MA44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MF44-MG44","v":{"$error":"#VALUE!"}},{"$f":"((ME44-MH44)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV44)*(1+MF44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW44)*(1+MG44))-1","v":8.4236196804068575E-2},{"$f":"MB44*(1+ML44)","v":49841.470578125591},{"$f":"MK44-ML44","v":{"$error":"#VALUE!"}},{"$f":"((ME44-MM44)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MB44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":45969.200000000004},"#N/A N/A",{"$f":"MD44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"MR44*MS44","v":{"$error":"#VALUE!"}},{"$f":"IF(MP44=\"Hold\",(MT44)/(ME44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(MP44=\"Purchase\",MT44/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(MP44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/ME44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP44=\"Hold\",IFERROR((((ME44-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(ME44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(ME44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(ME44+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,MP44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,MP44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP44=\"Hold\",((ME44-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+MV44),\n\nIF(MP44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"MU44-MV44","v":{"$error":"#VALUE!"}},{"$f":"((MT44-MW44)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK44)*(1+MU44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML44)*(1+MV44))-1","v":8.4236196804068575E-2},{"$f":"MQ44*(1+NA44)","v":49841.470578125591},{"$f":"MZ44-NA44","v":{"$error":"#VALUE!"}},{"$f":"((MT44-NB44)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MQ44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":45969.200000000004},"#N/A N/A",{"$f":"MS44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"NG44*NH44","v":{"$error":"#VALUE!"}},{"$f":"IF(NE44=\"Hold\",(NI44)/(MT44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(NE44=\"Purchase\",NI44/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(NE44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/MT44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE44=\"Hold\",IFERROR((((MT44-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(MT44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(MT44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(MT44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,NE44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,NE44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE44=\"Hold\",((MT44-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+NK44),\n\nIF(NE44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NJ44-NK44","v":{"$error":"#VALUE!"}},{"$f":"((NI44-NL44)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ44)*(1+NJ44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA44)*(1+NK44))-1","v":8.4236196804068575E-2},{"$f":"NF44*(1+NP44)","v":49841.470578125591},{"$f":"NO44-NP44","v":{"$error":"#VALUE!"}},{"$f":"((NI44-NQ44)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NF44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":45969.200000000004},"#N/A N/A",{"$f":"NH44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"NV44*NW44","v":{"$error":"#VALUE!"}},{"$f":"IF(NT44=\"Hold\",(NX44)/(NI44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(NT44=\"Purchase\",NX44/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(NT44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/NI44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT44=\"Hold\",IFERROR((((NI44-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(NI44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(NI44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(NI44+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,NT44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,NT44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT44=\"Hold\",((NI44-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+NZ44),\n\nIF(NT44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"NY44-NZ44","v":{"$error":"#VALUE!"}},{"$f":"((NX44-OA44)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO44)*(1+NY44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP44)*(1+NZ44))-1","v":8.4236196804068575E-2},{"$f":"NU44*(1+OE44)","v":49841.470578125591},{"$f":"OD44-OE44","v":{"$error":"#VALUE!"}},{"$f":"((NX44-OF44)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NU44+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":45969.200000000004},"#N/A N/A",{"$f":"NW44+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B44,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":820},{"$f":"OK44*OL44","v":{"$error":"#VALUE!"}},{"$f":"IF(OI44=\"Hold\",(OM44)/(NX44+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44))-1,\nIF(OI44=\"Purchase\",OM44/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B44)-1,\nIF(OI44=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B44)/NX44-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI44=\"Hold\",IFERROR((((NX44-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))/(NX44+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")/(NX44+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\")/(NX44+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI44=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,OI44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI44=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,OI44,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI44=\"Hold\",((NX44-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI44=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B44,Trades!$E:$E,\"Purchase\")*(1+OO44),\n\nIF(OI44=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$f":"ON44-OO44","v":{"$error":"#VALUE!"}},{"$f":"((OM44-OP44)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD44)*(1+ON44))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE44)*(1+OO44))-1","v":8.4236196804068575E-2},{"$f":"OJ44*(1+OT44)","v":49841.470578125591},{"$f":"OS44-OT44","v":{"$error":"#VALUE!"}},{"$f":"((OM44-OU44)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
["Wesco Aircraft Holdings","WAIR","Industrials","Transportation Infrastructure","Small Core",12.2,5700,{"$f":"F45*G45","v":69540},"Hold",{"$f":"H45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":69540},11.96,{"$f":"G45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":5700},{"$f":"K45*L45","v":68172},{"$f":"IF(I45=\"Hold\",(M45)/(H45+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(I45=\"Purchase\",M45/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(I45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/H45-1)))","v":-1.9672131147540961E-2},{"$f":"IF(I45=\"Hold\",IFERROR((((H45-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(H45+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(H45+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(H45+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,I45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,I45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":7.3903398742727342E-3},{"$f":"IF(I45=\"Hold\",((H45-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+O45),\n\nIF(I45=\"Sale\",0)))","v":70053.924234856924},{"$f":"N45-O45","v":-2.7062471021813694E-2},{"$f":"((M45-P45)/(M$47-P$47))*Q$47","v":-7.4258150734569331E-4},-1.9672131147540961E-2,7.3903398742727342E-3,70053.924234856924,-2.7062471021813694E-2,-7.4258150734569331E-4,"Sale",null,12.76,null,{"$f":"Z45*AA45","v":0},{"$f":"IF(X45=\"Hold\",(AB45)/(M45+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(X45=\"Purchase\",AB45/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(X45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/M45-1)))","v":6.6395734319075306E-2},{"$f":"IF(X45=\"Hold\",IFERROR((((M45-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(M45+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(M45+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(M45+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,X45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,X45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":3.4651526148296877E-2},{"$f":"IF(X45=\"Hold\",((M45-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(X45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+AD45),\n\nIF(X45=\"Sale\",0)))","v":0},{"$f":"AC45-AD45","v":3.1744208170778429E-2},{"$f":"((AB45-AE45)/(AB$47-AE$47))*AF$47","v":0},4.5417457578372122E-2,4.2297952577967868E-2,{"$f":"Y45*(1+AI45)","v":0},{"$f":"AH45-AI45","v":3.1195050004042546E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KZ45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"LN45*LO45","v":0},{"$f":"IF(LL45=\"Hold\",(LP45)/(LA45+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(LL45=\"Purchase\",LP45/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(LL45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/LA45-1)))","v":false},{"$f":"IF(LL45=\"Hold\",IFERROR((((LA45-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(LA45+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(LA45+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(LA45+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,LL45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,LL45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":false},{"$f":"IF(LL45=\"Hold\",((LA45-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+LR45),\n\nIF(LL45=\"Sale\",0)))","v":false},0,{"$f":"((LP45-LS45)/(LP$47-LS$47))*LT$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LG45)*(1+LQ45))-1","v":0},{"$f":"((1+LH45)*(1+LR45))-1","v":0},{"$f":"LM45*(1+LW45)","v":0},{"$f":"LV45-LW45","v":0},{"$f":"((LP45-LX45)/(LP$47-LX$47))*LY$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"LM45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":0},"#N/A N/A",{"$f":"LO45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MC45*MD45","v":{"$error":"#VALUE!"}},{"$f":"IF(MA45=\"Hold\",(ME45)/(LP45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(MA45=\"Purchase\",ME45/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(MA45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/LP45-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MA45=\"Hold\",IFERROR((((LP45-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(LP45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(LP45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(LP45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,MA45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,MA45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA45=\"Hold\",((LP45-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+MG45),\n\nIF(MA45=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((ME45-MH45)/(ME$47-MH$47))*MI$47","v":{"$error":"#VALUE!"}},{"$f":"((1+LV45)*(1+MF45))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+LW45)*(1+MG45))-1","v":0},{"$f":"MB45*(1+ML45)","v":0},{"$f":"MK45-ML45","v":{"$error":"#VALUE!"}},{"$f":"((ME45-MM45)/(ME$47-MM$47))*MN$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MB45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":0},"#N/A N/A",{"$f":"MD45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MR45*MS45","v":{"$error":"#VALUE!"}},{"$f":"IF(MP45=\"Hold\",(MT45)/(ME45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(MP45=\"Purchase\",MT45/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(MP45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/ME45-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(MP45=\"Hold\",IFERROR((((ME45-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(ME45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(ME45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(ME45+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,MP45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,MP45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP45=\"Hold\",((ME45-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+MV45),\n\nIF(MP45=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((MT45-MW45)/(MT$47-MW$47))*MX$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MK45)*(1+MU45))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+ML45)*(1+MV45))-1","v":0},{"$f":"MQ45*(1+NA45)","v":0},{"$f":"MZ45-NA45","v":{"$error":"#VALUE!"}},{"$f":"((MT45-NB45)/(MT$47-NB$47))*NC$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"MQ45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":0},"#N/A N/A",{"$f":"MS45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NG45*NH45","v":{"$error":"#VALUE!"}},{"$f":"IF(NE45=\"Hold\",(NI45)/(MT45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(NE45=\"Purchase\",NI45/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(NE45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/MT45-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NE45=\"Hold\",IFERROR((((MT45-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(MT45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(MT45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(MT45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,NE45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,NE45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE45=\"Hold\",((MT45-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+NK45),\n\nIF(NE45=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((NI45-NL45)/(NI$47-NL$47))*NM$47","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ45)*(1+NJ45))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NA45)*(1+NK45))-1","v":0},{"$f":"NF45*(1+NP45)","v":0},{"$f":"NO45-NP45","v":{"$error":"#VALUE!"}},{"$f":"((NI45-NQ45)/(NI$47-NQ$47))*NR$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NF45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":0},"#N/A N/A",{"$f":"NH45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NV45*NW45","v":{"$error":"#VALUE!"}},{"$f":"IF(NT45=\"Hold\",(NX45)/(NI45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(NT45=\"Purchase\",NX45/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(NT45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/NI45-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(NT45=\"Hold\",IFERROR((((NI45-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(NI45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(NI45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(NI45+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,NT45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,NT45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT45=\"Hold\",((NI45-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+NZ45),\n\nIF(NT45=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((NX45-OA45)/(NX$47-OA$47))*OB$47","v":{"$error":"#VALUE!"}},{"$f":"((1+NO45)*(1+NY45))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+NP45)*(1+NZ45))-1","v":0},{"$f":"NU45*(1+OE45)","v":0},{"$f":"OD45-OE45","v":{"$error":"#VALUE!"}},{"$f":"((NX45-OF45)/(NX$47-OF$47))*OG$47","v":{"$error":"#VALUE!"}},"Hold",{"$f":"NU45+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":0},"#N/A N/A",{"$f":"NW45+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B45,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"OK45*OL45","v":{"$error":"#VALUE!"}},{"$f":"IF(OI45=\"Hold\",(OM45)/(NX45+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45))-1,\nIF(OI45=\"Purchase\",OM45/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B45)-1,\nIF(OI45=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B45)/NX45-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OI45=\"Hold\",IFERROR((((NX45-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))/(NX45+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")/(NX45+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\")/(NX45+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI45=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,OI45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI45=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,OI45,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI45=\"Hold\",((NX45-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI45=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B45,Trades!$E:$E,\"Purchase\")*(1+OO45),\n\nIF(OI45=\"Sale\",0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"((OM45-OP45)/(OM$47-OP$47))*OQ$47","v":{"$error":"#VALUE!"}},{"$f":"((1+OD45)*(1+ON45))-1","v":{"$error":"#VALUE!"}},{"$f":"((1+OE45)*(1+OO45))-1","v":0},{"$f":"OJ45*(1+OT45)","v":0},{"$f":"OS45-OT45","v":{"$error":"#VALUE!"}},{"$f":"((OM45-OU45)/(OM$47-OU$47))*OV$47","v":{"$error":"#VALUE!"}}]
[null,"Insured Deposit Account (cash + dividends)",null,null,null,null,null,27162.44,null,27162,null,null,{"$f":"H46+SUMIFS(Trades!$H:$H,Trades!$B:$B,I1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,I1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,I1,Dividends!$D:$D)","v":9211.5},null,null,{"$f":"M46","v":9211.5},null,null,null,null,null,null,null,null,27162,null,null,{"$f":"M46+SUMIFS(Trades!$H:$H,Trades!$B:$B,X1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,X1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,X1,Dividends!$D:$D)","v":55213.905600000006},null,null,{"$f":"AB46","v":55213.905600000006},null,null,null,null,{"$f":"AB46","v":55213.905600000006},null,null,null,27162,null,null,{"$f":"AB46+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,AM1,Dividends!$D:$D)","v":63791.636599999991},null,null,{"$f":"AQ46","v":63791.636599999991},null,null,null,null,{"$f":"AQ46","v":63791.636599999991},null,null,null,27162,null,null,{"$f":"AQ46+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,BB1,Dividends!$D:$D)","v":-57949.545400000003},null,null,{"$f":"BF46","v":-57949.545400000003},null,null,null,null,{"$f":"BF46","v":-57949.545400000003},null,null,null,27162,null,null,{"$f":"BF46+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,BQ1,Dividends!$D:$D)","v":82404.480599999995},null,null,{"$f":"BU46","v":82404.480599999995},null,null,null,null,{"$f":"BU46","v":82404.480599999995},null,null,null,27162,null,null,{"$f":"BU46+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,CF1,Dividends!$D:$D)","v":63720.850600000005},null,null,{"$f":"CJ46","v":63720.850600000005},null,null,null,null,{"$f":"CJ46","v":63720.850600000005},null,null,null,27162,null,null,{"$f":"CJ46+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,CU1,Dividends!$D:$D)","v":-16704.079399999984},null,null,{"$f":"CY46","v":-16704.079399999984},null,null,null,null,{"$f":"CY46","v":-16704.079399999984},null,null,null,27162,null,null,{"$f":"CY46+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,DJ1,Dividends!$D:$D)","v":177.44810000000871},null,null,{"$f":"DN46","v":177.44810000000871},null,null,null,null,{"$f":"DN46","v":177.44810000000871},null,null,null,27162,null,null,{"$f":"DN46+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,DY1,Dividends!$D:$D)","v":355.44810000000871},null,null,{"$f":"EC46","v":355.44810000000871},null,null,null,null,{"$f":"EC46","v":355.44810000000871},null,null,null,27162,null,null,{"$f":"EC46+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,EN1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"ER46","v":1986.5481000000086},null,null,null,null,{"$f":"ER46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"ER46+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,FC1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"FG46","v":1986.5481000000086},null,null,null,null,{"$f":"FG46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"FG46+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,FR1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"FV46","v":1986.5481000000086},null,null,null,null,{"$f":"FV46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"FV46+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,GG1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"GK46","v":1986.5481000000086},null,null,null,null,{"$f":"GK46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"GK46+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,GV1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"GZ46","v":1986.5481000000086},null,null,null,null,{"$f":"GZ46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"GZ46+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,HK1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"HO46","v":1986.5481000000086},null,null,null,null,{"$f":"HO46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"HO46+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,HZ1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"ID46","v":1986.5481000000086},null,null,null,null,{"$f":"ID46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"ID46+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,IO1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"IS46","v":1986.5481000000086},null,null,null,null,{"$f":"IS46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"IS46+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,JD1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"JH46","v":1986.5481000000086},null,null,null,null,{"$f":"JH46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"JH46+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,JS1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"JW46","v":1986.5481000000086},null,null,null,null,{"$f":"JW46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"JW46+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,KH1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"KL46","v":1986.5481000000086},null,null,null,null,{"$f":"KL46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"KL46+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,KW1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"LA46","v":1986.5481000000086},null,null,null,null,{"$f":"LA46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"LA46+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,LL1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"LP46","v":1986.5481000000086},null,null,null,null,{"$f":"LP46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"LP46+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,MA1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"ME46","v":1986.5481000000086},null,null,null,null,{"$f":"ME46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"ME46+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,MP1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"MT46","v":1986.5481000000086},null,null,null,null,{"$f":"MT46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"MT46+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,NE1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"NI46","v":1986.5481000000086},null,null,null,null,{"$f":"NI46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"NI46+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,NT1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"NX46","v":1986.5481000000086},null,null,null,null,{"$f":"NX46","v":1986.5481000000086},null,null,null,27162,null,null,{"$f":"NX46+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI1,Trades!$E:$E,\"Sale\")-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI1,Trades!$E:$E,\"Purchase\")+SUMIF(Dividends!$B:$B,OI1,Dividends!$D:$D)","v":1986.5481000000086},null,null,{"$f":"OM46","v":1986.5481000000086},null,null,null,null,{"$f":"OM46","v":1986.5481000000086}]
["Total",null,null,null,null,null,null,{"$f":"SUM(H3:H46)","v":2514517.7400000002},null,{"$f":"SUM(J3:J46)","v":2534005.6},null,null,{"$f":"SUM(M3:M46)","v":2553231.79},{"$f":"(M47/H47)-1","v":1.5396212714729129E-2},null,{"$f":"SUM(P3:P46)","v":2534299.8933325377},{"$f":"M47/P47-1","v":7.470266923527813E-3},{"$f":"SUM(R3:R26)","v":2.5361462574599817E-3},{"$f":"N47","v":1.5396212714729129E-2},null,{"$f":"P47","v":2534299.8933325377},{"$f":"Q47","v":7.470266923527813E-3},{"$f":"R47","v":2.5361462574599817E-3},null,{"$f":"SUM(Y3:Y46)","v":2492797.4076},null,null,{"$f":"SUM(AB3:AB46)","v":2652994.9355999995},{"$f":"(AB47/M47)-1","v":3.907328194437043E-2},null,{"$f":"SUM(AE3:AE46)","v":2646001.1068884176},{"$f":"AB47/AE47-1","v":2.6431692312502975E-3},{"$f":"SUM(AG3:AG26)","v":5.8701803105350187E-3},{"$f":"((1+N47)*(1+AC47))-1","v":5.5071075219377708E-2},null,{"$f":"SUM(AJ3:AJ46)","v":2624192.0293496954},{"$f":"((1+Q47)*(1+AF47))-1","v":1.0133181334459618E-2},{"$f":"SUM(AL3:AL46)","v":1.0133181334459652E-2},null,{"$f":"SUM(AN3:AN46)","v":2479389.1326000001},null,null,{"$f":"SUM(AQ3:AQ46)","v":2670641.5565999998},{"$f":"(AQ47/AB47)-1","v":6.6515848798669452E-3},null,{"$f":"SUM(AT3:AT46)","v":2663829.4990856736},{"$f":"AQ47/AT47-1","v":2.5572423147444123E-3},{"$f":"SUM(AV3:AV26)","v":-7.1558425872099809E-4},{"$f":"((1+AH47)*(1+AR47))-1","v":6.2088970030491852E-2},null,{"$f":"SUM(AY3:AY46)","v":2633357.582798115},{"$f":"((1+AK47)*(1+AU47))-1","v":1.2716336649295501E-2},{"$f":"SUM(BA3:BA46)","v":1.2716336649295458E-2},null,{"$f":"SUM(BC3:BC46)","v":2603201.8146000002},null,null,{"$f":"SUM(BF3:BF46)","v":2683102.0246000001},{"$f":"(BF47/AQ47)-1","v":4.6657208524321092E-3},null,{"$f":"SUM(BI3:BI46)","v":2716929.2107539685},{"$f":"BF47/BI47-1","v":-1.2450521721388941E-2},{"$f":"SUM(BK3:BK46)","v":-1.2450521721389067E-2},{"$f":"((1+AW47)*(1+BG47))-1","v":6.7044380685101324E-2},null,{"$f":"SUM(BN3:BN46)","v":2682815.5224914495},{"$f":"((1+AZ47)*(1+BJ47))-1","v":1.0748990223796717E-4},{"$f":"SUM(BP3:BP46)","v":1.0748990223802659E-4},null,{"$f":"SUM(BR3:BR46)","v":2473567.2786000003},null,null,{"$f":"SUM(BU3:BU46)","v":2641041.3905999996},{"$f":"(BU47/BF47)-1","v":-1.5676121748024463E-2},{"$f":"BX47/BF47-1","v":-4.4568865615024489E-4},{"$f":"SUM(BX3:BX46)","v":2681906.1964643421},{"$f":"BU47/BX47-1","v":-1.5237224149828976E-2},{"$f":"SUM(BZ3:BZ46)","v":-1.523722414982885E-2},{"$f":"((1+BL47)*(1+BV47))-1","v":5.0317263062936268E-2},null,{"$f":"SUM(CC3:CC46)","v":2687321.2028730144},{"$f":"((1+BO47)*(1+BY47))-1","v":-1.5131372095325224E-2},{"$f":"SUM(CE3:CE46)","v":-1.5131372095324901E-2},null,{"$f":"SUM(CG3:CG46)","v":2441970.1726000002},null,null,{"$f":"SUM(CJ3:CJ46)","v":2642299.2705999995},{"$f":"(CJ47/BU47)-1","v":4.7628181992043217E-4},{"$f":"CM47/BU47-1","v":1.2040208389860751E-2},{"$f":"SUM(CM3:CM46)","v":2672840.0793090709},{"$f":"CJ47/CM47-1","v":-1.1426350923683493E-2},{"$f":"SUM(CO3:CO46)","v":-1.1426350923683319E-2},{"$f":"((1+CA47)*(1+CK47))-1","v":5.0817510080481743E-2},null,{"$f":"SUM(CR3:CR46)","v":2667678.654845411},{"$f":"((1+CD47)*(1+CN47))-1","v":-2.6384826651490667E-2},{"$f":"SUM(CT3:CT46)","v":-2.6384826651489737E-2},null,{"$f":"SUM(CV3:CV46)","v":2523020.6625999999},null,null,{"$f":"SUM(CY3:CY46)","v":2541573.8605999998},{"$f":"(CY47/CJ47)-1","v":-3.8120364002949381E-2},{"$f":"DB47/CJ47-1","v":-3.7074366347084164E-2},{"$f":"SUM(DB3:DB46)","v":2544337.6994431419},{"$f":"CY47/DB47-1","v":-1.0862704442681226E-3},{"$f":"SUM(DD3:DD46)","v":-1.0862704442679806E-3},{"$f":"((1+CP47)*(1+CZ47))-1","v":1.0759964095540919E-2},null,{"$f":"SUM(DG3:DG46)","v":2568770.1075925082},{"$f":"((1+CS47)*(1+DC47))-1","v":-2.7442436038390139E-2},{"$f":"SUM(DI3:DI46)","v":-2.7442436038389664E-2},null,{"$f":"SUM(DK3:DK46)","v":2501351.5531000001},null,null,{"$f":"SUM(DN3:DN46)","v":2635574.2980999998},{"$f":"(DN47/CY47)-1","v":3.6985129158437546E-2},{"$f":"DQ47/CY47-1","v":3.2871940972210245E-2},{"$f":"SUM(DQ3:DQ46)","v":2625120.3265221557},{"$f":"DN47/DQ47-1","v":3.9822828204199023E-3},{"$f":"SUM(DS3:DS46)","v":3.9822828204203863E-3},{"$f":"((1+DE47)*(1+DO47))-1","v":4.8143051915792157E-2},null,{"$f":"SUM(DV3:DV46)","v":2633888.445838979},{"$f":"((1+DH47)*(1+DR47))-1","v":-2.3569436759556361E-2},{"$f":"SUM(DX3:DX46)","v":-2.3569436759555279E-2},null,{"$f":"SUM(DZ3:DZ46)","v":2501351.5531000001},null,null,{"$f":"SUM(EC3:EC46)","v":2640168.2580999993},{"$f":"(EC47/DN47)-1","v":1.7430584306847852E-3},{"$f":"EF47/DN47-1","v":5.4427875875666665E-3},{"$f":"SUM(EF3:EF46)","v":2649919.1691758083},{"$f":"EC47/EF47-1","v":-3.6797013241886001E-3},{"$f":"SUM(EH3:EH46)","v":-3.679701324188038E-3},{"$f":"((1+DT47)*(1+ED47))-1","v":4.9970026498997733E-2},null,{"$f":"SUM(EK3:EK46)","v":2648224.2544270498},{"$f":"((1+DW47)*(1+EG47))-1","v":-2.7162409596090398E-2},{"$f":"SUM(EM3:EM46)","v":-2.7162409596088566E-2},null,{"$f":"SUM(EO3:EO46)","v":2501351.5531000001},null,null,{"$f":"SUM(ER3:ER46)","v":{"$error":"#VALUE!"}},{"$f":"(ER47/EC47)-1","v":{"$error":"#VALUE!"}},{"$f":"EU47/EC47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(EU3:EU46)","v":{"$error":"#VALUE!"}},{"$f":"ER47/EU47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(EW3:EW46)","v":{"$error":"#VALUE!"}},{"$f":"((1+EI47)*(1+ES47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(EZ3:EZ46)","v":2649855.3544270494},{"$f":"((1+EL47)*(1+EV47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(FB3:FB46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(FD3:FD46)","v":2501351.5531000001},null,null,{"$f":"SUM(FG3:FG46)","v":{"$error":"#VALUE!"}},{"$f":"(FG47/ER47)-1","v":{"$error":"#VALUE!"}},{"$f":"FJ47/ER47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(FJ3:FJ46)","v":{"$error":"#VALUE!"}},{"$f":"FG47/FJ47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(FL3:FL46)","v":{"$error":"#VALUE!"}},{"$f":"((1+EX47)*(1+FH47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(FO3:FO46)","v":2649855.3544270494},{"$f":"((1+FA47)*(1+FK47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(FQ3:FQ46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(FS3:FS46)","v":2501351.5531000001},null,null,{"$f":"SUM(FV3:FV46)","v":{"$error":"#VALUE!"}},{"$f":"(FV47/FG47)-1","v":{"$error":"#VALUE!"}},{"$f":"FY47/FG47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(FY3:FY46)","v":{"$error":"#VALUE!"}},{"$f":"FV47/FY47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(GA3:GA46)","v":{"$error":"#VALUE!"}},{"$f":"((1+FM47)*(1+FW47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(GD3:GD46)","v":2649855.3544270494},{"$f":"((1+FP47)*(1+FZ47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(GF3:GF46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(GH3:GH46)","v":2501351.5531000001},null,null,{"$f":"SUM(GK3:GK46)","v":{"$error":"#VALUE!"}},{"$f":"(GK47/FV47)-1","v":{"$error":"#VALUE!"}},{"$f":"GN47/FV47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(GN3:GN46)","v":{"$error":"#VALUE!"}},{"$f":"GK47/GN47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(GP3:GP46)","v":{"$error":"#VALUE!"}},{"$f":"((1+GB47)*(1+GL47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(GS3:GS46)","v":2649855.3544270494},{"$f":"((1+GE47)*(1+GO47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(GU3:GU46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(GW3:GW46)","v":2501351.5531000001},null,null,{"$f":"SUM(GZ3:GZ46)","v":{"$error":"#VALUE!"}},{"$f":"(GZ47/GK47)-1","v":{"$error":"#VALUE!"}},{"$f":"HC47/GK47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HC3:HC46)","v":{"$error":"#VALUE!"}},{"$f":"GZ47/HC47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HE3:HE46)","v":{"$error":"#VALUE!"}},{"$f":"((1+GQ47)*(1+HA47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(HH3:HH46)","v":2649855.3544270494},{"$f":"((1+GT47)*(1+HD47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HJ3:HJ46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(HL3:HL46)","v":2501351.5531000001},null,null,{"$f":"SUM(HO3:HO46)","v":{"$error":"#VALUE!"}},{"$f":"(HO47/GZ47)-1","v":{"$error":"#VALUE!"}},{"$f":"HR47/GZ47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HR3:HR46)","v":{"$error":"#VALUE!"}},{"$f":"HO47/HR47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HT3:HT46)","v":{"$error":"#VALUE!"}},{"$f":"((1+HF47)*(1+HP47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(HW3:HW46)","v":2649855.3544270494},{"$f":"((1+HI47)*(1+HS47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(HY3:HY46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(IA3:IA46)","v":2501351.5531000001},null,null,{"$f":"SUM(ID3:ID46)","v":{"$error":"#VALUE!"}},{"$f":"(ID47/HO47)-1","v":{"$error":"#VALUE!"}},{"$f":"IG47/HO47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(IG3:IG46)","v":{"$error":"#VALUE!"}},{"$f":"ID47/IG47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(II3:II46)","v":{"$error":"#VALUE!"}},{"$f":"((1+HU47)*(1+IE47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(IL3:IL46)","v":2649855.3544270494},{"$f":"((1+HX47)*(1+IH47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(IN3:IN46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(IP3:IP46)","v":2501351.5531000001},null,null,{"$f":"SUM(IS3:IS46)","v":{"$error":"#VALUE!"}},{"$f":"(IS47/ID47)-1","v":{"$error":"#VALUE!"}},{"$f":"IV47/ID47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(IV3:IV46)","v":{"$error":"#VALUE!"}},{"$f":"IS47/IV47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(IX3:IX46)","v":{"$error":"#VALUE!"}},{"$f":"((1+IJ47)*(1+IT47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(JA3:JA46)","v":2649855.3544270494},{"$f":"((1+IM47)*(1+IW47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(JC3:JC46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(JE3:JE46)","v":2501351.5531000001},null,null,{"$f":"SUM(JH3:JH46)","v":{"$error":"#VALUE!"}},{"$f":"(JH47/IS47)-1","v":{"$error":"#VALUE!"}},{"$f":"JK47/IS47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(JK3:JK46)","v":{"$error":"#VALUE!"}},{"$f":"JH47/JK47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(JM3:JM46)","v":{"$error":"#VALUE!"}},{"$f":"((1+IY47)*(1+JI47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(JP3:JP46)","v":2649855.3544270494},{"$f":"((1+JB47)*(1+JL47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(JR3:JR46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(JT3:JT46)","v":2501351.5531000001},null,null,{"$f":"SUM(JW3:JW46)","v":{"$error":"#VALUE!"}},{"$f":"(JW47/JH47)-1","v":{"$error":"#VALUE!"}},{"$f":"JZ47/JH47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(JZ3:JZ46)","v":{"$error":"#VALUE!"}},{"$f":"JW47/JZ47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(KB3:KB46)","v":{"$error":"#VALUE!"}},{"$f":"((1+JN47)*(1+JX47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(KE3:KE46)","v":2649855.3544270494},{"$f":"((1+JQ47)*(1+KA47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(KG3:KG46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(KI3:KI46)","v":2501351.5531000001},null,null,{"$f":"SUM(KL3:KL46)","v":{"$error":"#VALUE!"}},{"$f":"(KL47/JW47)-1","v":{"$error":"#VALUE!"}},{"$f":"KO47/JW47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(KO3:KO46)","v":{"$error":"#VALUE!"}},{"$f":"KL47/KO47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(KQ3:KQ46)","v":{"$error":"#VALUE!"}},{"$f":"((1+KC47)*(1+KM47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(KT3:KT46)","v":2649855.3544270494},{"$f":"((1+KF47)*(1+KP47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(KV3:KV46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(KX3:KX46)","v":2501351.5531000001},null,null,{"$f":"SUM(LA3:LA46)","v":{"$error":"#VALUE!"}},{"$f":"(LA47/KL47)-1","v":{"$error":"#VALUE!"}},{"$f":"LD47/KL47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LD3:LD46)","v":{"$error":"#VALUE!"}},{"$f":"LA47/LD47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LF3:LF46)","v":{"$error":"#VALUE!"}},{"$f":"((1+KR47)*(1+LB47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(LI3:LI46)","v":2649855.3544270494},{"$f":"((1+KU47)*(1+LE47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LK3:LK46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(LM3:LM46)","v":2501351.5531000001},null,null,{"$f":"SUM(LP3:LP46)","v":{"$error":"#VALUE!"}},{"$f":"(LP47/LA47)-1","v":{"$error":"#VALUE!"}},{"$f":"LS47/LA47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LS3:LS46)","v":{"$error":"#VALUE!"}},{"$f":"LP47/LS47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LU3:LU46)","v":{"$error":"#VALUE!"}},{"$f":"((1+LG47)*(1+LQ47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(LX3:LX46)","v":2361758.4135498987},{"$f":"((1+LJ47)*(1+LT47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(LZ3:LZ46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(MB3:MB46)","v":2233042.3831000002},null,null,{"$f":"SUM(ME3:ME46)","v":{"$error":"#VALUE!"}},{"$f":"(ME47/LP47)-1","v":{"$error":"#VALUE!"}},{"$f":"MH47/LP47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(MH3:MH46)","v":{"$error":"#VALUE!"}},{"$f":"ME47/MH47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(MJ3:MJ46)","v":{"$error":"#VALUE!"}},{"$f":"((1+LV47)*(1+MF47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(MM3:MM46)","v":2361758.4135498987},{"$f":"((1+LY47)*(1+MI47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(MO3:MO46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(MQ3:MQ46)","v":2233042.3831000002},null,null,{"$f":"SUM(MT3:MT46)","v":{"$error":"#VALUE!"}},{"$f":"(MT47/ME47)-1","v":{"$error":"#VALUE!"}},{"$f":"MW47/ME47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(MW3:MW46)","v":{"$error":"#VALUE!"}},{"$f":"MT47/MW47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(MY3:MY46)","v":{"$error":"#VALUE!"}},{"$f":"((1+MK47)*(1+MU47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(NB3:NB46)","v":2361758.4135498987},{"$f":"((1+MN47)*(1+MX47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(ND3:ND46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(NF3:NF46)","v":2233042.3831000002},null,null,{"$f":"SUM(NI3:NI46)","v":{"$error":"#VALUE!"}},{"$f":"(NI47/MT47)-1","v":{"$error":"#VALUE!"}},{"$f":"NL47/MT47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(NL3:NL46)","v":{"$error":"#VALUE!"}},{"$f":"NI47/NL47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(NN3:NN46)","v":{"$error":"#VALUE!"}},{"$f":"((1+MZ47)*(1+NJ47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(NQ3:NQ46)","v":2361758.4135498987},{"$f":"((1+NC47)*(1+NM47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(NS3:NS46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(NU3:NU46)","v":2233042.3831000002},null,null,{"$f":"SUM(NX3:NX46)","v":{"$error":"#VALUE!"}},{"$f":"(NX47/NI47)-1","v":{"$error":"#VALUE!"}},{"$f":"OA47/NI47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OA3:OA46)","v":{"$error":"#VALUE!"}},{"$f":"NX47/OA47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OC3:OC46)","v":{"$error":"#VALUE!"}},{"$f":"((1+NO47)*(1+NY47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(OF3:OF46)","v":2361758.4135498987},{"$f":"((1+NR47)*(1+OB47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OH3:OH46)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(OJ3:OJ46)","v":2233042.3831000002},null,null,{"$f":"SUM(OM3:OM46)","v":{"$error":"#VALUE!"}},{"$f":"(OM47/NX47)-1","v":{"$error":"#VALUE!"}},{"$f":"OP47/NX47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OP3:OP46)","v":{"$error":"#VALUE!"}},{"$f":"OM47/OP47-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OR3:OR46)","v":{"$error":"#VALUE!"}},{"$f":"((1+OD47)*(1+ON47))-1","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(OU3:OU46)","v":2361758.4135498987},{"$f":"((1+OG47)*(1+OQ47))-1","v":{"$error":"#VALUE!"}},{"$f":"SUM(OW3:OW46)","v":{"$error":"#VALUE!"}}]
[]
["CopyRow",null,null,null,null,null,null,{"$f":"F49*G49","v":0},"Hold",{"$f":"H49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,I$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,I$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"G49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"K49*L49","v":{"$error":"#NAME?"}},{"$f":"IF(I49=\"Hold\",(M49)/(H49+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(I49=\"Purchase\",M49/SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(I49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/H49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(I49=\"Hold\",IFERROR((((H49-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(H49+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(H49+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(H49+SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(I49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,I49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(I49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,I49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(I49=\"Hold\",((H49-SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(I$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(I49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,I$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+O49),\n\nIF(I49=\"Sale\",0)))","v":0},{"$f":"N49-O49","v":{"$error":"#NAME?"}},{"$f":"((M49-P49)/(M$47-P$47))*Q$47","v":{"$error":"#NAME?"}},{"$f":"N49","v":{"$error":"#NAME?"}},0,{"$f":"P49","v":0},{"$f":"Q49","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},"Hold",{"$f":"J49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,X$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,X$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"L49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"Z49*AA49","v":{"$error":"#NAME?"}},{"$f":"IF(X49=\"Hold\",(AB49)/(M49+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(X49=\"Purchase\",AB49/SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(X49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/M49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(X49=\"Hold\",IFERROR((((M49-SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(M49+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(X$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(M49+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(M49+SUMIFS(Trades!$H:$H,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(X49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,X49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(X49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,X$1,Trades!$C:$C,$B49,Trades!$E:$E,X49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},84076.201355166981,{"$f":"AC49-AD49","v":{"$error":"#NAME?"}},{"$f":"((AB49-AE49)/(AB$47-AE$47))*AF$47","v":{"$error":"#NAME?"}},{"$f":"((1+N49)*(1+AC49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+O49)*(1+AD49))-1","v":0},{"$f":"Y49*(1+AI49)","v":0},{"$f":"AH49-AI49","v":{"$error":"#NAME?"}},{"$f":"((AB49-AJ49)/(AB$47-AJ$47))*AK$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"Y49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,AM$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,AM$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", AM$1)","v":{"$error":"#NAME?"}},{"$f":"AA49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"AO49*AP49","v":{"$error":"#NAME?"}},{"$f":"IF(AM49=\"Hold\",(AQ49)/(AB49+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(AM49=\"Purchase\",AQ49/SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(AM49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/AB49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(AM49=\"Hold\",IFERROR((((AG49-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(AG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(AG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(AG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(AM49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,AM49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(AM49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,AM49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(AM49=\"Hold\",((AB49-SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(AM$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(AM49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,AM$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+AS49),\n\nIF(AM49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"AR49-AS49","v":{"$error":"#NAME?"}},{"$f":"((AQ49-AT49)/(AQ$47-AT$47))*AU$47","v":{"$error":"#NAME?"}},{"$f":"((1+AH49)*(1+AR49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+AI49)*(1+AS49))-1","v":0},{"$f":"AN49*(1+AX49)","v":0},{"$f":"AW49-AX49","v":{"$error":"#NAME?"}},{"$f":"((AQ49-AY49)/(AQ$47-AY$47))*AZ$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"AN49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BB$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,BB$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", BB$1)","v":{"$error":"#NAME?"}},{"$f":"AP49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"BD49*BE49","v":{"$error":"#NAME?"}},{"$f":"IF(BB49=\"Hold\",(BF49)/(AQ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(BB49=\"Purchase\",BF49/SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(BB49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/AQ49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(BB49=\"Hold\",IFERROR((((AV49-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(AV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(AV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(AV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(BB49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,BB49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(BB49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,BB49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(BB49=\"Hold\",((AQ49-SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BB$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BB49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BB$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+BH49),\n\nIF(BB49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"BG49-BH49","v":{"$error":"#NAME?"}},{"$f":"((BF49-BI49)/(BF$47-BI$47))*BJ$47","v":{"$error":"#NAME?"}},{"$f":"((1+AW49)*(1+BG49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+AX49)*(1+BH49))-1","v":0},{"$f":"BC49*(1+BM49)","v":0},{"$f":"BL49-BM49","v":{"$error":"#NAME?"}},{"$f":"((BF49-BN49)/(BF$47-BN$47))*BO$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"BC49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,BQ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,BQ$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", BQ$1)","v":{"$error":"#NAME?"}},{"$f":"BE49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"BS49*BT49","v":{"$error":"#NAME?"}},{"$f":"IF(BQ49=\"Hold\",(BU49)/(BF49+SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(BQ49=\"Purchase\",BU49/SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(BQ49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/BF49-1)))","v":{"$error":"#NAME?"}},1.113382869069457E-3,{"$f":"IF(BQ49=\"Hold\",((BF49-SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(BQ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,BQ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(BQ49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,BQ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+BW49),\n\nIF(BQ49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"BV49-BW49","v":{"$error":"#NAME?"}},{"$f":"((BU49-BX49)/(BU$47-BX$47))*BY$47","v":{"$error":"#NAME?"}},{"$f":"((1+BL49)*(1+BV49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+BM49)*(1+BW49))-1","v":1.1133828690694791E-3},{"$f":"BR49*(1+CB49)","v":0},{"$f":"CA49-CB49","v":{"$error":"#NAME?"}},{"$f":"((BU49-CC49)/(BU$47-CC$47))*CD$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"BR49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CF$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,CF$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", CF$1)","v":{"$error":"#NAME?"}},{"$f":"BT49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"CH49*CI49","v":{"$error":"#NAME?"}},{"$f":"IF(CF49=\"Hold\",(CJ49)/(BU49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(CF49=\"Purchase\",CJ49/SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(CF49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/BU49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(CF49=\"Hold\",IFERROR((((BU49-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(BU49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(BU49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(BU49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CF49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,CF49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CF49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,CF49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(CF49=\"Hold\",((BU49-SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CF$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CF49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CF$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+CL49),\n\nIF(CF49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"CK49-CL49","v":{"$error":"#NAME?"}},{"$f":"((CJ49-CM49)/(CJ$47-CM$47))*CN$47","v":{"$error":"#NAME?"}},{"$f":"((1+CA49)*(1+CK49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+CB49)*(1+CL49))-1","v":1.1133828690694791E-3},{"$f":"CG49*(1+CQ49)","v":0},{"$f":"CP49-CQ49","v":{"$error":"#NAME?"}},{"$f":"((CJ49-CR49)/(CJ$47-CR$47))*CS$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"CG49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,CU$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,CU$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", CU$1)","v":{"$error":"#NAME?"}},{"$f":"CI49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"CW49*CX49","v":{"$error":"#NAME?"}},{"$f":"IF(CU49=\"Hold\",(CY49)/(CJ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(CU49=\"Purchase\",CY49/SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(CU49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/CJ49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(CU49=\"Hold\",IFERROR((((CJ49-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(CJ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(CJ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(CJ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(CU49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,CU49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(CU49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,CU49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(CU49=\"Hold\",((CJ49-SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(CU$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(CU49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,CU$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+DA49),\n\nIF(CU49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"CZ49-DA49","v":{"$error":"#NAME?"}},{"$f":"((CY49-DB49)/(CY$47-DB$47))*DC$47","v":{"$error":"#NAME?"}},{"$f":"((1+CP49)*(1+CZ49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+CQ49)*(1+DA49))-1","v":1.1133828690694791E-3},{"$f":"CV49*(1+DF49)","v":0},{"$f":"DE49-DF49","v":{"$error":"#NAME?"}},{"$f":"((CY49-DG49)/(CY$47-DG$47))*DH$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"CV49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DJ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,DJ$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", DJ$1)","v":{"$error":"#NAME?"}},{"$f":"CX49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"DL49*DM49","v":{"$error":"#NAME?"}},{"$f":"IF(DJ49=\"Hold\",(DN49)/(CY49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(DJ49=\"Purchase\",DN49/SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(DJ49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/CY49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(DJ49=\"Hold\",IFERROR((((CY49-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(CY49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(CY49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(CY49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DJ49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,DJ49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DJ49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,DJ49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(DJ49=\"Hold\",((CY49-SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DJ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DJ49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DJ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+DP49),\n\nIF(DJ49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"DO49-DP49","v":{"$error":"#NAME?"}},{"$f":"((DN49-DQ49)/(DN$47-DQ$47))*DR$47","v":{"$error":"#NAME?"}},{"$f":"((1+DE49)*(1+DO49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+DF49)*(1+DP49))-1","v":1.1133828690694791E-3},{"$f":"DK49*(1+DU49)","v":0},{"$f":"DT49-DU49","v":{"$error":"#NAME?"}},{"$f":"((DN49-DV49)/(DN$47-DV$47))*DW$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"DK49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,DY$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,DY$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", DY$1)","v":{"$error":"#NAME?"}},{"$f":"DM49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"EA49*EB49","v":{"$error":"#NAME?"}},{"$f":"IF(DY49=\"Hold\",(EC49)/(DN49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(DY49=\"Purchase\",EC49/SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(DY49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/DN49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(DY49=\"Hold\",IFERROR((((DN49-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(DN49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(DN49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(DN49+SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(DY49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,DY49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(DY49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,DY49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(DY49=\"Hold\",((DN49-SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(DY$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(DY49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,DY$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+EE49),\n\nIF(DY49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"ED49-EE49","v":{"$error":"#NAME?"}},{"$f":"((EC49-EF49)/(EC$47-EF$47))*EG$47","v":{"$error":"#NAME?"}},{"$f":"((1+DT49)*(1+ED49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+DU49)*(1+EE49))-1","v":1.1133828690694791E-3},{"$f":"DZ49*(1+EJ49)","v":0},{"$f":"EI49-EJ49","v":{"$error":"#NAME?"}},{"$f":"((EC49-EK49)/(EC$47-EK$47))*EL$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"DZ49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,EN$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,EN$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", EN$1)","v":{"$error":"#NAME?"}},{"$f":"EB49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"EP49*EQ49","v":{"$error":"#NAME?"}},{"$f":"IF(EN49=\"Hold\",(ER49)/(EC49+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(EN49=\"Purchase\",ER49/SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(EN49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/EC49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(EN49=\"Hold\",IFERROR((((EC49-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(EC49+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(EC49+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(EC49+SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(EN49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,EN49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(EN49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,EN49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(EN49=\"Hold\",((EC49-SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(EN$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(EN49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,EN$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+ET49),\n\nIF(EN49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"ES49-ET49","v":{"$error":"#NAME?"}},{"$f":"((ER49-EU49)/(ER$47-EU$47))*EV$47","v":{"$error":"#NAME?"}},{"$f":"((1+EI49)*(1+ES49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+EJ49)*(1+ET49))-1","v":1.1133828690694791E-3},{"$f":"EO49*(1+EY49)","v":0},{"$f":"EX49-EY49","v":{"$error":"#NAME?"}},{"$f":"((ER49-EZ49)/(ER$47-EZ$47))*FA$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"EO49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FC$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,FC$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", FC$1)","v":{"$error":"#NAME?"}},{"$f":"EQ49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"FE49*FF49","v":{"$error":"#NAME?"}},{"$f":"IF(FC49=\"Hold\",(FG49)/(ER49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(FC49=\"Purchase\",FG49/SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(FC49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/ER49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(FC49=\"Hold\",IFERROR((((ER49-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(ER49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(ER49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(ER49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FC49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,FC49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FC49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,FC49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FC49=\"Hold\",((ER49-SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FC$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FC49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FC$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+FI49),\n\nIF(FC49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"FH49-FI49","v":{"$error":"#NAME?"}},{"$f":"((FG49-FJ49)/(FG$47-FJ$47))*FK$47","v":{"$error":"#NAME?"}},{"$f":"((1+EX49)*(1+FH49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+EY49)*(1+FI49))-1","v":1.1133828690694791E-3},{"$f":"FD49*(1+FN49)","v":0},{"$f":"FM49-FN49","v":{"$error":"#NAME?"}},{"$f":"((FG49-FO49)/(FG$47-FO$47))*FP$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"FD49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,FR$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,FR$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", FR$1)","v":{"$error":"#NAME?"}},{"$f":"FF49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"FT49*FU49","v":{"$error":"#NAME?"}},{"$f":"IF(FR49=\"Hold\",(FV49)/(FG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(FR49=\"Purchase\",FV49/SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(FR49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/FG49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(FR49=\"Hold\",IFERROR((((FG49-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(FG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(FG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(FG49+SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(FR49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,FR49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(FR49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,FR49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(FR49=\"Hold\",((FG49-SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(FR$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(FR49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,FR$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+FX49),\n\nIF(FR49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"FW49-FX49","v":{"$error":"#NAME?"}},{"$f":"((FV49-FY49)/(FV$47-FY$47))*FZ$47","v":{"$error":"#NAME?"}},{"$f":"((1+FM49)*(1+FW49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+FN49)*(1+FX49))-1","v":1.1133828690694791E-3},{"$f":"FS49*(1+GC49)","v":0},{"$f":"GB49-GC49","v":{"$error":"#NAME?"}},{"$f":"((FV49-GD49)/(FV$47-GD$47))*GE$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"FS49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GG$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,GG$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", GG$1)","v":{"$error":"#NAME?"}},{"$f":"FU49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"GI49*GJ49","v":{"$error":"#NAME?"}},{"$f":"IF(GG49=\"Hold\",(GK49)/(FV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(GG49=\"Purchase\",GK49/SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(GG49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/FV49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(GG49=\"Hold\",IFERROR((((FV49-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(FV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(FV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(FV49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GG49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,GG49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GG49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,GG49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GG49=\"Hold\",((FV49-SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GG$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GG49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GG$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+GM49),\n\nIF(GG49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"GL49-GM49","v":{"$error":"#NAME?"}},{"$f":"((GK49-GN49)/(GK$47-GN$47))*GO$47","v":{"$error":"#NAME?"}},{"$f":"((1+GB49)*(1+GL49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+GC49)*(1+GM49))-1","v":1.1133828690694791E-3},{"$f":"GH49*(1+GR49)","v":0},{"$f":"GQ49-GR49","v":{"$error":"#NAME?"}},{"$f":"((GK49-GS49)/(GK$47-GS$47))*GT$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"GH49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,GV$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,GV$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", GV$1)","v":{"$error":"#NAME?"}},{"$f":"GJ49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"GX49*GY49","v":{"$error":"#NAME?"}},{"$f":"IF(GV49=\"Hold\",(GZ49)/(GK49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(GV49=\"Purchase\",GZ49/SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(GV49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/GK49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(GV49=\"Hold\",IFERROR((((GK49-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(GK49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(GK49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(GK49+SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(GV49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,GV49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(GV49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,GV49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(GV49=\"Hold\",((GK49-SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(GV$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(GV49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,GV$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+HB49),\n\nIF(GV49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"HA49-HB49","v":{"$error":"#NAME?"}},{"$f":"((GZ49-HC49)/(GZ$47-HC$47))*HD$47","v":{"$error":"#NAME?"}},{"$f":"((1+GQ49)*(1+HA49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+GR49)*(1+HB49))-1","v":1.1133828690694791E-3},{"$f":"GW49*(1+HG49)","v":0},{"$f":"HF49-HG49","v":{"$error":"#NAME?"}},{"$f":"((GZ49-HH49)/(GZ$47-HH$47))*HI$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"GW49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HK$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,HK$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", HK$1)","v":{"$error":"#NAME?"}},{"$f":"GY49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"HM49*HN49","v":{"$error":"#NAME?"}},{"$f":"IF(HK49=\"Hold\",(HO49)/(GZ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(HK49=\"Purchase\",HO49/SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(HK49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/GZ49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(HK49=\"Hold\",IFERROR((((GZ49-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(GZ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(GZ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(GZ49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HK49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,HK49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HK49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,HK49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HK49=\"Hold\",((GZ49-SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HK$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HK49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HK$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+HQ49),\n\nIF(HK49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"HP49-HQ49","v":{"$error":"#NAME?"}},{"$f":"((HO49-HR49)/(HO$47-HR$47))*HS$47","v":{"$error":"#NAME?"}},{"$f":"((1+HF49)*(1+HP49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+HG49)*(1+HQ49))-1","v":1.1133828690694791E-3},{"$f":"HL49*(1+HV49)","v":0},{"$f":"HU49-HV49","v":{"$error":"#NAME?"}},{"$f":"((HO49-HW49)/(HO$47-HW$47))*HX$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"HL49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,HZ$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,HZ$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", HZ$1)","v":{"$error":"#NAME?"}},{"$f":"HN49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"IB49*IC49","v":{"$error":"#NAME?"}},{"$f":"IF(HZ49=\"Hold\",(ID49)/(HO49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(HZ49=\"Purchase\",ID49/SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(HZ49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/HO49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(HZ49=\"Hold\",IFERROR((((HO49-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(HO49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(HO49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(HO49+SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(HZ49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,HZ49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(HZ49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,HZ49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(HZ49=\"Hold\",((HO49-SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(HZ$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(HZ49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,HZ$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+IF49),\n\nIF(HZ49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"IE49-IF49","v":{"$error":"#NAME?"}},{"$f":"((ID49-IG49)/(ID$47-IG$47))*IH$47","v":{"$error":"#NAME?"}},{"$f":"((1+HU49)*(1+IE49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+HV49)*(1+IF49))-1","v":1.1133828690694791E-3},{"$f":"IA49*(1+IK49)","v":0},{"$f":"IJ49-IK49","v":{"$error":"#NAME?"}},{"$f":"((ID49-IL49)/(ID$47-IL$47))*IM$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"IA49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,IO$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,IO$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", IO$1)","v":{"$error":"#NAME?"}},{"$f":"IC49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"IQ49*IR49","v":{"$error":"#NAME?"}},{"$f":"IF(IO49=\"Hold\",(IS49)/(ID49+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(IO49=\"Purchase\",IS49/SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(IO49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/ID49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(IO49=\"Hold\",IFERROR((((ID49-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(ID49+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(ID49+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(ID49+SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(IO49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,IO49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(IO49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,IO49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(IO49=\"Hold\",((ID49-SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(IO$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(IO49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,IO$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+IU49),\n\nIF(IO49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"IT49-IU49","v":{"$error":"#NAME?"}},{"$f":"((IS49-IV49)/(IS$47-IV$47))*IW$47","v":{"$error":"#NAME?"}},{"$f":"((1+IJ49)*(1+IT49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+IK49)*(1+IU49))-1","v":1.1133828690694791E-3},{"$f":"IP49*(1+IZ49)","v":0},{"$f":"IY49-IZ49","v":{"$error":"#NAME?"}},{"$f":"((IS49-JA49)/(IS$47-JA$47))*JB$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"IP49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JD$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,JD$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", JD$1)","v":{"$error":"#NAME?"}},{"$f":"IR49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"JF49*JG49","v":{"$error":"#NAME?"}},{"$f":"IF(JD49=\"Hold\",(JH49)/(IS49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(JD49=\"Purchase\",JH49/SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(JD49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/IS49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(JD49=\"Hold\",IFERROR((((IS49-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(IS49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(IS49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(IS49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JD49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,JD49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JD49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,JD49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JD49=\"Hold\",((IS49-SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JD$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JD49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JD$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+JJ49),\n\nIF(JD49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"JI49-JJ49","v":{"$error":"#NAME?"}},{"$f":"((JH49-JK49)/(JH$47-JK$47))*JL$47","v":{"$error":"#NAME?"}},{"$f":"((1+IY49)*(1+JI49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+IZ49)*(1+JJ49))-1","v":1.1133828690694791E-3},{"$f":"JE49*(1+JO49)","v":0},{"$f":"JN49-JO49","v":{"$error":"#NAME?"}},{"$f":"((JH49-JP49)/(JH$47-JP$47))*JQ$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"JE49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,JS$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,JS$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", JS$1)","v":{"$error":"#NAME?"}},{"$f":"JG49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"JU49*JV49","v":{"$error":"#NAME?"}},{"$f":"IF(JS49=\"Hold\",(JW49)/(JH49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(JS49=\"Purchase\",JW49/SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(JS49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/JH49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(JS49=\"Hold\",IFERROR((((JH49-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(JH49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(JH49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(JH49+SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(JS49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,JS49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(JS49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,JS49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(JS49=\"Hold\",((JH49-SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(JS$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(JS49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,JS$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+JY49),\n\nIF(JS49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"JX49-JY49","v":{"$error":"#NAME?"}},{"$f":"((JW49-JZ49)/(JW$47-JZ$47))*KA$47","v":{"$error":"#NAME?"}},{"$f":"((1+JN49)*(1+JX49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+JO49)*(1+JY49))-1","v":1.1133828690694791E-3},{"$f":"JT49*(1+KD49)","v":0},{"$f":"KC49-KD49","v":{"$error":"#NAME?"}},{"$f":"((JW49-KE49)/(JW$47-KE$47))*KF$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"JT49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KH$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,KH$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", KH$1)","v":{"$error":"#NAME?"}},{"$f":"JV49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"KJ49*KK49","v":{"$error":"#NAME?"}},{"$f":"IF(KH49=\"Hold\",(KL49)/(JW49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(KH49=\"Purchase\",KL49/SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(KH49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/JW49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(KH49=\"Hold\",IFERROR((((JW49-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(JW49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(JW49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(JW49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KH49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,KH49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KH49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,KH49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KH49=\"Hold\",((JW49-SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KH$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KH49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KH$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+KN49),\n\nIF(KH49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"KM49-KN49","v":{"$error":"#NAME?"}},{"$f":"((KL49-KO49)/(KL$47-KO$47))*KP$47","v":{"$error":"#NAME?"}},{"$f":"((1+KC49)*(1+KM49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+KD49)*(1+KN49))-1","v":1.1133828690694791E-3},{"$f":"KI49*(1+KS49)","v":0},{"$f":"KR49-KS49","v":{"$error":"#NAME?"}},{"$f":"((KL49-KT49)/(KL$47-KT$47))*KU$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"KI49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,KW$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,KW$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", KW$1)","v":{"$error":"#NAME?"}},{"$f":"KK49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"KY49*KZ49","v":{"$error":"#NAME?"}},{"$f":"IF(KW49=\"Hold\",(LA49)/(KL49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(KW49=\"Purchase\",LA49/SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(KW49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/KL49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(KW49=\"Hold\",IFERROR((((KL49-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(KL49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(KL49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(KL49+SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(KW49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,KW49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(KW49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,KW49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(KW49=\"Hold\",((KL49-SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(KW$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(KW49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,KW$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+LC49),\n\nIF(KW49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"LB49-LC49","v":{"$error":"#NAME?"}},{"$f":"((LA49-LD49)/(LA$47-LD$47))*LE$47","v":{"$error":"#NAME?"}},{"$f":"((1+KR49)*(1+LB49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+KS49)*(1+LC49))-1","v":1.1133828690694791E-3},{"$f":"KX49*(1+LH49)","v":0},{"$f":"LG49-LH49","v":{"$error":"#NAME?"}},{"$f":"((LA49-LI49)/(LA$47-LI$47))*LJ$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"KX49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,LL$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,LL$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", LL$1)","v":{"$error":"#NAME?"}},{"$f":"KZ49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"LN49*LO49","v":{"$error":"#NAME?"}},{"$f":"IF(LL49=\"Hold\",(LP49)/(LA49+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(LL49=\"Purchase\",LP49/SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(LL49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/LA49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(LL49=\"Hold\",IFERROR((((LA49-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(LA49+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(LA49+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(LA49+SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(LL49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,LL49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(LL49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,LL49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(LL49=\"Hold\",((LA49-SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(LL$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(LL49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,LL$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+LR49),\n\nIF(LL49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"LQ49-LR49","v":{"$error":"#NAME?"}},{"$f":"((LP49-LS49)/(LP$47-LS$47))*LT$47","v":{"$error":"#NAME?"}},{"$f":"((1+LG49)*(1+LQ49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+LH49)*(1+LR49))-1","v":1.1133828690694791E-3},{"$f":"LM49*(1+LW49)","v":0},{"$f":"LV49-LW49","v":{"$error":"#NAME?"}},{"$f":"((LP49-LX49)/(LP$47-LX$47))*LY$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"LM49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MA$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,MA$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", MA$1)","v":{"$error":"#NAME?"}},{"$f":"LO49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MC49*MD49","v":{"$error":"#NAME?"}},{"$f":"IF(MA49=\"Hold\",(ME49)/(LP49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(MA49=\"Purchase\",ME49/SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(MA49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/LP49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(MA49=\"Hold\",IFERROR((((LP49-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(LP49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(LP49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(LP49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MA49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,MA49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MA49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,MA49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MA49=\"Hold\",((LP49-SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MA$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MA49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MA$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+MG49),\n\nIF(MA49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"MF49-MG49","v":{"$error":"#NAME?"}},{"$f":"((ME49-MH49)/(ME$47-MH$47))*MI$47","v":{"$error":"#NAME?"}},{"$f":"((1+LV49)*(1+MF49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+LW49)*(1+MG49))-1","v":1.1133828690694791E-3},{"$f":"MB49*(1+ML49)","v":0},{"$f":"MK49-ML49","v":{"$error":"#NAME?"}},{"$f":"((ME49-MM49)/(ME$47-MM$47))*MN$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"MB49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,MP$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,MP$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", MP$1)","v":{"$error":"#NAME?"}},{"$f":"MD49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"MR49*MS49","v":{"$error":"#NAME?"}},{"$f":"IF(MP49=\"Hold\",(MT49)/(ME49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(MP49=\"Purchase\",MT49/SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(MP49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/ME49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(MP49=\"Hold\",IFERROR((((ME49-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(ME49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(ME49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(ME49+SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(MP49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,MP49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(MP49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,MP49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(MP49=\"Hold\",((ME49-SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(MP$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(MP49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,MP$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+MV49),\n\nIF(MP49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"MU49-MV49","v":{"$error":"#NAME?"}},{"$f":"((MT49-MW49)/(MT$47-MW$47))*MX$47","v":{"$error":"#NAME?"}},{"$f":"((1+MK49)*(1+MU49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+ML49)*(1+MV49))-1","v":1.1133828690694791E-3},{"$f":"MQ49*(1+NA49)","v":0},{"$f":"MZ49-NA49","v":{"$error":"#NAME?"}},{"$f":"((MT49-NB49)/(MT$47-NB$47))*NC$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"MQ49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NE$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,NE$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", NE$1)","v":{"$error":"#NAME?"}},{"$f":"MS49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NG49*NH49","v":{"$error":"#NAME?"}},{"$f":"IF(NE49=\"Hold\",(NI49)/(MT49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(NE49=\"Purchase\",NI49/SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(NE49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/MT49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(NE49=\"Hold\",IFERROR((((MT49-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(MT49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(MT49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(MT49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NE49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,NE49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NE49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,NE49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NE49=\"Hold\",((MT49-SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NE$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NE49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NE$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+NK49),\n\nIF(NE49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"NJ49-NK49","v":{"$error":"#NAME?"}},{"$f":"((NI49-NL49)/(NI$47-NL$47))*NM$47","v":{"$error":"#NAME?"}},{"$f":"((1+MZ49)*(1+NJ49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+NA49)*(1+NK49))-1","v":1.1133828690694791E-3},{"$f":"NF49*(1+NP49)","v":0},{"$f":"NO49-NP49","v":{"$error":"#NAME?"}},{"$f":"((NI49-NQ49)/(NI$47-NQ$47))*NR$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"NF49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,NT$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,NT$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", NT$1)","v":{"$error":"#NAME?"}},{"$f":"NH49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"NV49*NW49","v":{"$error":"#NAME?"}},{"$f":"IF(NT49=\"Hold\",(NX49)/(NI49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(NT49=\"Purchase\",NX49/SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(NT49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/NI49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(NT49=\"Hold\",IFERROR((((NI49-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(NI49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(NI49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(NI49+SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(NT49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,NT49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(NT49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,NT49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(NT49=\"Hold\",((NI49-SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(NT$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(NT49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,NT$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+NZ49),\n\nIF(NT49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"NY49-NZ49","v":{"$error":"#NAME?"}},{"$f":"((NX49-OA49)/(NX$47-OA$47))*OB$47","v":{"$error":"#NAME?"}},{"$f":"((1+NO49)*(1+NY49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+NP49)*(1+NZ49))-1","v":1.1133828690694791E-3},{"$f":"NU49*(1+OE49)","v":0},{"$f":"OD49-OE49","v":{"$error":"#NAME?"}},{"$f":"((NX49-OF49)/(NX$47-OF$47))*OG$47","v":{"$error":"#NAME?"}},"Hold",{"$f":"NU49+SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\",Trades!$B:$B,OI$1)-SUMIFS(Trades!$H:$H,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\",Trades!$B:$B,OI$1)","v":0},{"$f":"_xll.BDH($B49&\" US EQUITY\", \"PX_LAST\", OI$1)","v":{"$error":"#NAME?"}},{"$f":"NW49+SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\")-SUMIFS(Trades!$F:$F,Trades!$C:$C,$B49,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\")","v":0},{"$f":"OK49*OL49","v":{"$error":"#NAME?"}},{"$f":"IF(OI49=\"Hold\",(OM49)/(NX49+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49))-1,\nIF(OI49=\"Purchase\",OM49/SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Purchase\",Trades!$C:$C,$B49)-1,\nIF(OI49=\"Sale\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$E:$E,\"Sale\",Trades!$C:$C,$B49)/NX49-1)))","v":{"$error":"#NAME?"}},{"$f":"IF(OI49=\"Hold\",IFERROR((((NX49-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))/(NX49+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")/(NX49+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE)),0)\n\n+IFERROR(((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\")/(NX49+SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")))*VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE)),0),\n\nIF(OI49=\"Purchase\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,OI49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,6,FALSE),\nIF(OI49=\"Sale\",VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,OI49,Trades!$E:$E,\"Sale\"),Benchmark!$H$6:$M$200,4,FALSE))))","v":0},{"$f":"IF(OI49=\"Hold\",((NX49-SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Sale\"))*(1+VLOOKUP(OI$1,Benchmark!$H$6:$M$200,4,FALSE)))\n\n+IFERROR((SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+VLOOKUP(SUMIFS(Trades!$A:$A,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\"),Benchmark!$H$6:$M$200,4,FALSE))),0),\n\nIF(OI49=\"Purchase\",SUMIFS(Trades!$H:$H,Trades!$B:$B,OI$1,Trades!$C:$C,$B49,Trades!$E:$E,\"Purchase\")*(1+OO49),\n\nIF(OI49=\"Sale\",0)))","v":{"$error":"#NAME?"}},{"$f":"ON49-OO49","v":{"$error":"#NAME?"}},{"$f":"((OM49-OP49)/(OM$47-OP$47))*OQ$47","v":{"$error":"#NAME?"}},{"$f":"((1+OD49)*(1+ON49))-1","v":{"$error":"#NAME?"}},{"$f":"((1+OE49)*(1+OO49))-1","v":1.1133828690694791E-3},{"$f":"OJ49*(1+OT49)","v":0},{"$f":"OS49-OT49","v":{"$error":"#NAME?"}},{"$f":"((OM49-OU49)/(OM$47-OU$47))*OV$47","v":{"$error":"#NAME?"}}]
[]
[null,null,"Alpha","C Alpha",null,null,null,null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"I1","v":"2015-10-02"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"X1","v":"2015-10-09"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"AM1","v":"2015-10-16"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"BB1","v":"2015-10-23"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"BQ1","v":"2015-10-30"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"CF1","v":"2015-11-06"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"CU1","v":"2015-11-13"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"DJ1","v":"2015-11-20"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"DY1","v":"2015-11-27"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"EN1","v":"2015-12-04"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"FC1","v":"2015-12-11"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"FR1","v":"2015-12-18"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"GG1","v":"2015-12-25"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"GV1","v":"2016-01-01"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"HK1","v":"2016-01-08"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"HZ1","v":"2016-01-15"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"IO1","v":"2016-01-22"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"JD1","v":"2016-01-29"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"JS1","v":"2016-02-05"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"KH1","v":"2016-02-12"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"KW1","v":"2016-02-19"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"LL1","v":"2016-02-26"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"MA1","v":"2016-03-04"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"MP1","v":"2016-03-11"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"NE1","v":"2016-03-18"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"NT1","v":"2016-03-25"},"Alpha C Cont",null,null,null,null,null,null,null,null,null,null,"Alpha Cont","Alpha C Cont",null,{"$f":"OI1","v":"2016-04-01"},"Alpha C Cont"]
[null,{"$f":"I1","v":"2015-10-02"},{"$f":"IFERROR(INDEX($1:$47,LastRow,MATCH($B52,$1:$1,0)+8),\"\")","v":7.470266923527813E-3},{"$f":"IFERROR(INDEX($1:$47,LastRow,MATCH($B52,$1:$1,0)+8),\"\")","v":7.470266923527813E-3},null,null,null,null,null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,O52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,O52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(W52,W$3:W$40,0),1)","v":"CRM"},{"$f":"LARGE(W$3:W$40,U52)","v":2.1756963688884094E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,AD52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,AD52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(AL52,AL$3:AL$40,0),1)","v":"DNR"},{"$f":"LARGE(AL$3:AL$40,AJ52)","v":4.3077849210813304E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,AS52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,AS52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BA52,BA$3:BA$40,0),1)","v":"DNR"},{"$f":"LARGE(BA$3:BA$40,AY52)","v":4.1492178084382133E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,BH52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,BH52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BP52,BP$3:BP$40,0),1)","v":"DNR"},{"$f":"LARGE(BP$3:BP$40,BN52)","v":4.8985615316686397E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,BW52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,BW52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CE52,CE$3:CE$40,0),1)","v":"GM"},{"$f":"LARGE(CE$3:CE$40,CC52)","v":2.0977881685051137E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,CL52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,CL52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CT52,CT$3:CT$40,0),1)","v":"GM"},{"$f":"LARGE(CT$3:CT$40,CR52)","v":7.5437325948735003E-3},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,DA52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,DA52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DI52,DI$3:DI$40,0),1)","v":"GE"},{"$f":"LARGE(DI$3:DI$40,DG52)","v":1.0600299130239375E-2},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,DP52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,DP52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DX52,DX$3:DX$40,0),1)","v":"QCOM"},{"$f":"LARGE(DX$3:DX$40,DV52)","v":0.15594182729497419},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,EE52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,EE52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(EM52,EM$3:EM$40,0),1)","v":"GM"},{"$f":"LARGE(EM$3:EM$40,EK52)","v":2.9633297265713208E-2},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,ET52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,ET52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FB52,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,EZ52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,FI52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,FI52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FQ52,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,FO52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,FX52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,FX52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GF52,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,GD52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,GM52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,GM52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GU52,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,GS52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,HB52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,HB52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HJ52,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,HH52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,HQ52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,HQ52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HY52,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,HW52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,IF52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,IF52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(IN52,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,IL52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,IU52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,IU52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JC52,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,JA52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,JJ52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,JJ52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JR52,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,JP52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,JY52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,JY52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KG52,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,KE52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,KN52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,KN52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KV52,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,KT52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,LC52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,LC52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LK52,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,LI52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,LR52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,LR52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LZ52,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,LX52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,MG52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,MG52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(MO52,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,MM52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,MV52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,MV52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(ND52,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,NB52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,NK52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,NK52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(NS52,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,NQ52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,NZ52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,NZ52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OH52,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,OF52)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Information Technology",null,null,{"$f":"SUMIFS($R$3:$R$40,$C$3:$C$40,OO52)","v":2.111006059682897E-3},{"$f":"SUMIFS($W$3:$W$40,$C$3:$C$40,OO52)","v":2.111006059682897E-3},null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OW52,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,OU52)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B52+7","v":"2015-10-09"},{"$f":"IFERROR(INDEX($1:$47,LastRow,MATCH($B53,$1:$1,0)+8),\"\")","v":2.6431692312502975E-3},{"$f":"IFERROR(INDEX($1:$47,LastRow,MATCH($B53,$1:$1,0)+13),\"\")","v":1.0133181334459618E-2},null,null,null,null,null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(W53,W$3:W$40,0),1)","v":"ORA"},{"$f":"LARGE(W$3:W$40,U53)","v":1.5498750731531468E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(AL53,AL$3:AL$40,0),1)","v":"GE"},{"$f":"LARGE(AL$3:AL$40,AJ53)","v":1.6578228728622159E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BA53,BA$3:BA$40,0),1)","v":"CRM"},{"$f":"LARGE(BA$3:BA$40,AY53)","v":2.7509807377872537E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BP53,BP$3:BP$40,0),1)","v":"GM"},{"$f":"LARGE(BP$3:BP$40,BN53)","v":3.3354706543272648E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CE53,CE$3:CE$40,0),1)","v":"LEA"},{"$f":"LARGE(CE$3:CE$40,CC53)","v":2.0634515603726463E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CT53,CT$3:CT$40,0),1)","v":"GE"},{"$f":"LARGE(CT$3:CT$40,CR53)","v":7.0701519160581931E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DI53,DI$3:DI$40,0),1)","v":"GM"},{"$f":"LARGE(DI$3:DI$40,DG53)","v":6.8025855364723395E-3},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DX53,DX$3:DX$40,0),1)","v":"ANTM"},{"$f":"LARGE(DX$3:DX$40,DV53)","v":0.15003890555347424},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(EM53,EM$3:EM$40,0),1)","v":"GE"},{"$f":"LARGE(EM$3:EM$40,EK53)","v":2.7259273127969597E-2},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FB53,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,EZ53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FQ53,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,FO53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GF53,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,GD53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GU53,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,GS53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HJ53,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,HH53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HY53,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,HW53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(IN53,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,IL53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JC53,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,JA53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JR53,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,JP53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KG53,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,KE53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KV53,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,KT53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LK53,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,LI53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LZ53,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,LX53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(MO53,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,MM53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(ND53,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,NB53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(NS53,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,NQ53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OH53,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,OF53)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Financials",null,null,-9.0587724660665938E-5,-9.0587724660665938E-5,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OW53,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,OU53)","v":{"$error":"#VALUE!"}}]
[null,"2015-10-16",2.5572423147444123E-3,1.2716336649295501E-2,null,null,null,null,null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(W54,W$3:W$40,0),1)","v":"DNR"},{"$f":"LARGE(W$3:W$40,U54)","v":1.5304052491827895E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(AL54,AL$3:AL$40,0),1)","v":"ANDE"},{"$f":"LARGE(AL$3:AL$40,AJ54)","v":1.5592765671172128E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BA54,BA$3:BA$40,0),1)","v":"ORA"},{"$f":"LARGE(BA$3:BA$40,AY54)","v":2.5777125472072151E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BP54,BP$3:BP$40,0),1)","v":"INTC"},{"$f":"LARGE(BP$3:BP$40,BN54)","v":3.2815200280156952E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CE54,CE$3:CE$40,0),1)","v":"INTC"},{"$f":"LARGE(CE$3:CE$40,CC54)","v":1.7147356566466047E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CT54,CT$3:CT$40,0),1)","v":"CRM"},{"$f":"LARGE(CT$3:CT$40,CR54)","v":5.7861333258065022E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DI54,DI$3:DI$40,0),1)","v":"DIS"},{"$f":"LARGE(DI$3:DI$40,DG54)","v":6.5640879151166115E-3},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DX54,DX$3:DX$40,0),1)","v":"TARO"},{"$f":"LARGE(DX$3:DX$40,DV54)","v":8.2908985457364998E-2},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(EM54,EM$3:EM$40,0),1)","v":"CRM"},{"$f":"LARGE(EM$3:EM$40,EK54)","v":2.1876667341279733E-2},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FB54,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,EZ54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FQ54,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,FO54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GF54,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,GD54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GU54,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,GS54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HJ54,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,HH54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HY54,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,HW54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(IN54,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,IL54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JC54,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,JA54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JR54,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,JP54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KG54,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,KE54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KV54,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,KT54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LK54,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,LI54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LZ54,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,LX54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(MO54,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,MM54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(ND54,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,NB54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(NS54,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,NQ54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OH54,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,OF54)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Healthcare",null,null,4.0142772458845498E-4,4.0142772458845498E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OW54,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,OU54)","v":{"$error":"#VALUE!"}}]
[null,"2015-10-23",-1.2450521721388941E-2,1.0748990223796717E-4,null,null,null,null,null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(W55,W$3:W$40,0),1)","v":"GM"},{"$f":"LARGE(W$3:W$40,U55)","v":1.3505609979488789E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(AL55,AL$3:AL$40,0),1)","v":"ORA"},{"$f":"LARGE(AL$3:AL$40,AJ55)","v":1.5002663312382171E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BA55,BA$3:BA$40,0),1)","v":"GE"},{"$f":"LARGE(BA$3:BA$40,AY55)","v":2.2730001458336497E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BP55,BP$3:BP$40,0),1)","v":"GE"},{"$f":"LARGE(BP$3:BP$40,BN55)","v":2.5704484434350052E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CE55,CE$3:CE$40,0),1)","v":"GE"},{"$f":"LARGE(CE$3:CE$40,CC55)","v":1.6965610619192135E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CT55,CT$3:CT$40,0),1)","v":"LEA"},{"$f":"LARGE(CT$3:CT$40,CR55)","v":4.048265742754715E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DI55,DI$3:DI$40,0),1)","v":"LEA"},{"$f":"LARGE(DI$3:DI$40,DG55)","v":5.5431849973300203E-3},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DX55,DX$3:DX$40,0),1)","v":"EGAS"},{"$f":"LARGE(DX$3:DX$40,DV55)","v":7.7649397258962249E-2},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(EM55,EM$3:EM$40,0),1)","v":"INTC"},{"$f":"LARGE(EM$3:EM$40,EK55)","v":1.9547600664666688E-2},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FB55,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,EZ55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FQ55,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,FO55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GF55,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,GD55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GU55,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,GS55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HJ55,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,HH55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HY55,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,HW55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(IN55,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,IL55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JC55,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,JA55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JR55,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,JP55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KG55,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,KE55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KV55,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,KT55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LK55,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,LI55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LZ55,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,LX55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(MO55,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,MM55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(ND55,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,NB55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(NS55,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,NQ55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OH55,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,OF55)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Consumer Discretionary",null,null,1.3004809663134812E-3,1.3004809663134812E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OW55,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,OU55)","v":{"$error":"#VALUE!"}}]
[null,"2015-10-30",-1.5237224149828976E-2,-1.5131372095325224E-2,null,null,null,null,null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(W56,W$3:W$40,0),1)","v":"MDLZ"},{"$f":"LARGE(W$3:W$40,U56)","v":1.2022689998620708E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(AL56,AL$3:AL$40,0),1)","v":"GEF"},{"$f":"LARGE(AL$3:AL$40,AJ56)","v":1.3902600184277731E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BA56,BA$3:BA$40,0),1)","v":"INTC"},{"$f":"LARGE(BA$3:BA$40,AY56)","v":1.5289329535641569E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BP56,BP$3:BP$40,0),1)","v":"CRM"},{"$f":"LARGE(BP$3:BP$40,BN56)","v":2.2596490392226215E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CE56,CE$3:CE$40,0),1)","v":"BA"},{"$f":"LARGE(CE$3:CE$40,CC56)","v":1.6652174869596578E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CT56,CT$3:CT$40,0),1)","v":"MA"},{"$f":"LARGE(CT$3:CT$40,CR56)","v":4.0445411604003454E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DI56,DI$3:DI$40,0),1)","v":"MMM"},{"$f":"LARGE(DI$3:DI$40,DG56)","v":4.5557607696428718E-3},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DX56,DX$3:DX$40,0),1)","v":"ANDE"},{"$f":"LARGE(DX$3:DX$40,DV56)","v":7.6578649238433799E-2},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(EM56,EM$3:EM$40,0),1)","v":"LEA"},{"$f":"LARGE(EM$3:EM$40,EK56)","v":1.9334346093380552E-2},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FB56,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,EZ56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FQ56,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,FO56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GF56,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,GD56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GU56,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,GS56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HJ56,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,HH56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HY56,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,HW56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(IN56,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,IL56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JC56,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,JA56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JR56,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,JP56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KG56,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,KE56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KV56,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,KT56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LK56,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,LI56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LZ56,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,LX56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(MO56,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,MM56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(ND56,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,NB56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(NS56,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,NQ56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OH56,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,OF56)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Industrials",null,null,-9.5918044268728116E-4,-9.5918044268728116E-4,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OW56,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,OU56)","v":{"$error":"#VALUE!"}}]
[null,"2015-11-06",-1.1426350923683493E-2,-2.6384826651490667E-2,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,1.4501944453544004E-3,1.4501944453544004E-3]
[null,"2015-11-13",-1.0862704442681226E-3,-2.7442436038390139E-2,null,null,null,null,null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(W58,W$3:W$40,0),1)","v":"R"},{"$f":"LARGE(W$3:W$40,COUNT(W$3:W$40)-(5-U58))","v":-1.279923131748049E-3},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(AL58,AL$3:AL$40,0),1)","v":"DG"},{"$f":"LARGE(AL$3:AL$40,COUNT(AL$3:AL$40)-(5-AJ58))","v":-2.9367744056721409E-3},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BA58,BA$3:BA$40,0),1)","v":"DG"},{"$f":"LARGE(BA$3:BA$40,COUNT(BA$3:BA$40)-(5-AY58))","v":-3.0525402230479363E-3},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BP58,BP$3:BP$40,0),1)","v":"DG"},{"$f":"LARGE(BP$3:BP$40,COUNT(BP$3:BP$40)-(5-BN58))","v":-4.3791427222989315E-3},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CE58,CE$3:CE$40,0),1)","v":"DG"},{"$f":"LARGE(CE$3:CE$40,COUNT(CE$3:CE$40)-(5-CC58))","v":-3.1839790174096345E-3},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CT58,CT$3:CT$40,0),1)","v":"DG"},{"$f":"LARGE(CT$3:CT$40,COUNT(CT$3:CT$40)-(5-CR58))","v":-1.1263071105279304E-2},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DI58,DI$3:DI$40,0),1)","v":"DG"},{"$f":"LARGE(DI$3:DI$40,COUNT(DI$3:DI$40)-(5-DG58))","v":-1.584118723251849E-2},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DX58,DX$3:DX$40,0),1)","v":"GE"},{"$f":"LARGE(DX$3:DX$40,COUNT(DX$3:DX$40)-(5-DV58))","v":-0.12975519260044979},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(EM58,EM$3:EM$40,0),1)","v":"QCOM"},{"$f":"LARGE(EM$3:EM$40,COUNT(EM$3:EM$40)-(5-EK58))","v":-4.2441929223059199E-2},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FB58,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,COUNT(FB$3:FB$40)-(5-EZ58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FQ58,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,COUNT(FQ$3:FQ$40)-(5-FO58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GF58,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,COUNT(GF$3:GF$40)-(5-GD58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GU58,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,COUNT(GU$3:GU$40)-(5-GS58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HJ58,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,COUNT(HJ$3:HJ$40)-(5-HH58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HY58,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,COUNT(HY$3:HY$40)-(5-HW58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(IN58,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,COUNT(IN$3:IN$40)-(5-IL58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JC58,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,COUNT(JC$3:JC$40)-(5-JA58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JR58,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,COUNT(JR$3:JR$40)-(5-JP58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KG58,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,COUNT(KG$3:KG$40)-(5-KE58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KV58,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,COUNT(KV$3:KV$40)-(5-KT58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LK58,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,COUNT(LK$3:LK$40)-(5-LI58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LZ58,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,COUNT(LZ$3:LZ$40)-(5-LX58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(MO58,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,COUNT(MO$3:MO$40)-(5-MM58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(ND58,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,COUNT(ND$3:ND$40)-(5-NB58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(NS58,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,COUNT(NS$3:NS$40)-(5-NQ58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OH58,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,COUNT(OH$3:OH$40)-(5-OF58))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Energy",null,null,1.8747489187324962E-3,1.8747489187324962E-3,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OW58,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,COUNT(OW$3:OW$40)-(5-OU58))","v":{"$error":"#VALUE!"}}]
[null,"2015-11-20",3.9822828204199023E-3,-2.3569436759556361E-2,null,null,null,null,null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(W59,W$3:W$40,0),1)","v":"DG"},{"$f":"LARGE(W$3:W$40,COUNT(W$3:W$40)-(5-U59))","v":-6.5318087446847328E-4},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(AL59,AL$3:AL$40,0),1)","v":"ANTM"},{"$f":"LARGE(AL$3:AL$40,COUNT(AL$3:AL$40)-(5-AJ59))","v":-1.0687061452700948E-3},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BA59,BA$3:BA$40,0),1)","v":"AAPL"},{"$f":"LARGE(BA$3:BA$40,COUNT(BA$3:BA$40)-(5-AY59))","v":-1.4422747242016298E-3},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BP59,BP$3:BP$40,0),1)","v":"PHM"},{"$f":"LARGE(BP$3:BP$40,COUNT(BP$3:BP$40)-(5-BN59))","v":-1.844675133814419E-3},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CE59,CE$3:CE$40,0),1)","v":"MCK"},{"$f":"LARGE(CE$3:CE$40,COUNT(CE$3:CE$40)-(5-CC59))","v":-2.2131630040052191E-3},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CT59,CT$3:CT$40,0),1)","v":"ANTM"},{"$f":"LARGE(CT$3:CT$40,COUNT(CT$3:CT$40)-(5-CR59))","v":-1.0215147118410468E-2},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DI59,DI$3:DI$40,0),1)","v":"ANTM"},{"$f":"LARGE(DI$3:DI$40,COUNT(DI$3:DI$40)-(5-DG59))","v":-7.582070847901373E-3},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DX59,DX$3:DX$40,0),1)","v":"GM"},{"$f":"LARGE(DX$3:DX$40,COUNT(DX$3:DX$40)-(5-DV59))","v":-0.12750569082135702},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(EM59,EM$3:EM$40,0),1)","v":"ANTM"},{"$f":"LARGE(EM$3:EM$40,COUNT(EM$3:EM$40)-(5-EK59))","v":-3.7804594904149252E-2},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FB59,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,COUNT(FB$3:FB$40)-(5-EZ59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FQ59,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,COUNT(FQ$3:FQ$40)-(5-FO59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GF59,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,COUNT(GF$3:GF$40)-(5-GD59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GU59,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,COUNT(GU$3:GU$40)-(5-GS59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HJ59,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,COUNT(HJ$3:HJ$40)-(5-HH59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HY59,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,COUNT(HY$3:HY$40)-(5-HW59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(IN59,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,COUNT(IN$3:IN$40)-(5-IL59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JC59,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,COUNT(JC$3:JC$40)-(5-JA59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JR59,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,COUNT(JR$3:JR$40)-(5-JP59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KG59,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,COUNT(KG$3:KG$40)-(5-KE59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KV59,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,COUNT(KV$3:KV$40)-(5-KT59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LK59,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,COUNT(LK$3:LK$40)-(5-LI59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LZ59,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,COUNT(LZ$3:LZ$40)-(5-LX59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(MO59,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,COUNT(MO$3:MO$40)-(5-MM59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(ND59,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,COUNT(ND$3:ND$40)-(5-NB59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(NS59,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,COUNT(NS$3:NS$40)-(5-NQ59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OH59,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,COUNT(OH$3:OH$40)-(5-OF59))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Utilities",null,null,1.4390774334381558E-3,1.4390774334381558E-3,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OW59,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,COUNT(OW$3:OW$40)-(5-OU59))","v":{"$error":"#VALUE!"}}]
[null,"2015-11-27",-3.6797013241886001E-3,-2.7162409596090398E-2,null,null,null,null,null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(W60,W$3:W$40,0),1)","v":"JPM"},{"$f":"LARGE(W$3:W$40,COUNT(W$3:W$40)-(5-U60))","v":-3.21641628401574E-4},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(AL60,AL$3:AL$40,0),1)","v":"NKE"},{"$f":"LARGE(AL$3:AL$40,COUNT(AL$3:AL$40)-(5-AJ60))","v":-9.2334309855256907E-4},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BA60,BA$3:BA$40,0),1)","v":"EGAS"},{"$f":"LARGE(BA$3:BA$40,COUNT(BA$3:BA$40)-(5-AY60))","v":-8.7660242577395123E-4},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BP60,BP$3:BP$40,0),1)","v":"ANTM"},{"$f":"LARGE(BP$3:BP$40,COUNT(BP$3:BP$40)-(5-BN60))","v":-1.7745385940088731E-3},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CE60,CE$3:CE$40,0),1)","v":"ANTM"},{"$f":"LARGE(CE$3:CE$40,COUNT(CE$3:CE$40)-(5-CC60))","v":-1.8968646208044138E-3},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CT60,CT$3:CT$40,0),1)","v":"QCOM"},{"$f":"LARGE(CT$3:CT$40,COUNT(CT$3:CT$40)-(5-CR60))","v":-8.0034726064982693E-3},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DI60,DI$3:DI$40,0),1)","v":"QCOM"},{"$f":"LARGE(DI$3:DI$40,COUNT(DI$3:DI$40)-(5-DG60))","v":-6.9500680210954216E-3},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DX60,DX$3:DX$40,0),1)","v":"CRM"},{"$f":"LARGE(DX$3:DX$40,COUNT(DX$3:DX$40)-(5-DV60))","v":-0.11821599971274208},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(EM60,EM$3:EM$40,0),1)","v":"TARO"},{"$f":"LARGE(EM$3:EM$40,COUNT(EM$3:EM$40)-(5-EK60))","v":-2.2310577642862144E-2},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FB60,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,COUNT(FB$3:FB$40)-(5-EZ60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FQ60,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,COUNT(FQ$3:FQ$40)-(5-FO60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GF60,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,COUNT(GF$3:GF$40)-(5-GD60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GU60,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,COUNT(GU$3:GU$40)-(5-GS60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HJ60,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,COUNT(HJ$3:HJ$40)-(5-HH60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HY60,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,COUNT(HY$3:HY$40)-(5-HW60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(IN60,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,COUNT(IN$3:IN$40)-(5-IL60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JC60,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,COUNT(JC$3:JC$40)-(5-JA60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JR60,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,COUNT(JR$3:JR$40)-(5-JP60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KG60,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,COUNT(KG$3:KG$40)-(5-KE60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KV60,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,COUNT(KV$3:KV$40)-(5-KT60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LK60,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,COUNT(LK$3:LK$40)-(5-LI60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LZ60,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,COUNT(LZ$3:LZ$40)-(5-LX60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(MO60,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,COUNT(MO$3:MO$40)-(5-MM60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(ND60,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,COUNT(ND$3:ND$40)-(5-NB60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(NS60,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,COUNT(NS$3:NS$40)-(5-NQ60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OH60,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,COUNT(OH$3:OH$40)-(5-OF60))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Materials",null,null,-2.9835045941624432E-4,-2.9835045941624432E-4,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OW60,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,COUNT(OW$3:OW$40)-(5-OU60))","v":{"$error":"#VALUE!"}}]
[null,"2015-12-04","","",null,null,null,null,null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(W61,W$3:W$40,0),1)","v":"BRK/B"},{"$f":"LARGE(W$3:W$40,COUNT(W$3:W$40)-(5-U61))","v":-2.6264687161129622E-4},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(AL61,AL$3:AL$40,0),1)","v":"AAPL"},{"$f":"LARGE(AL$3:AL$40,COUNT(AL$3:AL$40)-(5-AJ61))","v":-9.1039567604574568E-4},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BA61,BA$3:BA$40,0),1)","v":"JPM"},{"$f":"LARGE(BA$3:BA$40,COUNT(BA$3:BA$40)-(5-AY61))","v":-7.3783424952736474E-4},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BP61,BP$3:BP$40,0),1)","v":"EGAS"},{"$f":"LARGE(BP$3:BP$40,COUNT(BP$3:BP$40)-(5-BN61))","v":-1.7032751158555634E-3},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CE61,CE$3:CE$40,0),1)","v":"PHM"},{"$f":"LARGE(CE$3:CE$40,COUNT(CE$3:CE$40)-(5-CC61))","v":-1.6361023645877063E-3},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CT61,CT$3:CT$40,0),1)","v":"PHM"},{"$f":"LARGE(CT$3:CT$40,COUNT(CT$3:CT$40)-(5-CR61))","v":-7.2113996626554005E-3},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DI61,DI$3:DI$40,0),1)","v":"F"},{"$f":"LARGE(DI$3:DI$40,COUNT(DI$3:DI$40)-(5-DG61))","v":-6.3533556591080335E-3},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DX61,DX$3:DX$40,0),1)","v":"DIS"},{"$f":"LARGE(DX$3:DX$40,COUNT(DX$3:DX$40)-(5-DV61))","v":-0.11243029222917467},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(EM61,EM$3:EM$40,0),1)","v":"F"},{"$f":"LARGE(EM$3:EM$40,COUNT(EM$3:EM$40)-(5-EK61))","v":-2.0281927120992593E-2},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FB61,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,COUNT(FB$3:FB$40)-(5-EZ61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FQ61,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,COUNT(FQ$3:FQ$40)-(5-FO61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GF61,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,COUNT(GF$3:GF$40)-(5-GD61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GU61,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,COUNT(GU$3:GU$40)-(5-GS61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HJ61,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,COUNT(HJ$3:HJ$40)-(5-HH61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HY61,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,COUNT(HY$3:HY$40)-(5-HW61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(IN61,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,COUNT(IN$3:IN$40)-(5-IL61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JC61,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,COUNT(JC$3:JC$40)-(5-JA61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JR61,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,COUNT(JR$3:JR$40)-(5-JP61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KG61,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,COUNT(KG$3:KG$40)-(5-KE61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KV61,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,COUNT(KV$3:KV$40)-(5-KT61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LK61,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,COUNT(LK$3:LK$40)-(5-LI61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LZ61,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,COUNT(LZ$3:LZ$40)-(5-LX61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(MO61,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,COUNT(MO$3:MO$40)-(5-MM61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(ND61,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,COUNT(ND$3:ND$40)-(5-NB61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(NS61,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,COUNT(NS$3:NS$40)-(5-NQ61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OH61,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,COUNT(OH$3:OH$40)-(5-OF61))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Telecommunication Services",null,null,0,0,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OW61,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,COUNT(OW$3:OW$40)-(5-OU61))","v":{"$error":"#VALUE!"}}]
[null,"2015-12-11","","",null,null,null,null,null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(W62,W$3:W$40,0),1)","v":"AAPL"},{"$f":"LARGE(W$3:W$40,COUNT(W$3:W$40)-(5-U62))","v":-2.5382164865653419E-4},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(AL62,AL$3:AL$40,0),1)","v":"JPM"},{"$f":"LARGE(AL$3:AL$40,COUNT(AL$3:AL$40)-(5-AJ62))","v":-7.8941292917351121E-4},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BA62,BA$3:BA$40,0),1)","v":"PHM"},{"$f":"LARGE(BA$3:BA$40,COUNT(BA$3:BA$40)-(5-AY62))","v":-6.7286443509050867E-4},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BP62,BP$3:BP$40,0),1)","v":"MCK"},{"$f":"LARGE(BP$3:BP$40,COUNT(BP$3:BP$40)-(5-BN62))","v":-1.429748136065059E-3},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CE62,CE$3:CE$40,0),1)","v":"EGAS"},{"$f":"LARGE(CE$3:CE$40,COUNT(CE$3:CE$40)-(5-CC62))","v":-1.4856059651252851E-3},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CT62,CT$3:CT$40,0),1)","v":"F"},{"$f":"LARGE(CT$3:CT$40,COUNT(CT$3:CT$40)-(5-CR62))","v":-6.4432844098284529E-3},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DI62,DI$3:DI$40,0),1)","v":"PHM"},{"$f":"LARGE(DI$3:DI$40,COUNT(DI$3:DI$40)-(5-DG62))","v":-5.4671659155164391E-3},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DX62,DX$3:DX$40,0),1)","v":"INTC"},{"$f":"LARGE(DX$3:DX$40,COUNT(DX$3:DX$40)-(5-DV62))","v":-9.8106858809482916E-2},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(EM62,EM$3:EM$40,0),1)","v":"EGAS"},{"$f":"LARGE(EM$3:EM$40,COUNT(EM$3:EM$40)-(5-EK62))","v":-2.0202629252277286E-2},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FB62,FB$3:FB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FB$3:FB$40,COUNT(FB$3:FB$40)-(5-EZ62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FQ62,FQ$3:FQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FQ$3:FQ$40,COUNT(FQ$3:FQ$40)-(5-FO62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GF62,GF$3:GF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GF$3:GF$40,COUNT(GF$3:GF$40)-(5-GD62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GU62,GU$3:GU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GU$3:GU$40,COUNT(GU$3:GU$40)-(5-GS62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HJ62,HJ$3:HJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HJ$3:HJ$40,COUNT(HJ$3:HJ$40)-(5-HH62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HY62,HY$3:HY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HY$3:HY$40,COUNT(HY$3:HY$40)-(5-HW62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(IN62,IN$3:IN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IN$3:IN$40,COUNT(IN$3:IN$40)-(5-IL62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JC62,JC$3:JC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JC$3:JC$40,COUNT(JC$3:JC$40)-(5-JA62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JR62,JR$3:JR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JR$3:JR$40,COUNT(JR$3:JR$40)-(5-JP62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KG62,KG$3:KG$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KG$3:KG$40,COUNT(KG$3:KG$40)-(5-KE62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KV62,KV$3:KV$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KV$3:KV$40,COUNT(KV$3:KV$40)-(5-KT62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LK62,LK$3:LK$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LK$3:LK$40,COUNT(LK$3:LK$40)-(5-LI62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LZ62,LZ$3:LZ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LZ$3:LZ$40,COUNT(LZ$3:LZ$40)-(5-LX62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(MO62,MO$3:MO$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MO$3:MO$40,COUNT(MO$3:MO$40)-(5-MM62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(ND62,ND$3:ND$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(ND$3:ND$40,COUNT(ND$3:ND$40)-(5-NB62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(NS62,NS$3:NS$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NS$3:NS$40,COUNT(NS$3:NS$40)-(5-NQ62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OH62,OH$3:OH$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OH$3:OH$40,COUNT(OH$3:OH$40)-(5-OF62))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Large/Midcap ETF",null,null,2.1164873897685648E-4,2.1164873897685648E-4,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OW62,OW$3:OW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OW$3:OW$40,COUNT(OW$3:OW$40)-(5-OU62))","v":{"$error":"#VALUE!"}}]
[null,"2015-12-18","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1","v":"2015-10-02"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1","v":"2015-10-09"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1","v":"2015-10-16"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB1","v":"2015-10-23"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ1","v":"2015-10-30"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF1","v":"2015-11-06"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CU1","v":"2015-11-13"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ1","v":"2015-11-20"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DY1","v":"2015-11-27"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EN1","v":"2015-12-04"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC1","v":"2015-12-11"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR1","v":"2015-12-18"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG1","v":"2015-12-25"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GV1","v":"2016-01-01"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HK1","v":"2016-01-08"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HZ1","v":"2016-01-15"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IO1","v":"2016-01-22"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JD1","v":"2016-01-29"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JS1","v":"2016-02-05"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KH1","v":"2016-02-12"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KW1","v":"2016-02-19"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LL1","v":"2016-02-26"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MA1","v":"2016-03-04"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP1","v":"2016-03-11"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NE1","v":"2016-03-18"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NT1","v":"2016-03-25"},"Alpha Cont",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OI1","v":"2016-04-01"},"Alpha Cont"]
[null,"2015-12-25","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(W64,R$3:R$40,0),1)","v":"CRM"},{"$f":"LARGE(R$3:R$40,U64)","v":2.1756963688884094E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(AL64,AG$3:AG$40,0),1)","v":"DNR"},{"$f":"LARGE(AG$3:AG$40,AJ64)","v":3.1095178125547128E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BA64,AV$3:AV$40,0),1)","v":"CRM"},{"$f":"LARGE(AV$3:AV$40,AY64)","v":1.5574718239778282E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BP64,BK$3:BK$40,0),1)","v":"AAPL"},{"$f":"LARGE(BK$3:BK$40,BN64)","v":1.9680206018786324E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CE64,BZ$3:BZ$40,0),1)","v":"LEA"},{"$f":"LARGE(BZ$3:BZ$40,CC64)","v":1.0818174648382867E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CT64,CO$3:CO$40,0),1)","v":"JPM"},{"$f":"LARGE(CO$3:CO$40,CR64)","v":1.6284640465112376E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DI64,DD$3:DD$40,0),1)","v":"GE"},{"$f":"LARGE(DD$3:DD$40,DG64)","v":1.5557000596215043E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DX64,DS$3:DS$40,0),1)","v":"NKE"},{"$f":"LARGE(DS$3:DS$40,DV64)","v":2.0621860510362275E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(EM64,EH$3:EH$40,0),1)","v":"ORA"},{"$f":"LARGE(EH$3:EH$40,EK64)","v":1.1699478850159119E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FB64,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,EZ64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FQ64,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,FO64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GF64,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,GD64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GU64,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,GS64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HJ64,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,HH64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HY64,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,HW64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(IN64,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,IL64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JC64,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,JA64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JR64,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,JP64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KG64,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,KE64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KV64,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,KT64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LK64,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,LI64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LZ64,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,LX64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(MO64,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,MM64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(ND64,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,NB64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(NS64,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,NQ64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OH64,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,OF64)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OW64,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,OU64)","v":{"$error":"#VALUE!"}}]
[null,"2016-01-01","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(W65,R$3:R$40,0),1)","v":"ORA"},{"$f":"LARGE(R$3:R$40,U65)","v":1.5498750731531468E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(AL65,AG$3:AG$40,0),1)","v":"GEF"},{"$f":"LARGE(AG$3:AG$40,AJ65)","v":1.7273645866072713E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BA65,AV$3:AV$40,0),1)","v":"NKE"},{"$f":"LARGE(AV$3:AV$40,AY65)","v":1.3698893719631851E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BP65,BK$3:BK$40,0),1)","v":"GM"},{"$f":"LARGE(BK$3:BK$40,BN65)","v":1.8827665014955067E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CE65,BZ$3:BZ$40,0),1)","v":"DG"},{"$f":"LARGE(BZ$3:BZ$40,CC65)","v":7.2589976447543782E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CT65,CO$3:CO$40,0),1)","v":"AGU"},{"$f":"LARGE(CO$3:CO$40,CR65)","v":6.2390146039564354E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DI65,DD$3:DD$40,0),1)","v":"DIS"},{"$f":"LARGE(DD$3:DD$40,DG65)","v":1.149505801305779E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DX65,DS$3:DS$40,0),1)","v":"INTC"},{"$f":"LARGE(DS$3:DS$40,DV65)","v":1.8982886030893449E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(EM65,EH$3:EH$40,0),1)","v":"LGIH"},{"$f":"LARGE(EH$3:EH$40,EK65)","v":1.1500813346210039E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FB65,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,EZ65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FQ65,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,FO65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GF65,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,GD65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GU65,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,GS65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HJ65,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,HH65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HY65,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,HW65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(IN65,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,IL65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JC65,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,JA65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JR65,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,JP65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KG65,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,KE65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KV65,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,KT65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LK65,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,LI65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LZ65,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,LX65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(MO65,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,MM65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(ND65,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,NB65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(NS65,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,NQ65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OH65,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,OF65)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OW65,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,OU65)","v":{"$error":"#VALUE!"}}]
[null,"2016-01-08","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(W66,R$3:R$40,0),1)","v":"DNR"},{"$f":"LARGE(R$3:R$40,U66)","v":1.5304052491827895E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(AL66,AG$3:AG$40,0),1)","v":"GE"},{"$f":"LARGE(AG$3:AG$40,AJ66)","v":1.7141406216482585E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BA66,AV$3:AV$40,0),1)","v":"ORA"},{"$f":"LARGE(AV$3:AV$40,AY66)","v":1.2252673284763095E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BP66,BK$3:BK$40,0),1)","v":"BA"},{"$f":"LARGE(BK$3:BK$40,BN66)","v":1.5804621232617169E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CE66,BZ$3:BZ$40,0),1)","v":"COST"},{"$f":"LARGE(BZ$3:BZ$40,CC66)","v":3.6613427454013227E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CT66,CO$3:CO$40,0),1)","v":"GE"},{"$f":"LARGE(CO$3:CO$40,CR66)","v":5.7431375797500548E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DI66,DD$3:DD$40,0),1)","v":"ANTM"},{"$f":"LARGE(DD$3:DD$40,DG66)","v":7.6452024120567824E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DX66,DS$3:DS$40,0),1)","v":"CRM"},{"$f":"LARGE(DS$3:DS$40,DV66)","v":1.5756190859255615E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(EM66,EH$3:EH$40,0),1)","v":"GEF"},{"$f":"LARGE(EH$3:EH$40,EK66)","v":8.6745844111512098E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FB66,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,EZ66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FQ66,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,FO66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GF66,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,GD66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GU66,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,GS66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HJ66,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,HH66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HY66,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,HW66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(IN66,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,IL66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JC66,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,JA66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JR66,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,JP66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KG66,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,KE66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KV66,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,KT66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LK66,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,LI66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LZ66,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,LX66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(MO66,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,MM66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(ND66,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,NB66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(NS66,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,NQ66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OH66,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,OF66)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OW66,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,OU66)","v":{"$error":"#VALUE!"}}]
[null,"2016-01-15","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(W67,R$3:R$40,0),1)","v":"GM"},{"$f":"LARGE(R$3:R$40,U67)","v":1.3505609979488789E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(AL67,AG$3:AG$40,0),1)","v":"ANDE"},{"$f":"LARGE(AG$3:AG$40,AJ67)","v":1.4529398111058326E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BA67,AV$3:AV$40,0),1)","v":"ANTM"},{"$f":"LARGE(AV$3:AV$40,AY67)","v":1.1434593042162831E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BP67,BK$3:BK$40,0),1)","v":"INTC"},{"$f":"LARGE(BK$3:BK$40,BN67)","v":1.5406523804075351E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CE67,BZ$3:BZ$40,0),1)","v":"ORA"},{"$f":"LARGE(BZ$3:BZ$40,CC67)","v":3.5808120719137067E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CT67,CO$3:CO$40,0),1)","v":"MA"},{"$f":"LARGE(CO$3:CO$40,CR67)","v":4.1754736518721434E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DI67,DD$3:DD$40,0),1)","v":"ATVI"},{"$f":"LARGE(DD$3:DD$40,DG67)","v":6.8666166389152094E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DX67,DS$3:DS$40,0),1)","v":"ATVI"},{"$f":"LARGE(DS$3:DS$40,DV67)","v":1.3536035178407823E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(EM67,EH$3:EH$40,0),1)","v":"AGU"},{"$f":"LARGE(EH$3:EH$40,EK67)","v":3.7450720295842123E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FB67,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,EZ67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FQ67,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,FO67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GF67,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,GD67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GU67,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,GS67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HJ67,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,HH67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HY67,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,HW67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(IN67,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,IL67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JC67,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,JA67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JR67,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,JP67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KG67,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,KE67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KV67,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,KT67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LK67,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,LI67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LZ67,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,LX67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(MO67,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,MM67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(ND67,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,NB67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(NS67,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,NQ67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OH67,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,OF67)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OW67,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,OU67)","v":{"$error":"#VALUE!"}}]
[null,"2016-01-22","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(W68,R$3:R$40,0),1)","v":"MDLZ"},{"$f":"LARGE(R$3:R$40,U68)","v":1.2022689998620708E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(AL68,AG$3:AG$40,0),1)","v":"LEA"},{"$f":"LARGE(AG$3:AG$40,AJ68)","v":7.4501059070021904E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BA68,AV$3:AV$40,0),1)","v":"XOM"},{"$f":"LARGE(AV$3:AV$40,AY68)","v":8.9278573155796709E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BP68,BK$3:BK$40,0),1)","v":"MMM"},{"$f":"LARGE(BK$3:BK$40,BN68)","v":1.0035051269212903E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CE68,BZ$3:BZ$40,0),1)","v":"BA"},{"$f":"LARGE(BZ$3:BZ$40,CC68)","v":2.879544072819949E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CT68,CO$3:CO$40,0),1)","v":"MCK"},{"$f":"LARGE(CO$3:CO$40,CR68)","v":3.0473090029044416E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DI68,DD$3:DD$40,0),1)","v":"LEA"},{"$f":"LARGE(DD$3:DD$40,DG68)","v":6.8573971495418851E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DX68,DS$3:DS$40,0),1)","v":"AAPL"},{"$f":"LARGE(DS$3:DS$40,DV68)","v":1.1315302686585095E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(EM68,EH$3:EH$40,0),1)","v":"XOM"},{"$f":"LARGE(EH$3:EH$40,EK68)","v":3.3958059327426877E-4},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FB68,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,EZ68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FQ68,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,FO68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GF68,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,GD68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GU68,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,GS68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HJ68,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,HH68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HY68,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,HW68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(IN68,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,IL68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JC68,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,JA68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JR68,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,JP68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KG68,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,KE68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KV68,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,KT68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LK68,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,LI68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LZ68,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,LX68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(MO68,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,MM68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(ND68,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,NB68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(NS68,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,NQ68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OH68,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,OF68)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OW68,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,OU68)","v":{"$error":"#VALUE!"}}]
[null,"2016-01-29","",""]
[null,"2016-02-05","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(W70,R$3:R$40,0),1)","v":"R"},{"$f":"LARGE(R$3:R$40,COUNT(R$3:R$40)-(5-U70))","v":-1.279923131748049E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(AL70,AG$3:AG$40,0),1)","v":"DG"},{"$f":"LARGE(AG$3:AG$40,COUNT(AG$3:AG$40)-(5-AJ70))","v":-2.506879070663875E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BA70,AV$3:AV$40,0),1)","v":"ANDE"},{"$f":"LARGE(AV$3:AV$40,COUNT(AV$3:AV$40)-(5-AY70))","v":-1.3886231142212267E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(BP70,BK$3:BK$40,0),1)","v":"ANTM"},{"$f":"LARGE(BK$3:BK$40,COUNT(BK$3:BK$40)-(5-BN70))","v":-1.7361020207878051E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CE70,BZ$3:BZ$40,0),1)","v":"GEF"},{"$f":"LARGE(BZ$3:BZ$40,COUNT(BZ$3:BZ$40)-(5-CC70))","v":-2.0109694273069798E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(CT70,CO$3:CO$40,0),1)","v":"QCOM"},{"$f":"LARGE(CO$3:CO$40,COUNT(CO$3:CO$40)-(5-CR70))","v":-2.6248428190287485E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DI70,DD$3:DD$40,0),1)","v":"DG"},{"$f":"LARGE(DD$3:DD$40,COUNT(DD$3:DD$40)-(5-DG70))","v":-2.0710479393002018E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(DX70,DS$3:DS$40,0),1)","v":"ANDE"},{"$f":"LARGE(DS$3:DS$40,COUNT(DS$3:DS$40)-(5-DV70))","v":-1.661044667847861E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(EM70,EH$3:EH$40,0),1)","v":"DIS"},{"$f":"LARGE(EH$3:EH$40,COUNT(EH$3:EH$40)-(5-EK70))","v":-1.7684284056187966E-3},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FB70,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,COUNT(EW$3:EW$40)-(5-EZ70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(FQ70,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,COUNT(FL$3:FL$40)-(5-FO70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GF70,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,COUNT(GA$3:GA$40)-(5-GD70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(GU70,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,COUNT(GP$3:GP$40)-(5-GS70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HJ70,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,COUNT(HE$3:HE$40)-(5-HH70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(HY70,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,COUNT(HT$3:HT$40)-(5-HW70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(IN70,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,COUNT(II$3:II$40)-(5-IL70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JC70,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,COUNT(IX$3:IX$40)-(5-JA70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(JR70,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,COUNT(JM$3:JM$40)-(5-JP70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KG70,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,COUNT(KB$3:KB$40)-(5-KE70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(KV70,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,COUNT(KQ$3:KQ$40)-(5-KT70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LK70,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,COUNT(LF$3:LF$40)-(5-LI70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(LZ70,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,COUNT(LU$3:LU$40)-(5-LX70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(MO70,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,COUNT(MJ$3:MJ$40)-(5-MM70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(ND70,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,COUNT(MY$3:MY$40)-(5-NB70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(NS70,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,COUNT(NN$3:NN$40)-(5-NQ70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OH70,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,COUNT(OC$3:OC$40)-(5-OF70))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($B$3:$B$40,MATCH(OW70,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,COUNT(OR$3:OR$40)-(5-OU70))","v":{"$error":"#VALUE!"}}]
[null,"2016-02-12","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(W71,R$3:R$40,0),1)","v":"DG"},{"$f":"LARGE(R$3:R$40,COUNT(R$3:R$40)-(5-U71))","v":-6.5318087446847328E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(AL71,AG$3:AG$40,0),1)","v":"NKE"},{"$f":"LARGE(AG$3:AG$40,COUNT(AG$3:AG$40)-(5-AJ71))","v":-1.3993455672371836E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BA71,AV$3:AV$40,0),1)","v":"PHM"},{"$f":"LARGE(AV$3:AV$40,COUNT(AV$3:AV$40)-(5-AY71))","v":-1.1805516303217151E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(BP71,BK$3:BK$40,0),1)","v":"ORA"},{"$f":"LARGE(BK$3:BK$40,COUNT(BK$3:BK$40)-(5-BN71))","v":-1.5227094896334969E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CE71,BZ$3:BZ$40,0),1)","v":"F"},{"$f":"LARGE(BZ$3:BZ$40,COUNT(BZ$3:BZ$40)-(5-CC71))","v":-1.8537609790050397E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(CT71,CO$3:CO$40,0),1)","v":"ORA"},{"$f":"LARGE(CO$3:CO$40,COUNT(CO$3:CO$40)-(5-CR71))","v":-1.6231294148612227E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DI71,DD$3:DD$40,0),1)","v":"NKE"},{"$f":"LARGE(DD$3:DD$40,COUNT(DD$3:DD$40)-(5-DG71))","v":-1.5376425798074773E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(DX71,DS$3:DS$40,0),1)","v":"QCOM"},{"$f":"LARGE(DS$3:DS$40,COUNT(DS$3:DS$40)-(5-DV71))","v":-1.5419293129473916E-3},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(EM71,EH$3:EH$40,0),1)","v":"BA"},{"$f":"LARGE(EH$3:EH$40,COUNT(EH$3:EH$40)-(5-EK71))","v":-7.8568227530909497E-4},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FB71,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,COUNT(EW$3:EW$40)-(5-EZ71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(FQ71,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,COUNT(FL$3:FL$40)-(5-FO71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GF71,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,COUNT(GA$3:GA$40)-(5-GD71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(GU71,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,COUNT(GP$3:GP$40)-(5-GS71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HJ71,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,COUNT(HE$3:HE$40)-(5-HH71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(HY71,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,COUNT(HT$3:HT$40)-(5-HW71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(IN71,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,COUNT(II$3:II$40)-(5-IL71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JC71,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,COUNT(IX$3:IX$40)-(5-JA71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(JR71,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,COUNT(JM$3:JM$40)-(5-JP71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KG71,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,COUNT(KB$3:KB$40)-(5-KE71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(KV71,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,COUNT(KQ$3:KQ$40)-(5-KT71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LK71,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,COUNT(LF$3:LF$40)-(5-LI71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(LZ71,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,COUNT(LU$3:LU$40)-(5-LX71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(MO71,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,COUNT(MJ$3:MJ$40)-(5-MM71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(ND71,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,COUNT(MY$3:MY$40)-(5-NB71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(NS71,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,COUNT(NN$3:NN$40)-(5-NQ71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OH71,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,COUNT(OC$3:OC$40)-(5-OF71))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($B$3:$B$40,MATCH(OW71,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,COUNT(OR$3:OR$40)-(5-OU71))","v":{"$error":"#VALUE!"}}]
[null,"2016-02-19","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(W72,R$3:R$40,0),1)","v":"JPM"},{"$f":"LARGE(R$3:R$40,COUNT(R$3:R$40)-(5-U72))","v":-3.21641628401574E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(AL72,AG$3:AG$40,0),1)","v":"ANTM"},{"$f":"LARGE(AG$3:AG$40,COUNT(AG$3:AG$40)-(5-AJ72))","v":-1.3219723174728631E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BA72,AV$3:AV$40,0),1)","v":"EGAS"},{"$f":"LARGE(AV$3:AV$40,COUNT(AV$3:AV$40)-(5-AY72))","v":-7.4086516264159805E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(BP72,BK$3:BK$40,0),1)","v":"MCK"},{"$f":"LARGE(BK$3:BK$40,COUNT(BK$3:BK$40)-(5-BN72))","v":-1.5125368656272343E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CE72,BZ$3:BZ$40,0),1)","v":"INTC"},{"$f":"LARGE(BZ$3:BZ$40,COUNT(BZ$3:BZ$40)-(5-CC72))","v":-1.3093969288949883E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(CT72,CO$3:CO$40,0),1)","v":"MDLZ"},{"$f":"LARGE(CO$3:CO$40,COUNT(CO$3:CO$40)-(5-CR72))","v":-1.6202474792309267E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DI72,DD$3:DD$40,0),1)","v":"AAPL"},{"$f":"LARGE(DD$3:DD$40,COUNT(DD$3:DD$40)-(5-DG72))","v":-1.4453849866107114E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(DX72,DS$3:DS$40,0),1)","v":"ANTM"},{"$f":"LARGE(DS$3:DS$40,COUNT(DS$3:DS$40)-(5-DV72))","v":-1.1349273538775408E-3},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(EM72,EH$3:EH$40,0),1)","v":"CRM"},{"$f":"LARGE(EH$3:EH$40,COUNT(EH$3:EH$40)-(5-EK72))","v":-7.5956197755125854E-4},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FB72,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,COUNT(EW$3:EW$40)-(5-EZ72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(FQ72,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,COUNT(FL$3:FL$40)-(5-FO72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GF72,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,COUNT(GA$3:GA$40)-(5-GD72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(GU72,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,COUNT(GP$3:GP$40)-(5-GS72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HJ72,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,COUNT(HE$3:HE$40)-(5-HH72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(HY72,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,COUNT(HT$3:HT$40)-(5-HW72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(IN72,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,COUNT(II$3:II$40)-(5-IL72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JC72,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,COUNT(IX$3:IX$40)-(5-JA72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(JR72,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,COUNT(JM$3:JM$40)-(5-JP72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KG72,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,COUNT(KB$3:KB$40)-(5-KE72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(KV72,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,COUNT(KQ$3:KQ$40)-(5-KT72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LK72,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,COUNT(LF$3:LF$40)-(5-LI72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(LZ72,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,COUNT(LU$3:LU$40)-(5-LX72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(MO72,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,COUNT(MJ$3:MJ$40)-(5-MM72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(ND72,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,COUNT(MY$3:MY$40)-(5-NB72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(NS72,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,COUNT(NN$3:NN$40)-(5-NQ72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OH72,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,COUNT(OC$3:OC$40)-(5-OF72))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX($B$3:$B$40,MATCH(OW72,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,COUNT(OR$3:OR$40)-(5-OU72))","v":{"$error":"#VALUE!"}}]
[null,"2016-02-26","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(W73,R$3:R$40,0),1)","v":"BRK/B"},{"$f":"LARGE(R$3:R$40,COUNT(R$3:R$40)-(5-U73))","v":-2.6264687161129622E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(AL73,AG$3:AG$40,0),1)","v":"AAPL"},{"$f":"LARGE(AG$3:AG$40,COUNT(AG$3:AG$40)-(5-AJ73))","v":-7.2620605469752523E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BA73,AV$3:AV$40,0),1)","v":"BA"},{"$f":"LARGE(AV$3:AV$40,COUNT(AV$3:AV$40)-(5-AY73))","v":-7.3652386400401752E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(BP73,BK$3:BK$40,0),1)","v":"PHM"},{"$f":"LARGE(BK$3:BK$40,COUNT(BK$3:BK$40)-(5-BN73))","v":-1.0709426117385019E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CE73,BZ$3:BZ$40,0),1)","v":"MCK"},{"$f":"LARGE(BZ$3:BZ$40,COUNT(BZ$3:BZ$40)-(5-CC73))","v":-1.101440385759332E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(CT73,CO$3:CO$40,0),1)","v":"ANTM"},{"$f":"LARGE(CO$3:CO$40,COUNT(CO$3:CO$40)-(5-CR73))","v":-1.4735293582791176E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DI73,DD$3:DD$40,0),1)","v":"XOM"},{"$f":"LARGE(DD$3:DD$40,COUNT(DD$3:DD$40)-(5-DG73))","v":-1.1257100476561889E-3},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(DX73,DS$3:DS$40,0),1)","v":"ORA"},{"$f":"LARGE(DS$3:DS$40,COUNT(DS$3:DS$40)-(5-DV73))","v":-9.0177543528048337E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(EM73,EH$3:EH$40,0),1)","v":"AAPL"},{"$f":"LARGE(EH$3:EH$40,COUNT(EH$3:EH$40)-(5-EK73))","v":-7.0375607114883177E-4},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FB73,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,COUNT(EW$3:EW$40)-(5-EZ73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(FQ73,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,COUNT(FL$3:FL$40)-(5-FO73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GF73,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,COUNT(GA$3:GA$40)-(5-GD73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(GU73,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,COUNT(GP$3:GP$40)-(5-GS73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HJ73,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,COUNT(HE$3:HE$40)-(5-HH73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(HY73,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,COUNT(HT$3:HT$40)-(5-HW73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(IN73,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,COUNT(II$3:II$40)-(5-IL73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JC73,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,COUNT(IX$3:IX$40)-(5-JA73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(JR73,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,COUNT(JM$3:JM$40)-(5-JP73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KG73,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,COUNT(KB$3:KB$40)-(5-KE73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(KV73,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,COUNT(KQ$3:KQ$40)-(5-KT73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LK73,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,COUNT(LF$3:LF$40)-(5-LI73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(LZ73,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,COUNT(LU$3:LU$40)-(5-LX73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(MO73,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,COUNT(MJ$3:MJ$40)-(5-MM73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(ND73,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,COUNT(MY$3:MY$40)-(5-NB73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(NS73,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,COUNT(NN$3:NN$40)-(5-NQ73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OH73,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,COUNT(OC$3:OC$40)-(5-OF73))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"INDEX($B$3:$B$40,MATCH(OW73,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,COUNT(OR$3:OR$40)-(5-OU73))","v":{"$error":"#VALUE!"}}]
[null,"2016-03-04","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(W74,R$3:R$40,0),1)","v":"AAPL"},{"$f":"LARGE(R$3:R$40,COUNT(R$3:R$40)-(5-U74))","v":-2.5382164865653419E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(AL74,AG$3:AG$40,0),1)","v":"CRM"},{"$f":"LARGE(AG$3:AG$40,COUNT(AG$3:AG$40)-(5-AJ74))","v":-6.8798469994473736E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BA74,AV$3:AV$40,0),1)","v":"AAPL"},{"$f":"LARGE(AV$3:AV$40,COUNT(AV$3:AV$40)-(5-AY74))","v":-6.0930562135903192E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(BP74,BK$3:BK$40,0),1)","v":"DG"},{"$f":"LARGE(BK$3:BK$40,COUNT(BK$3:BK$40)-(5-BN74))","v":-9.4468527557303977E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CE74,BZ$3:BZ$40,0),1)","v":"GM"},{"$f":"LARGE(BZ$3:BZ$40,COUNT(BZ$3:BZ$40)-(5-CC74))","v":-9.2622928639482321E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(CT74,CO$3:CO$40,0),1)","v":"F"},{"$f":"LARGE(CO$3:CO$40,COUNT(CO$3:CO$40)-(5-CR74))","v":-1.0787668075217826E-3},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DI74,DD$3:DD$40,0),1)","v":"ORA"},{"$f":"LARGE(DD$3:DD$40,COUNT(DD$3:DD$40)-(5-DG74))","v":-6.3550740633555938E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(DX74,DS$3:DS$40,0),1)","v":"AGU"},{"$f":"LARGE(DS$3:DS$40,COUNT(DS$3:DS$40)-(5-DV74))","v":-6.2332430049566565E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(EM74,EH$3:EH$40,0),1)","v":"MA"},{"$f":"LARGE(EH$3:EH$40,COUNT(EH$3:EH$40)-(5-EK74))","v":-5.4905638659897226E-4},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FB74,EW$3:EW$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(EW$3:EW$40,COUNT(EW$3:EW$40)-(5-EZ74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(FQ74,FL$3:FL$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(FL$3:FL$40,COUNT(FL$3:FL$40)-(5-FO74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GF74,GA$3:GA$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GA$3:GA$40,COUNT(GA$3:GA$40)-(5-GD74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(GU74,GP$3:GP$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(GP$3:GP$40,COUNT(GP$3:GP$40)-(5-GS74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HJ74,HE$3:HE$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HE$3:HE$40,COUNT(HE$3:HE$40)-(5-HH74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(HY74,HT$3:HT$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(HT$3:HT$40,COUNT(HT$3:HT$40)-(5-HW74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(IN74,II$3:II$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(II$3:II$40,COUNT(II$3:II$40)-(5-IL74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JC74,IX$3:IX$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(IX$3:IX$40,COUNT(IX$3:IX$40)-(5-JA74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(JR74,JM$3:JM$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(JM$3:JM$40,COUNT(JM$3:JM$40)-(5-JP74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KG74,KB$3:KB$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KB$3:KB$40,COUNT(KB$3:KB$40)-(5-KE74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(KV74,KQ$3:KQ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(KQ$3:KQ$40,COUNT(KQ$3:KQ$40)-(5-KT74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LK74,LF$3:LF$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LF$3:LF$40,COUNT(LF$3:LF$40)-(5-LI74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(LZ74,LU$3:LU$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(LU$3:LU$40,COUNT(LU$3:LU$40)-(5-LX74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(MO74,MJ$3:MJ$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MJ$3:MJ$40,COUNT(MJ$3:MJ$40)-(5-MM74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(ND74,MY$3:MY$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(MY$3:MY$40,COUNT(MY$3:MY$40)-(5-NB74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(NS74,NN$3:NN$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(NN$3:NN$40,COUNT(NN$3:NN$40)-(5-NQ74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OH74,OC$3:OC$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OC$3:OC$40,COUNT(OC$3:OC$40)-(5-OF74))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($B$3:$B$40,MATCH(OW74,OR$3:OR$40,0),1)","v":{"$error":"#VALUE!"}},{"$f":"LARGE(OR$3:OR$40,COUNT(OR$3:OR$40)-(5-OU74))","v":{"$error":"#VALUE!"}}]
[null,"2016-03-11","",""]
[null,"2016-03-18","",""]
[null,"2016-03-25","",""]

{"sheet":"Weighting","index":2,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Need to find a way to pull from Bloomberg automatically"]
[null,null,"Information Technology","Financials","Healthcare","Consumer Discretionary","Industrials","Consumer Staples","Energy","Utilities","Materials","Telecommunication Services"]
["2015-09-30","Benchmark",0.2041,0.1653,0.1467,0.13089999999999999,0.10050000000000001,9.9299999999999999E-2,6.93E-2,3.15E-2,2.8199999999999999E-2,2.4199999999999999E-2]
[null,"Silverfund",{"$f":"SUMIF(INDIRECT(\"Main!$C$\"&FirstRow&\":$C$\"&LastRow),C$2,INDIRECT(\"Main!$H$\"&FirstRow&\":$H$\"&LastRow))/INDIRECT(\"Main!$H$\"&LastRow)","v":0.11558474429375074},0.11404823892791466,0.11037870824486605,0.19712168743736919,0.15343235955853704,0.10353752366050119,3.6433777556089141E-2,6.8360146069202113E-2,5.2909223062391271E-2,0]
["2015-10-02","Benchmark",0.20380000000000001,0.1628,0.1487,0.13159999999999999,9.9900000000000003E-2,9.9000000000000005E-2,7.0900000000000005E-2,3.1E-2,2.87E-2,2.3699999999999999E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.11676877170638705},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.11292605361145061},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.11033814521007511},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.20490567368346921},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.15053348133347502},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0.10416062538528864},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":3.8007363992597007E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":6.9249568602621853E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":5.2195923034469183E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A5,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A5,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-10-09","Benchmark",0.2041,0.16139999999999999,0.14430000000000001,0.1303,0.1032,9.9199999999999997E-2,7.3999999999999996E-2,3.0300000000000001E-2,2.9600000000000001E-2,2.35E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0.11563966665869879},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":9.0130183360460095E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0.10586834759127765},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0.23307156440543944},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0.12679745652206517},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0.10551737066798796},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":4.1209969356867257E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":6.8982359349514036E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":5.4409037146297683E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A7,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A7,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-10-16","Benchmark",0.20480000000000001,0.16200000000000001,0.1457,0.13009999999999999,0.1011,9.8699999999999996E-2,7.3899999999999993E-2,3.0800000000000001E-2,2.93E-2,2.3699999999999999E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":0.14239110788200637},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":9.0235467730383337E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":0.1073296299503857},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":0.23359988481353508},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":9.5753351612472254E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":0.10408347361818329},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":4.2049787521081371E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":6.9483360483704681E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":5.3976910395838178E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A9,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A9,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-10-23","Benchmark",0.20979999999999999,0.16270000000000001,0.14180000000000001,0.12959999999999999,0.1028,9.8799999999999999E-2,7.1599999999999997E-2,0.03,2.93E-2,2.3599999999999999E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":0.17011558852967815},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":9.0864487360053259E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":0.11725039417645707},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":0.25780494504420565},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":9.9607565254565017E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":8.4156699197326532E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":4.252556144114953E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":6.810287060449785E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":5.3993910284346171E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A11,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A11,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-10-30","Benchmark",0.20849999999999999,0.16189999999999999,0.14560000000000001,0.13150000000000001,0.1019,9.7000000000000003E-2,7.1099999999999997E-2,2.93E-2,2.9499999999999998E-2,2.3599999999999999E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":0.17062971129643004},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":9.1669233531019551E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":9.4021979694754745E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":0.26189603936607087},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":0.1012522450241678},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":8.5321843422077895E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":2.7882410424196553E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":6.9628556619562437E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":5.2040982958156311E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A13,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A13,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-11-06","Benchmark",0.21029999999999999,0.1646,0.14499999999999999,0.13100000000000001,0.1021,9.4600000000000004E-2,7.2099999999999997E-2,2.92E-2,2.8000000000000001E-2,2.3E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":0.16979118716485336},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":0.11677818006206889},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":7.5194983479249494E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":0.26216601492029351},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":0.10265658512572881},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":8.4479420058013482E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":2.8451849053013935E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":6.8589164753789053E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":5.2842280794444099E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A15,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A15,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-11-13","Benchmark",20.82,0.1651,0.14580000000000001,0.12970000000000001,0.10340000000000001,9.5500000000000002E-2,7.0400000000000004E-2,2.92E-2,2.9499999999999998E-2,2.3199999999999998E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":0.16832076243458358},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":0.14713747485257717},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":7.6606500805778716E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":0.26047853665118864},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":0.10489820269754471},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":8.5065416886590417E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":2.7348801889074639E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":6.8364529039884478E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":5.3496289093838204E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A17,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A17,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-11-20","Benchmark",0.21010000000000001,0.1661,0.14630000000000001,0.13109999999999999,0.1021,9.4700000000000006E-2,6.9000000000000006E-2,2.8899999999999999E-2,2.8400000000000002E-2,2.3199999999999998E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":0.17186837431467969},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":0.14680466427333461},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":7.5270031333593251E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":0.27225976156972453},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":0.10395465238734262},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":8.3168647591540287E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":2.6944070615347003E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":6.6789750578043108E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":5.2872719278093644E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A19,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A19,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-11-27","Benchmark",0.20849999999999999,0.16539999999999999,0.14729999999999999,0.1313,0.1014,9.6100000000000005E-2,6.9900000000000004E-2,2.8400000000000002E-2,2.8400000000000002E-2,2.3099999999999999E-2]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":0.16967795845041642},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":0.14625659512999661},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":7.5089377122755749E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":0.27251136657395159},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":0.10265524144852989},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":8.3929514461879851E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":2.7382610853759363E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":6.8051704450570988E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":5.431100065690167E-2},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A21,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A21,Main!$1:$1,0)+4)),\"\")","v":0}]
["2015-12-04","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A23,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A23,Main!$1:$1,0)+4)),\"\")","v":""}]
["2015-12-11","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A25,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A25,Main!$1:$1,0)+4)),\"\")","v":""}]
["2015-12-18","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A27,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A27,Main!$1:$1,0)+4)),\"\")","v":""}]
["2015-12-25","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A29,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A29,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-01-01","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A31,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A31,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-01-08","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A33,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A33,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-01-15","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A35,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A35,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-01-22","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A37,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A37,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-01-29","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A39,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A39,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-02-05","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A41,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A41,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-02-12","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A43,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A43,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-02-19","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A45,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A45,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-02-26","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A47,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A47,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-03-04","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A49,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A49,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-03-11","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A51,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A51,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-03-18","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A53,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A53,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-03-25","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A55,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A55,Main!$1:$1,0)+4)),\"\")","v":""}]
["2016-04-01","Benchmark"]
[null,"Silverfund",{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),C$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),D$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),E$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),F$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),G$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),H$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),I$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),J$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),K$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""},{"$f":"IFERROR(SUMIF(INDIRECT(\"Main!C\"&FirstRow&\":C\"&LastRow),L$2,INDIRECT(\"Main!\"&ADDRESS(FirstRow,MATCH($A57,Main!$1:$1,0)+4)&\":\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)))/INDIRECT(\"Main!\"&ADDRESS(LastRow,MATCH($A57,Main!$1:$1,0)+4)),\"\")","v":""}]

{"sheet":"Dashboard","index":3,"n_rows":78,"n_cols":15,"rows_kept":78,"cut":false,"hidden":false,"merged":[[17,4,17,8],[17,10,17,14],[18,4,18,5],[18,7,18,8],[18,10,18,11],[18,13,18,14]]}
[]
[null,"Alpha"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Weekly",null,null,null,null,null,"Cumulative"]
[null,"Choose week ending date","2015-11-27",null,"Top 5 Contributors",null,null,"Top 5 Detractors",null,null,"Top 5 Contributors",null,null,"Top 5 Detractors"]
[null,null,null,null,{"$f":"INDEX(Main!$51:$74,14,MATCH($C$19,Main!$51:$51,0)+1)","v":"ORA"},{"$f":"INDEX(Main!$51:$74,14,MATCH($C$19,Main!$51:$51,0)+2)","v":1.1699478850159119E-3},null,{"$f":"INDEX(Main!$51:$74,20,MATCH($C$19,Main!$51:$51,0)+1)","v":"DIS"},{"$f":"INDEX(Main!$51:$74,20,MATCH($C$19,Main!$51:$51,0)+2)","v":-1.7684284056187966E-3},null,{"$f":"INDEX(Main!$51:$74,2,MATCH($C$19,Main!$51:$51,0)+1)","v":"GM"},{"$f":"INDEX(Main!$51:$74,2,MATCH($C$19,Main!$51:$51,0)+2)","v":2.9633297265713208E-2},null,{"$f":"INDEX(Main!$51:$74,8,MATCH($C$19,Main!$51:$51,0)+1)","v":"QCOM"},{"$f":"INDEX(Main!$51:$74,8,MATCH($C$19,Main!$51:$51,0)+2)","v":-4.2441929223059199E-2}]
[null,null,null,null,{"$f":"INDEX(Main!$51:$74,15,MATCH($C$19,Main!$51:$51,0)+1)","v":"LGIH"},{"$f":"INDEX(Main!$51:$74,15,MATCH($C$19,Main!$51:$51,0)+2)","v":1.1500813346210039E-3},null,{"$f":"INDEX(Main!$51:$74,21,MATCH($C$19,Main!$51:$51,0)+1)","v":"BA"},{"$f":"INDEX(Main!$51:$74,21,MATCH($C$19,Main!$51:$51,0)+2)","v":-7.8568227530909497E-4},null,{"$f":"INDEX(Main!$51:$74,3,MATCH($C$19,Main!$51:$51,0)+1)","v":"GE"},{"$f":"INDEX(Main!$51:$74,3,MATCH($C$19,Main!$51:$51,0)+2)","v":2.7259273127969597E-2},null,{"$f":"INDEX(Main!$51:$74,9,MATCH($C$19,Main!$51:$51,0)+1)","v":"ANTM"},{"$f":"INDEX(Main!$51:$74,9,MATCH($C$19,Main!$51:$51,0)+2)","v":-3.7804594904149252E-2}]
[null,null,null,null,{"$f":"INDEX(Main!$51:$74,16,MATCH($C$19,Main!$51:$51,0)+1)","v":"GEF"},{"$f":"INDEX(Main!$51:$74,16,MATCH($C$19,Main!$51:$51,0)+2)","v":8.6745844111512098E-4},null,{"$f":"INDEX(Main!$51:$74,22,MATCH($C$19,Main!$51:$51,0)+1)","v":"CRM"},{"$f":"INDEX(Main!$51:$74,22,MATCH($C$19,Main!$51:$51,0)+2)","v":-7.5956197755125854E-4},null,{"$f":"INDEX(Main!$51:$74,4,MATCH($C$19,Main!$51:$51,0)+1)","v":"CRM"},{"$f":"INDEX(Main!$51:$74,4,MATCH($C$19,Main!$51:$51,0)+2)","v":2.1876667341279733E-2},null,{"$f":"INDEX(Main!$51:$74,10,MATCH($C$19,Main!$51:$51,0)+1)","v":"TARO"},{"$f":"INDEX(Main!$51:$74,10,MATCH($C$19,Main!$51:$51,0)+2)","v":-2.2310577642862144E-2}]
[null,null,null,null,{"$f":"INDEX(Main!$51:$74,17,MATCH($C$19,Main!$51:$51,0)+1)","v":"AGU"},{"$f":"INDEX(Main!$51:$74,17,MATCH($C$19,Main!$51:$51,0)+2)","v":3.7450720295842123E-4},null,{"$f":"INDEX(Main!$51:$74,23,MATCH($C$19,Main!$51:$51,0)+1)","v":"AAPL"},{"$f":"INDEX(Main!$51:$74,23,MATCH($C$19,Main!$51:$51,0)+2)","v":-7.0375607114883177E-4},null,{"$f":"INDEX(Main!$51:$74,5,MATCH($C$19,Main!$51:$51,0)+1)","v":"INTC"},{"$f":"INDEX(Main!$51:$74,5,MATCH($C$19,Main!$51:$51,0)+2)","v":1.9547600664666688E-2},null,{"$f":"INDEX(Main!$51:$74,11,MATCH($C$19,Main!$51:$51,0)+1)","v":"F"},{"$f":"INDEX(Main!$51:$74,11,MATCH($C$19,Main!$51:$51,0)+2)","v":-2.0281927120992593E-2}]
[null,null,null,null,{"$f":"INDEX(Main!$51:$74,18,MATCH($C$19,Main!$51:$51,0)+1)","v":"XOM"},{"$f":"INDEX(Main!$51:$74,18,MATCH($C$19,Main!$51:$51,0)+2)","v":3.3958059327426877E-4},null,{"$f":"INDEX(Main!$51:$74,24,MATCH($C$19,Main!$51:$51,0)+1)","v":"MA"},{"$f":"INDEX(Main!$51:$74,24,MATCH($C$19,Main!$51:$51,0)+2)","v":-5.4905638659897226E-4},null,{"$f":"INDEX(Main!$51:$74,6,MATCH($C$19,Main!$51:$51,0)+1)","v":"LEA"},{"$f":"INDEX(Main!$51:$74,6,MATCH($C$19,Main!$51:$51,0)+2)","v":1.9334346093380552E-2},null,{"$f":"INDEX(Main!$51:$74,12,MATCH($C$19,Main!$51:$51,0)+1)","v":"EGAS"},{"$f":"INDEX(Main!$51:$74,12,MATCH($C$19,Main!$51:$51,0)+2)","v":-2.0202629252277286E-2}]
[]
[]
[null,"Weightings"]
[]
[null,"Choose week ending date","2015-11-27","Information Technology","Financials","Healthcare","Consumer Discretionary","Industrials","Consumer Staples","Energy","Utilities","Materials","Telecommunication Services"]
[null,null,"Benchmark",{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(D$29,Weighting!$A$2:$L$2,0))","v":0.20849999999999999},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(E$29,Weighting!$A$2:$L$2,0))","v":0.16539999999999999},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(F$29,Weighting!$A$2:$L$2,0))","v":0.14729999999999999},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(G$29,Weighting!$A$2:$L$2,0))","v":0.1313},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(H$29,Weighting!$A$2:$L$2,0))","v":0.1014},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(I$29,Weighting!$A$2:$L$2,0))","v":9.6100000000000005E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(J$29,Weighting!$A$2:$L$2,0))","v":6.9900000000000004E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(K$29,Weighting!$A$2:$L$2,0))","v":2.8400000000000002E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(L$29,Weighting!$A$2:$L$2,0))","v":2.8400000000000002E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0),MATCH(M$29,Weighting!$A$2:$L$2,0))","v":2.3099999999999999E-2}]
[null,null,"Silverfund",{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(D$29,Weighting!$A$2:$L$2,0))","v":0.16967795845041642},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(E$29,Weighting!$A$2:$L$2,0))","v":0.14625659512999661},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(F$29,Weighting!$A$2:$L$2,0))","v":7.5089377122755749E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(G$29,Weighting!$A$2:$L$2,0))","v":0.27251136657395159},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(H$29,Weighting!$A$2:$L$2,0))","v":0.10265524144852989},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(I$29,Weighting!$A$2:$L$2,0))","v":8.3929514461879851E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(J$29,Weighting!$A$2:$L$2,0))","v":2.7382610853759363E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(K$29,Weighting!$A$2:$L$2,0))","v":6.8051704450570988E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(L$29,Weighting!$A$2:$L$2,0))","v":5.431100065690167E-2},{"$f":"INDEX(Weighting!$A$2:$L$58,MATCH($C$29,Weighting!$A$2:$A$58,0)+1,MATCH(M$29,Weighting!$A$2:$L$2,0))","v":0}]
[null,null,"Over / Under",{"$f":"D31-D30","v":-3.8822041549583575E-2},{"$f":"E31-E30","v":-1.9143404870003378E-2},-7.2210622877244238E-2,0.14121136657395159,1.2552414485298841E-3,-1.2170485538120154E-2,-4.251738914624064E-2,3.9651704450570986E-2,2.5911000656901668E-2,-2.3099999999999999E-2]
[null,null,"Alpha Cont.",{"$f":"INDEX(Main!$52:$62,MATCH(D29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":2.111006059682897E-3},{"$f":"INDEX(Main!$52:$62,MATCH(E29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":-9.0587724660665938E-5},{"$f":"INDEX(Main!$52:$62,MATCH(F29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":4.0142772458845498E-4},{"$f":"INDEX(Main!$52:$62,MATCH(G29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":1.3004809663134812E-3},{"$f":"INDEX(Main!$52:$62,MATCH(H29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":-9.5918044268728116E-4},{"$f":"INDEX(Main!$52:$62,MATCH(I29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":1.4501944453544004E-3},{"$f":"INDEX(Main!$52:$62,MATCH(J29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":1.8747489187324962E-3},{"$f":"INDEX(Main!$52:$62,MATCH(K29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":1.4390774334381558E-3},{"$f":"INDEX(Main!$52:$62,MATCH(L29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":-2.9835045941624432E-4},{"$f":"INDEX(Main!$52:$62,MATCH(M29,Main!$O$52:$O$62,0),MATCH($C$29,Main!$51:$51,0)-2)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stocks"]
[]
[null,"Choose a stock","Denbury Resources Inc"]
[null,"W/E Date","Price","Return","Benchmark"]
[null,{"$f":"Main!I1","v":"2015-10-02"},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+2)),\"\")","v":2.83},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+5)),\"\")","v":0.1598360655737705},{"$f":"IF(C52=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B52,Main!$1:$1,0)+6)),\"\"))","v":7.3903398742727342E-3}]
[null,{"$f":"B52+7","v":"2015-10-09"},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+2)),\"\")","v":3.7199999999999998},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+5)),\"\")","v":0.31448763250883371},{"$f":"IF(C53=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B53,Main!$1:$1,0)+6)),\"\"))","v":3.565906892613855E-2}]
[null,{"$f":"B53+7","v":"2015-10-16"},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+2)),\"\")","v":3.73},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+5)),\"\")","v":2.6881720430107503E-3},{"$f":"IF(C54=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B54,Main!$1:$1,0)+6)),\"\"))","v":6.9118422927974214E-3}]
[null,"2015-10-23",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+2)),\"\")","v":3.86},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+5)),\"\")","v":3.4852546916890104E-2},{"$f":"IF(C55=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B55,Main!$1:$1,0)+6)),\"\"))","v":1.7373686078533849E-2}]
[null,"2015-10-30",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+2)),\"\")","v":3.54},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+5)),\"\")","v":-0.13730569948186522},{"$f":"IF(C56=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B56,Main!$1:$1,0)+6)),\"\"))","v":-7.1153394965344447E-3}]
[null,"2015-11-06",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C57=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B57,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-11-13",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C58=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B58,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-11-20",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C59=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B59,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-11-27",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C60=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B60,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-12-04",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C61=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B61,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-12-11",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C62=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B62,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-12-18",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C63=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B63,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2015-12-25",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C64=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B64,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-01-01",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C65=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B65,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-01-08",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C66=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B66,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-01-15",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C67=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B67,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-01-22",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C68=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B68,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-01-29",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C69=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B69,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-02-05",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C70=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B70,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-02-12",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C71=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B71,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-02-19",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C72=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B72,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-02-26",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C73=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B73,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-03-04",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C74=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B74,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-03-11",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C75=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B75,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-03-18",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C76=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B76,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-03-25",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C77=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B77,Main!$1:$1,0)+6)),\"\"))","v":0}]
[null,"2016-04-01",{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+2)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+2)),\"\")","v":0},{"$f":"IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+5)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+5)),\"\")","v":0},{"$f":"IF(C78=\"\",\"\",IFERROR(IF(INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+6)=\"#N/A N/A\",\"\",INDEX(Main!$1:$47,MATCH($C$50,Main!$A:$A,0),MATCH($B78,Main!$1:$1,0)+6)),\"\"))","v":0}]

{"sheet":"References","index":4,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["FirstRow",3]
["LastRow",{"$f":"MATCH(\"Total\",Main!A:A,0)","v":47},null,null,null,null,null,null,141.77000000000001]
[]
["Dates",null,null,null,null,null,null,null,89.5]
["2015-10-02"]
[{"$f":"A5+7","v":"2015-10-09"},null,null,null,null,null,null,null,34.06]
[{"$f":"A6+7","v":"2015-10-16"},null,null,null,null,null,null,null,140]
["2015-10-23",null,null,null,null,null,null,null,110.3]
["2015-10-30",null,null,null,null,null,null,null,130.4]
["2015-11-06",null,null,null,null,null,null,null,130.94999999999999]
["2015-11-13",null,null,null,null,null,null,null,32.93]
["2015-11-20",null,null,null,null,null,null,null,144.57]
["2015-11-27",null,null,null,null,null,null,null,2.44]
["2015-12-04",null,null,null,null,null,null,null,102.2]
["2015-12-11",null,null,null,null,null,null,null,72.44]
["2015-12-18",null,null,null,null,null,null,null,74.349999999999994]
["2015-12-25"]
["2016-01-01",null,null,null,null,null,null,null,8.94]
["2016-01-08",null,null,null,null,null,null,null,25.22]
["2016-01-15",null,null,null,null,null,null,null,30.02]
["2016-01-22",null,null,null,null,null,null,null,31.91]
["2016-01-29",null,null,null,null,null,null,null,30.14]
["2016-02-05",null,null,null,null,null,null,null,109.2]
["2016-02-12",null,null,null,null,null,null,null,60.97]
["2016-02-19",null,null,null,null,null,null,null,108.78]
["2016-02-26",null,null,null,null,null,null,null,90.12]
["2016-03-04",null,null,null,null,null,null,null,185.03]
["2016-03-11",null,null,null,null,null,null,null,41.87]
["2016-03-18",null,null,null,null,null,null,null,122.97]
["2016-03-25",null,null,null,null,null,null,null,34.03]
["2016-04-01",null,null,null,null,null,null,null,71.94]
[null,null,null,null,null,null,null,null,18.87]
[]
[null,null,null,null,null,null,null,null,74.040000000000006]
[null,null,null,null,null,null,null,null,69.430000000000007]
[null,null,null,null,null,null,null,null,142.88999999999999]
[]
[null,null,null,null,null,null,null,null,68.75]
[null,null,null,null,null,null,null,null,178.38]
[null,null,null,null,null,null,null,null,56.06]
[null,null,null,null,null,null,null,null,12.2]

{"sheet":"Benchmark","index":5,"n_rows":202,"n_cols":13,"rows_kept":202,"cut":false,"hidden":false,"merged":[[3,0,3,5],[3,7,3,12]]}
["S&P 500",0.8]
["R2000",{"$f":"1-B1","v":0.19999999999999996}]
[]
["Benchmark (Bloomberg-linked)",null,null,null,null,null,null,"Benchmark (Hardcoded)"]
[null,"SPXT INDEX","RU20INTR INDEX","Blended Return","Blended Cumulative Return","Return if purchased on this date",null,null,"SPXT INDEX","RU20INTR INDEX","Blended Return","Blended Cumulative Return","Return if purchased on this date"]
[{"$f":"A7-1","v":"2015-09-25"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A6),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A6),\"\")","v":""},null,null,null,null,"2015-09-25",3589.71,5344.6769999999997]
["2015-09-26",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A7),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A7),\"\")","v":""},{"$f":"IFERROR((B7/B6-1)*$B$1+(C7/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B7/$B$6-1)*$B$1+(C7/$C$6-1)*$B$2,\"\")","v":""},null,null,"2015-09-26","#N/A N/A","#N/A N/A","",""]
["2015-09-27",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A8),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A8),\"\")","v":""},{"$f":"IFERROR((B8/B7-1)*$B$1+(C8/C7-1)*$B$2,\"\")","v":""},"",null,null,"2015-09-27","#N/A N/A","#N/A N/A","",""]
["2015-09-28",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A9),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A9),\"\")","v":""},{"$f":"IFERROR((B9/B6-1)*$B$1+(C9/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B9/$B$6-1)*$B$1+(C9/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B13/B9-1)*$B$1+(C13/C9-1)*$B$2,\"\")","v":""},null,"2015-09-28",3498.6100999999999,5194.3239999999996,-2.5928724175234532E-2,-2.5928724175234532E-2,3.4199013484822946E-2]
[{"$f":"A11-1","v":"2015-09-29"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A10),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A10),\"\")","v":""},{"$f":"IFERROR((B10/B6-1)*$B$1+(C10/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B10/$B$6-1)*$B$1+(C10/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B13/B10-1)*$B$1+(C13/C10-1)*$B$2,\"\")","v":""},null,"2015-09-29",3503.1298999999999,5163.0940000000001,-2.6090084412778894E-2,-2.6090084412778894E-2,3.4364559921020367E-2]
[{"$f":"Main!F1","v":"2015-09-30"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A11),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A11),\"\")","v":""},{"$f":"IFERROR((B11/B6-1)*$B$1+(C11/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B11/$B$6-1)*$B$1+(C11/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B13/B11-1)*$B$1+(C13/C11-1)*$B$2,\"\")","v":""},null,"2015-09-30",3570.1698999999999,5243.241,-8.1504682249788248E-3,-8.1504682249788248E-3,1.5659452527956797E-2]
[{"$f":"A11+1","v":"2015-10-01"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A12),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A12),\"\")","v":""},{"$f":"IFERROR((B12/B6-1)*$B$1+(C12/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B12/$B$6-1)*$B$1+(C12/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B13/B12-1)*$B$1+(C13/C12-1)*$B$2,\"\")","v":""},null,"2015-10-01",3577.47,5228.8779999999997,-7.0610429096352951E-3,-7.0610429096352951E-3,1.4556224373828242E-2]
[{"$f":"A12+1","v":"2015-10-02"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A13),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A13),\"\")","v":""},{"$f":"IFERROR((B13/B6-1)*$B$1+(C13/C6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B13/$B$6-1)*$B$1+(C13/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-10-02",3629.04,5307.94,7.3903398742727342E-3,7.3903398742727342E-3,0]
["2015-10-03",null,null,null,null,null,null,"2015-10-03"]
["2015-10-04",null,null,null,null,null,null,"2015-10-04"]
["2015-10-05",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A16),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A16),\"\")","v":""},{"$f":"IFERROR((B16/B13-1)*$B$1+(C16/C13-1)*$B$2,\"\")","v":""},"",{"$f":"IFERROR((B20/B16-1)*$B$1+(C20/C16-1)*$B$2,\"\")","v":""},null,"2015-10-05",3695.6100999999999,5439.2150000000001,1.9621340777100427E-2,2.7138465188674799E-2,1.572265330018352E-2]
["2015-10-06",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A17),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A17),\"\")","v":""},{"$f":"IFERROR((B17/B13-1)*$B$1+(C17/C13-1)*$B$2,\"\")","v":""},"",{"$f":"IFERROR((B20/B17-1)*$B$1+(C20/C17-1)*$B$2,\"\")","v":""},null,"2015-10-06",3682.3301000000001,5401.4009999999998,1.5269035928964935E-2,2.2763879287620095E-2,2.0078808165820573E-2]
["2015-10-07",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A18),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A18),\"\")","v":""},{"$f":"IFERROR((B18/B13-1)*$B$1+(C18/C13-1)*$B$2,\"\")","v":""},"",{"$f":"IFERROR((B20/B18-1)*$B$1+(C20/C18-1)*$B$2,\"\")","v":""},null,"2015-10-07",3713.3600999999999,5491.7870000000003,2.5515102790419061E-2,3.3061482237625658E-2,9.8888960997089992E-3]
["2015-10-08",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A19),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A19),\"\")","v":""},{"$f":"IFERROR((B19/B13-1)*$B$1+(C19/C13-1)*$B$2,\"\")","v":""},"",{"$f":"IFERROR((B20/B19-1)*$B$1+(C20/C19-1)*$B$2,\"\")","v":""},null,"2015-10-08",3746.1201000000001,5542.6019999999999,3.4651526148296877E-2,4.2263868642761257E-2,9.7182468339784833E-4]
["2015-10-09",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A20),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A20),\"\")","v":""},{"$f":"IFERROR((B20/B13-1)*$B$1+(C20/C13-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B20/$B$6-1)*$B$1+(C20/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-10-09",3748.96,5552.7269999999999,3.565906892613855E-2,4.3275648207304229E-2,0]
["2015-10-10",null,null,null,null,null,null,"2015-10-10"]
["2015-10-11",null,null,null,null,null,null,"2015-10-11"]
["2015-10-12",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A23),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A23),\"\")","v":""},{"$f":"IFERROR((B23/B20-1)*$B$1+(C23/C20-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B23/$B$6-1)*$B$1+(C23/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B27/B23-1)*$B$1+(C27/C23-1)*$B$2,\"\")","v":""},null,"2015-10-12",3753.73,5548.1959999999999,8.5468320150381436E-4,4.416913485197442E-2,6.0487828232207667E-3]
["2015-10-13",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A24),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A24),\"\")","v":""},{"$f":"IFERROR((B24/B20-1)*$B$1+(C24/C20-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B24/$B$6-1)*$B$1+(C24/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B27/B24-1)*$B$1+(C27/C24-1)*$B$2,\"\")","v":""},null,"2015-10-13",3728.48,5469.768,-7.3583240240245422E-3,3.5607131493224788E-2,1.4372729932681193E-2]
["2015-10-14",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A25),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A25),\"\")","v":""},{"$f":"IFERROR((B25/B20-1)*$B$1+(C25/C20-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B25/$B$6-1)*$B$1+(C25/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B27/B25-1)*$B$1+(C27/C25-1)*$B$2,\"\")","v":""},null,"2015-10-14",3711.1100999999999,5418.3379999999997,-1.2917353798982845E-2,2.9811557344130792E-2,2.0094988479181009E-2]
["2015-10-15",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A26),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A26),\"\")","v":""},{"$f":"IFERROR((B26/B20-1)*$B$1+(C26/C20-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B26/$B$6-1)*$B$1+(C26/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B27/B26-1)*$B$1+(C27/C26-1)*$B$2,\"\")","v":""},null,"2015-10-15",3766.4299000000001,5541.3270000000002,3.3173368261629316E-3,4.6742383973668922E-2,3.5773108869590511E-3]
["2015-10-16",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A27),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A27),\"\")","v":""},{"$f":"IFERROR((B27/B20-1)*$B$1+(C27/C20-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B27/$B$6-1)*$B$1+(C27/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-10-16",3783.6399000000001,5539.1620000000003,6.9118422927974214E-3,5.0496776104931175E-2,0]
["2015-10-17",null,null,null,null,null,null,"2015-10-17"]
["2015-10-18",null,null,null,null,null,null,"2015-10-18"]
["2015-10-19",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A30),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A30),\"\")","v":""},{"$f":"IFERROR((B30/B27-1)*$B$1+(C30/C27-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B30/$B$6-1)*$B$1+(C30/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B34/B30-1)*$B$1+(C34/C30-1)*$B$2,\"\")","v":""},null,"2015-10-19",3784.72,5548.6909999999998,5.7243194803562319E-4,5.1094065435877398E-2,1.6795995331786662E-2]
["2015-10-20",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A31),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A31),\"\")","v":""},{"$f":"IFERROR((B31/B27-1)*$B$1+(C31/C27-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B31/$B$6-1)*$B$1+(C31/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B34/B31-1)*$B$1+(C34/C31-1)*$B$2,\"\")","v":""},null,"2015-10-20",3779.4398999999999,5543.8220000000001,-7.197772707481676E-4,4.9735146453102619E-2,1.8112594596895494E-2]
["2015-10-21",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A32),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A32),\"\")","v":""},{"$f":"IFERROR((B32/B27-1)*$B$1+(C32/C27-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B32/$B$6-1)*$B$1+(C32/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B34/B32-1)*$B$1+(C34/C32-1)*$B$2,\"\")","v":""},null,"2015-10-21",3757.9099000000001,5456.8109999999997,-8.4136740740017972E-3,4.1681000051642235E-2,2.5993945747386959E-2]
["2015-10-22",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A33),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A33),\"\")","v":""},{"$f":"IFERROR((B33/B27-1)*$B$1+(C33/C27-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B33/$B$6-1)*$B$1+(C33/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B34/B33-1)*$B$1+(C34/C33-1)*$B$2,\"\")","v":""},null,"2015-10-22",3820.49,5502.567,6.4701412804469621E-3,5.7339761077329673E-2,1.0830794975402291E-2]
["2015-10-23",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A34),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A34),\"\")","v":""},{"$f":"IFERROR((B34/B27-1)*$B$1+(C34/C27-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B34/$B$6-1)*$B$1+(C34/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-10-23",3862.6498999999999,5557.665,1.7373686078533849E-2,6.879727355375817E-2,0]
["2015-10-24",null,null,null,null,null,null,"2015-10-24"]
["2015-10-25",null,null,null,null,null,null,"2015-10-25"]
["2015-10-26",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A37),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A37),\"\")","v":""},{"$f":"IFERROR((B37/B34-1)*$B$1+(C37/C34-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B37/$B$6-1)*$B$1+(C37/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B41/B37-1)*$B$1+(C41/C37-1)*$B$2,\"\")","v":""},null,"2015-10-26",3855.29,5526.5349999999999,-2.6445760643537763E-3,6.5992154584083765E-2,3.7667560976986534E-3]
["2015-10-27",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A38),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A38),\"\")","v":""},{"$f":"IFERROR((B38/B34-1)*$B$1+(C38/C34-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B38/$B$6-1)*$B$1+(C38/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B41/B38-1)*$B$1+(C41/C38-1)*$B$2,\"\")","v":""},null,"2015-10-27",3845.45,5458.9319999999998,-7.1153394965344447E-3,6.1269487860447128E-2,8.3045807198090845E-3]
["2015-10-28",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A39),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A39),\"\")","v":""},{"$f":"IFERROR((B39/B34-1)*$B$1+(C39/C34-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B39/$B$6-1)*$B$1+(C39/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B41/B39-1)*$B$1+(C41/C39-1)*$B$2,\"\")","v":""},null,"2015-10-28",3891.3400999999999,5618.6379999999999,8.1362710539263812E-3,7.747278398796334E-2,-6.9610947683074846E-3]
["2015-10-29",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A40),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A40),\"\")","v":""},{"$f":"IFERROR((B40/B34-1)*$B$1+(C40/C34-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B40/$B$6-1)*$B$1+(C40/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B41/B40-1)*$B$1+(C41/C40-1)*$B$2,\"\")","v":""},null,"2015-10-29",3890.04,5556.5460000000003,5.6325415542987757E-3,7.4859536661792486E-2,-4.492003922133914E-3]
["2015-10-30",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A41),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A41),\"\")","v":""},{"$f":"IFERROR((B41/B34-1)*$B$1+(C41/C34-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B41/$B$6-1)*$B$1+(C41/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-10-30",3871.3301000000001,5538.6469999999999,1.113382869069457E-3,7.0020074885423472E-2,0]
["2015-10-31",null,null,null,null,null,null,"2015-10-31"]
["2015-11-01",null,null,null,null,null,null,"2015-11-01"]
["2015-11-02",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A44),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A44),\"\")","v":""},{"$f":"IFERROR((B44/B41-1)*$B$1+(C44/C41-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B44/$B$6-1)*$B$1+(C44/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B48/B44-1)*$B$1+(C48/C44-1)*$B$2,\"\")","v":""},null,"2015-11-02",3917.3,5654.2079999999996,1.3672453131447914E-2,8.4589231218368297E-2,1.0734304527582944E-3]
["2015-11-03",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A45),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A45),\"\")","v":""},{"$f":"IFERROR((B45/B41-1)*$B$1+(C45/C41-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B45/$B$6-1)*$B$1+(C45/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B48/B45-1)*$B$1+(C48/C45-1)*$B$2,\"\")","v":""},null,"2015-11-03",3928.05,5680.6469999999999,1.6848621546366925E-2,8.7974326118283125E-2,-2.054266589000609E-3]
["2015-11-04",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A46),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A46),\"\")","v":""},{"$f":"IFERROR((B46/B41-1)*$B$1+(C46/C41-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B46/$B$6-1)*$B$1+(C46/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B48/B46-1)*$B$1+(C48/C46-1)*$B$2,\"\")","v":""},null,"2015-11-04",3915.52,5675.3320000000003,1.4067406465638976E-2,8.4983010514634666E-2,6.8331063751596538E-4]
["2015-11-05",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A47),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A47),\"\")","v":""},{"$f":"IFERROR((B47/B41-1)*$B$1+(C47/C41-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B47/$B$6-1)*$B$1+(C47/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B48/B47-1)*$B$1+(C48/C47-1)*$B$2,\"\")","v":""},null,"2015-11-05",3911.8899000000001,5677.1409999999996,1.3382578832523428E-2,8.4241702750521882E-2,1.3605799280978822E-3]
["2015-11-06",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A48),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A48),\"\")","v":""},{"$f":"IFERROR((B48/B41-1)*$B$1+(C48/C41-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B48/$B$6-1)*$B$1+(C48/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-11-06",3910.98,5721.0439999999999,1.4779883458178355E-2,8.5681791360769574E-2,0]
["2015-11-07",null,null,null,null,null,null,"2015-11-07"]
["2015-11-08",null,null,null,null,null,null,"2015-11-08"]
["2015-11-09",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A51),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A51),\"\")","v":""},{"$f":"IFERROR((B51/B48-1)*$B$1+(C51/C48-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B51/$B$6-1)*$B$1+(C51/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B55/B51-1)*$B$1+(C55/C51-1)*$B$2,\"\")","v":""},null,"2015-11-09",3873.3701000000001,5648.1459999999997,-1.0241607976096433E-2,7.4572205090084415E-2,-2.7354043056747004E-2]
["2015-11-10",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A52),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A52),\"\")","v":""},{"$f":"IFERROR((B52/B48-1)*$B$1+(C52/C48-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B52/$B$6-1)*$B$1+(C52/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B55/B52-1)*$B$1+(C55/C52-1)*$B$2,\"\")","v":""},null,"2015-11-10",3880.23,5664.1859999999997,-8.2776627565204867E-3,7.6701220471917478E-2,-2.9279640350914592E-2]
["2015-11-11",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A53),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A53),\"\")","v":""},{"$f":"IFERROR((B53/B48-1)*$B$1+(C53/C48-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B53/$B$6-1)*$B$1+(C53/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B55/B53-1)*$B$1+(C55/C53-1)*$B$2,\"\")","v":""},null,"2015-11-11",3867.71,5618.28,-1.2443469687825327E-2,7.219320163361341E-2,-2.5184557765846917E-2]
["2015-11-12",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A54),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A54),\"\")","v":""},{"$f":"IFERROR((B54/B48-1)*$B$1+(C54/C48-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B54/$B$6-1)*$B$1+(C54/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B55/B54-1)*$B$1+(C55/C54-1)*$B$2,\"\")","v":""},null,"2015-11-12",3814.29,5508.402,-2.7211841206770893E-2,5.6176381949861652E-2,-1.0375133215288445E-2]
["2015-11-13",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A55),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A55),\"\")","v":""},{"$f":"IFERROR((B55/B48-1)*$B$1+(C55/C48-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B55/$B$6-1)*$B$1+(C55/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-11-13",3771.5900999999999,5469.31,-3.731280817877658E-2,4.5197476558726191E-2,0]
["2015-11-14",null,null,null,null,null,null,"2015-11-14"]
["2015-11-15",null,null,null,null,null,null,"2015-11-15"]
["2015-11-16",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A58),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A58),\"\")","v":""},{"$f":"IFERROR((B58/B55-1)*$B$1+(C58/C55-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B58/$B$6-1)*$B$1+(C58/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B62/B58-1)*$B$1+(C62/C58-1)*$B$2,\"\")","v":""},null,"2015-11-16",3828.46,5514.9629999999997,1.3732219956669624E-2,5.9579812517504084E-2,1.7758783296620572E-2]
["2015-11-17",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A59),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A59),\"\")","v":""},{"$f":"IFERROR((B59/B55-1)*$B$1+(C59/C55-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B59/$B$6-1)*$B$1+(C59/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B62/B59-1)*$B$1+(C62/C59-1)*$B$2,\"\")","v":""},null,"2015-11-17",3824.1399000000001,5501.5029999999997,1.2323673327664243E-2,5.8113359658961271E-2,1.9176321461022727E-2]
["2015-11-18",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A60),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A60),\"\")","v":""},{"$f":"IFERROR((B60/B55-1)*$B$1+(C60/C55-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B60/$B$6-1)*$B$1+(C60/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B62/B60-1)*$B$1+(C62/C60-1)*$B$2,\"\")","v":""},null,"2015-11-18",3886.26,5590.451,2.8752722256436193E-2,7.5285867750765373E-2,2.9003033937629926E-3]
["2015-11-19",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A61),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A61),\"\")","v":""},{"$f":"IFERROR((B61/B55-1)*$B$1+(C61/C55-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B61/$B$6-1)*$B$1+(C61/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B62/B61-1)*$B$1+(C62/C61-1)*$B$2,\"\")","v":""},null,"2015-11-19",3882.0601000000001,5566.7479999999996,2.6995108717523131E-2,7.3462905320746286E-2,4.6224282274747617E-3]
["2015-11-20",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A62),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A62),\"\")","v":""},{"$f":"IFERROR((B62/B55-1)*$B$1+(C62/C55-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B62/$B$6-1)*$B$1+(C62/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-11-20",3897.45,5607.1329999999998,3.1736279067824925E-2,7.8403909779213132E-2,0]
["2015-11-21",null,null,null,null,null,null,"2015-11-21"]
["2015-11-22",null,null,null,null,null,null,"2015-11-22"]
["2015-11-23",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A65),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A65),\"\")","v":""},{"$f":"IFERROR((B65/B62-1)*$B$1+(C65/C62-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B65/$B$6-1)*$B$1+(C65/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B69/B65-1)*$B$1+(C69/C65-1)*$B$2,\"\")","v":""},null,"2015-11-23",3892.8,5632.0810000000001,-6.4603698031007444E-5,7.8301178735102631E-2,5.4252837692962512E-3]
["2015-11-24",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A66),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A66),\"\")","v":""},{"$f":"IFERROR((B66/B62-1)*$B$1+(C66/C62-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B66/$B$6-1)*$B$1+(C66/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B69/B66-1)*$B$1+(C69/C66-1)*$B$2,\"\")","v":""},null,"2015-11-24",3897.6698999999999,5672.6390000000001,2.3816610578383016E-3,8.0904177843865943E-2,2.9666192527259211E-3]
["2015-11-25",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A67),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A67),\"\")","v":""},{"$f":"IFERROR((B67/B62-1)*$B$1+(C67/C62-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B67/$B$6-1)*$B$1+(C67/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B69/B67-1)*$B$1+(C69/C67-1)*$B$2,\"\")","v":""},null,"2015-11-25",3897.5700999999999,5717.3130000000001,3.9546461859877972E-3,8.2553655850302693E-2,1.4061010566167819E-3]
["2015-11-26",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A68),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A68),\"\")","v":""},{"$f":"IFERROR((B68/B62-1)*$B$1+(C68/C62-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B68/$B$6-1)*$B$1+(C68/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B69/B68-1)*$B$1+(C69/C68-1)*$B$2,\"\")","v":""},null,"2015-11-26","#N/A N/A","#N/A N/A","","",""]
["2015-11-27",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A69),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A69),\"\")","v":""},{"$f":"IFERROR((B69/B62-1)*$B$1+(C69/C62-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B69/$B$6-1)*$B$1+(C69/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-11-27",3900.74,5738.9089999999997,5.3756120547110422E-3,8.4068228473259496E-2,0]
["2015-11-28",null,null,null,null,null,null,"2015-11-28"]
["2015-11-29",null,null,null,null,null,null,"2015-11-29"]
[{"$f":"A71+1","v":"2015-11-30"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A72),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A72),\"\")","v":""},{"$f":"IFERROR((B72/B69-1)*$B$1+(C72/C69-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B72/$B$6-1)*$B$1+(C72/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B76/B72-1)*$B$1+(C76/C72-1)*$B$2,\"\")","v":""},null,"2015-11-30",3882.8400999999999,5718.8119999999999,-4.371454818375353E-3,7.9327032612453913E-2,""]
["2015-12-01",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A73),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A73),\"\")","v":""},{"$f":"IFERROR((B73/B69-1)*$B$1+(C73/C69-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B73/$B$6-1)*$B$1+(C73/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B76/B73-1)*$B$1+(C76/C73-1)*$B$2,\"\")","v":""},null,"2015-12-01","#N/A N/A","#N/A N/A","","",""]
["2015-12-02",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A74),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A74),\"\")","v":""},{"$f":"IFERROR((B74/B69-1)*$B$1+(C74/C69-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B74/$B$6-1)*$B$1+(C74/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B76/B74-1)*$B$1+(C76/C74-1)*$B$2,\"\")","v":""},null,"2015-12-02","#N/A N/A","#N/A N/A","","",""]
["2015-12-03",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A75),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A75),\"\")","v":""},{"$f":"IFERROR((B75/B69-1)*$B$1+(C75/C69-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B75/$B$6-1)*$B$1+(C75/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B76/B75-1)*$B$1+(C76/C75-1)*$B$2,\"\")","v":""},null,"2015-12-03","#N/A N/A","#N/A N/A","","",""]
["2015-12-04",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A76),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A76),\"\")","v":""},{"$f":"IFERROR((B76/B69-1)*$B$1+(C76/C69-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B76/$B$6-1)*$B$1+(C76/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-12-04","#N/A N/A","#N/A N/A","","",0]
["2015-12-05",null,null,null,null,null,null,"2015-12-05"]
["2015-12-06",null,null,null,null,null,null,"2015-12-06"]
["2015-12-07",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A79),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A79),\"\")","v":""},{"$f":"IFERROR((B79/B76-1)*$B$1+(C79/C76-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B79/$B$6-1)*$B$1+(C79/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B83/B79-1)*$B$1+(C83/C79-1)*$B$2,\"\")","v":""},null,"2015-12-07","#N/A N/A","#N/A N/A","","",""]
["2015-12-08",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A80),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A80),\"\")","v":""},{"$f":"IFERROR((B80/B76-1)*$B$1+(C80/C76-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B80/$B$6-1)*$B$1+(C80/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B83/B80-1)*$B$1+(C83/C80-1)*$B$2,\"\")","v":""},null,"2015-12-08","#N/A N/A","#N/A N/A","","",""]
["2015-12-09",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A81),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A81),\"\")","v":""},{"$f":"IFERROR((B81/B76-1)*$B$1+(C81/C76-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B81/$B$6-1)*$B$1+(C81/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B83/B81-1)*$B$1+(C83/C81-1)*$B$2,\"\")","v":""},null,"2015-12-09","#N/A N/A","#N/A N/A","","",""]
["2015-12-10",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A82),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A82),\"\")","v":""},{"$f":"IFERROR((B82/B76-1)*$B$1+(C82/C76-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B82/$B$6-1)*$B$1+(C82/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B83/B82-1)*$B$1+(C83/C82-1)*$B$2,\"\")","v":""},null,"2015-12-10","#N/A N/A","#N/A N/A","","",""]
["2015-12-11",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A83),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A83),\"\")","v":""},{"$f":"IFERROR((B83/B76-1)*$B$1+(C83/C76-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B83/$B$6-1)*$B$1+(C83/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-12-11","#N/A N/A","#N/A N/A","","",0]
["2015-12-12",null,null,null,null,null,null,"2015-12-12"]
["2015-12-13",null,null,null,null,null,null,"2015-12-13"]
["2015-12-14",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A86),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A86),\"\")","v":""},{"$f":"IFERROR((B86/B83-1)*$B$1+(C86/C83-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B86/$B$6-1)*$B$1+(C86/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B90/B86-1)*$B$1+(C90/C86-1)*$B$2,\"\")","v":""},null,"2015-12-14","#N/A N/A","#N/A N/A","","",""]
["2015-12-15",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A87),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A87),\"\")","v":""},{"$f":"IFERROR((B87/B83-1)*$B$1+(C87/C83-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B87/$B$6-1)*$B$1+(C87/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B90/B87-1)*$B$1+(C90/C87-1)*$B$2,\"\")","v":""},null,"2015-12-15","#N/A N/A","#N/A N/A","","",""]
["2015-12-16",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A88),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A88),\"\")","v":""},{"$f":"IFERROR((B88/B83-1)*$B$1+(C88/C83-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B88/$B$6-1)*$B$1+(C88/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B90/B88-1)*$B$1+(C90/C88-1)*$B$2,\"\")","v":""},null,"2015-12-16","#N/A N/A","#N/A N/A","","",""]
["2015-12-17",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A89),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A89),\"\")","v":""},{"$f":"IFERROR((B89/B83-1)*$B$1+(C89/C83-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B89/$B$6-1)*$B$1+(C89/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B90/B89-1)*$B$1+(C90/C89-1)*$B$2,\"\")","v":""},null,"2015-12-17","#N/A N/A","#N/A N/A","","",""]
["2015-12-18",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A90),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A90),\"\")","v":""},{"$f":"IFERROR((B90/B83-1)*$B$1+(C90/C83-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B90/$B$6-1)*$B$1+(C90/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-12-18","#N/A N/A","#N/A N/A","","",0]
["2015-12-19",null,null,null,null,null,null,"2015-12-19"]
["2015-12-20",null,null,null,null,null,null,"2015-12-20"]
["2015-12-21",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A93),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A93),\"\")","v":""},{"$f":"IFERROR((B93/B90-1)*$B$1+(C93/C90-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B93/$B$6-1)*$B$1+(C93/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B97/B93-1)*$B$1+(C97/C93-1)*$B$2,\"\")","v":""},null,"2015-12-21","#N/A N/A","#N/A N/A","","",""]
["2015-12-22",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A94),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A94),\"\")","v":""},{"$f":"IFERROR((B94/B90-1)*$B$1+(C94/C90-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B94/$B$6-1)*$B$1+(C94/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B97/B94-1)*$B$1+(C97/C94-1)*$B$2,\"\")","v":""},null,"2015-12-22","#N/A N/A","#N/A N/A","","",""]
["2015-12-23",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A95),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A95),\"\")","v":""},{"$f":"IFERROR((B95/B90-1)*$B$1+(C95/C90-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B95/$B$6-1)*$B$1+(C95/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B97/B95-1)*$B$1+(C97/C95-1)*$B$2,\"\")","v":""},null,"2015-12-23","#N/A N/A","#N/A N/A","","",""]
["2015-12-24",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A96),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A96),\"\")","v":""},{"$f":"IFERROR((B96/B90-1)*$B$1+(C96/C90-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B96/$B$6-1)*$B$1+(C96/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B97/B96-1)*$B$1+(C97/C96-1)*$B$2,\"\")","v":""},null,"2015-12-24","#N/A N/A","#N/A N/A","","",""]
["2015-12-25",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A97),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A97),\"\")","v":""},{"$f":"IFERROR((B97/B90-1)*$B$1+(C97/C90-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B97/$B$6-1)*$B$1+(C97/$C$6-1)*$B$2,\"\")","v":""},0,null,"2015-12-25","#N/A N/A","#N/A N/A","","",0]
["2015-12-26",null,null,null,null,null,null,"2015-12-26"]
["2015-12-27",null,null,null,null,null,null,"2015-12-27"]
["2015-12-28",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A100),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A100),\"\")","v":""},{"$f":"IFERROR((B100/B97-1)*$B$1+(C100/C97-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B100/$B$6-1)*$B$1+(C100/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B104/B100-1)*$B$1+(C104/C100-1)*$B$2,\"\")","v":""},null,"2015-12-28","#N/A N/A","#N/A N/A","","",""]
["2015-12-29",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A101),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A101),\"\")","v":""},{"$f":"IFERROR((B101/B97-1)*$B$1+(C101/C97-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B101/$B$6-1)*$B$1+(C101/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B104/B101-1)*$B$1+(C104/C101-1)*$B$2,\"\")","v":""},null,"2015-12-29","#N/A N/A","#N/A N/A","","",""]
["2015-12-30",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A102),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A102),\"\")","v":""},{"$f":"IFERROR((B102/B97-1)*$B$1+(C102/C97-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B102/$B$6-1)*$B$1+(C102/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B104/B102-1)*$B$1+(C104/C102-1)*$B$2,\"\")","v":""},null,"2015-12-30","#N/A N/A","#N/A N/A","","",""]
["2015-12-31",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A103),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A103),\"\")","v":""},{"$f":"IFERROR((B103/B97-1)*$B$1+(C103/C97-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B103/$B$6-1)*$B$1+(C103/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B104/B103-1)*$B$1+(C104/C103-1)*$B$2,\"\")","v":""},null,"2015-12-31","#N/A N/A","#N/A N/A","","",""]
["2016-01-01",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A104),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A104),\"\")","v":""},{"$f":"IFERROR((B104/B97-1)*$B$1+(C104/C97-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B104/$B$6-1)*$B$1+(C104/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-01-01","#N/A N/A","#N/A N/A","","",0]
["2016-01-02",null,null,null,null,null,null,"2016-01-02"]
["2016-01-03",null,null,null,null,null,null,"2016-01-03"]
["2016-01-04",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A107),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A107),\"\")","v":""},{"$f":"IFERROR((B107/B104-1)*$B$1+(C107/C104-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B107/$B$6-1)*$B$1+(C107/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B111/B107-1)*$B$1+(C111/C107-1)*$B$2,\"\")","v":""},null,"2016-01-04","#N/A N/A","#N/A N/A","","",""]
["2016-01-05",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A108),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A108),\"\")","v":""},{"$f":"IFERROR((B108/B104-1)*$B$1+(C108/C104-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B108/$B$6-1)*$B$1+(C108/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B111/B108-1)*$B$1+(C111/C108-1)*$B$2,\"\")","v":""},null,"2016-01-05","#N/A N/A","#N/A N/A","","",""]
["2016-01-06",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A109),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A109),\"\")","v":""},{"$f":"IFERROR((B109/B104-1)*$B$1+(C109/C104-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B109/$B$6-1)*$B$1+(C109/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B111/B109-1)*$B$1+(C111/C109-1)*$B$2,\"\")","v":""},null,"2016-01-06","#N/A N/A","#N/A N/A","","",""]
["2016-01-07",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A110),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A110),\"\")","v":""},{"$f":"IFERROR((B110/B104-1)*$B$1+(C110/C104-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B110/$B$6-1)*$B$1+(C110/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B111/B110-1)*$B$1+(C111/C110-1)*$B$2,\"\")","v":""},null,"2016-01-07","#N/A N/A","#N/A N/A","","",""]
["2016-01-08",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A111),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A111),\"\")","v":""},{"$f":"IFERROR((B111/B104-1)*$B$1+(C111/C104-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B111/$B$6-1)*$B$1+(C111/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-01-08","#N/A N/A","#N/A N/A","","",0]
["2016-01-09",null,null,null,null,null,null,"2016-01-09"]
["2016-01-10",null,null,null,null,null,null,"2016-01-10"]
["2016-01-11",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A114),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A114),\"\")","v":""},{"$f":"IFERROR((B114/B111-1)*$B$1+(C114/C111-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B114/$B$6-1)*$B$1+(C114/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B118/B114-1)*$B$1+(C118/C114-1)*$B$2,\"\")","v":""},null,"2016-01-11","#N/A N/A","#N/A N/A","","",""]
["2016-01-12",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A115),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A115),\"\")","v":""},{"$f":"IFERROR((B115/B111-1)*$B$1+(C115/C111-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B115/$B$6-1)*$B$1+(C115/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B118/B115-1)*$B$1+(C118/C115-1)*$B$2,\"\")","v":""},null,"2016-01-12","#N/A N/A","#N/A N/A","","",""]
["2016-01-13",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A116),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A116),\"\")","v":""},{"$f":"IFERROR((B116/B111-1)*$B$1+(C116/C111-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B116/$B$6-1)*$B$1+(C116/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B118/B116-1)*$B$1+(C118/C116-1)*$B$2,\"\")","v":""},null,"2016-01-13","#N/A N/A","#N/A N/A","","",""]
["2016-01-14",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A117),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A117),\"\")","v":""},{"$f":"IFERROR((B117/B111-1)*$B$1+(C117/C111-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B117/$B$6-1)*$B$1+(C117/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B118/B117-1)*$B$1+(C118/C117-1)*$B$2,\"\")","v":""},null,"2016-01-14","#N/A N/A","#N/A N/A","","",""]
["2016-01-15",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A118),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A118),\"\")","v":""},{"$f":"IFERROR((B118/B111-1)*$B$1+(C118/C111-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B118/$B$6-1)*$B$1+(C118/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-01-15","#N/A N/A","#N/A N/A","","",0]
["2016-01-16",null,null,null,null,null,null,"2016-01-16"]
["2016-01-17",null,null,null,null,null,null,"2016-01-17"]
["2016-01-18",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A121),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A121),\"\")","v":""},{"$f":"IFERROR((B121/B118-1)*$B$1+(C121/C118-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B121/$B$6-1)*$B$1+(C121/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B125/B121-1)*$B$1+(C125/C121-1)*$B$2,\"\")","v":""},null,"2016-01-18","#N/A N/A","#N/A N/A","","",""]
["2016-01-19",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A122),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A122),\"\")","v":""},{"$f":"IFERROR((B122/B118-1)*$B$1+(C122/C118-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B122/$B$6-1)*$B$1+(C122/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B125/B122-1)*$B$1+(C125/C122-1)*$B$2,\"\")","v":""},null,"2016-01-19","#N/A N/A","#N/A N/A","","",""]
["2016-01-20",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A123),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A123),\"\")","v":""},{"$f":"IFERROR((B123/B118-1)*$B$1+(C123/C118-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B123/$B$6-1)*$B$1+(C123/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B125/B123-1)*$B$1+(C125/C123-1)*$B$2,\"\")","v":""},null,"2016-01-20","#N/A N/A","#N/A N/A","","",""]
["2016-01-21",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A124),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A124),\"\")","v":""},{"$f":"IFERROR((B124/B118-1)*$B$1+(C124/C118-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B124/$B$6-1)*$B$1+(C124/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B125/B124-1)*$B$1+(C125/C124-1)*$B$2,\"\")","v":""},null,"2016-01-21","#N/A N/A","#N/A N/A","","",""]
["2016-01-22",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A125),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A125),\"\")","v":""},{"$f":"IFERROR((B125/B118-1)*$B$1+(C125/C118-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B125/$B$6-1)*$B$1+(C125/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-01-22","#N/A N/A","#N/A N/A","","",0]
["2016-01-23",null,null,null,null,null,null,"2016-01-23"]
["2016-01-24",null,null,null,null,null,null,"2016-01-24"]
["2016-01-25",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A128),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A128),\"\")","v":""},{"$f":"IFERROR((B128/B125-1)*$B$1+(C128/C125-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B128/$B$6-1)*$B$1+(C128/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B132/B128-1)*$B$1+(C132/C128-1)*$B$2,\"\")","v":""},null,"2016-01-25","#N/A N/A","#N/A N/A","","",""]
["2016-01-26",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A129),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A129),\"\")","v":""},{"$f":"IFERROR((B129/B125-1)*$B$1+(C129/C125-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B129/$B$6-1)*$B$1+(C129/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B132/B129-1)*$B$1+(C132/C129-1)*$B$2,\"\")","v":""},null,"2016-01-26","#N/A N/A","#N/A N/A","","",""]
["2016-01-27",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A130),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A130),\"\")","v":""},{"$f":"IFERROR((B130/B125-1)*$B$1+(C130/C125-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B130/$B$6-1)*$B$1+(C130/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B132/B130-1)*$B$1+(C132/C130-1)*$B$2,\"\")","v":""},null,"2016-01-27","#N/A N/A","#N/A N/A","","",""]
["2016-01-28",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A131),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A131),\"\")","v":""},{"$f":"IFERROR((B131/B125-1)*$B$1+(C131/C125-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B131/$B$6-1)*$B$1+(C131/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B132/B131-1)*$B$1+(C132/C131-1)*$B$2,\"\")","v":""},null,"2016-01-28","#N/A N/A","#N/A N/A","","",""]
["2016-01-29",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A132),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A132),\"\")","v":""},{"$f":"IFERROR((B132/B125-1)*$B$1+(C132/C125-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B132/$B$6-1)*$B$1+(C132/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-01-29","#N/A N/A","#N/A N/A","","",0]
["2016-01-30",null,null,null,null,null,null,"2016-01-30"]
["2016-01-31",null,null,null,null,null,null,"2016-01-31"]
["2016-02-01",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A135),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A135),\"\")","v":""},{"$f":"IFERROR((B135/B132-1)*$B$1+(C135/C132-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B135/$B$6-1)*$B$1+(C135/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B139/B135-1)*$B$1+(C139/C135-1)*$B$2,\"\")","v":""},null,"2016-02-01","#N/A N/A","#N/A N/A","","",""]
[{"$f":"A135+1","v":"2016-02-02"},{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A136),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A136),\"\")","v":""},{"$f":"IFERROR((B136/B132-1)*$B$1+(C136/C132-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B136/$B$6-1)*$B$1+(C136/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B139/B136-1)*$B$1+(C139/C136-1)*$B$2,\"\")","v":""},null,"2016-02-02","#N/A N/A","#N/A N/A","","",""]
["2016-02-03",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A137),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A137),\"\")","v":""},{"$f":"IFERROR((B137/B132-1)*$B$1+(C137/C132-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B137/$B$6-1)*$B$1+(C137/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B139/B137-1)*$B$1+(C139/C137-1)*$B$2,\"\")","v":""},null,"2016-02-03","#N/A N/A","#N/A N/A","","",""]
["2016-02-04",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A138),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A138),\"\")","v":""},{"$f":"IFERROR((B138/B132-1)*$B$1+(C138/C132-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B138/$B$6-1)*$B$1+(C138/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B139/B138-1)*$B$1+(C139/C138-1)*$B$2,\"\")","v":""},null,"2016-02-04","#N/A N/A","#N/A N/A","","",""]
["2016-02-05",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A139),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A139),\"\")","v":""},{"$f":"IFERROR((B139/B132-1)*$B$1+(C139/C132-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B139/$B$6-1)*$B$1+(C139/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-02-05","#N/A N/A","#N/A N/A","","",0]
["2016-02-06",null,null,null,null,null,null,"2016-02-06"]
["2016-02-07",null,null,null,null,null,null,"2016-02-07"]
["2016-02-08",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A142),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A142),\"\")","v":""},{"$f":"IFERROR((B142/B139-1)*$B$1+(C142/C139-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B142/$B$6-1)*$B$1+(C142/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B146/B142-1)*$B$1+(C146/C142-1)*$B$2,\"\")","v":""},null,"2016-02-08","#N/A N/A","#N/A N/A","","",""]
["2016-02-09",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A143),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A143),\"\")","v":""},{"$f":"IFERROR((B143/B139-1)*$B$1+(C143/C139-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B143/$B$6-1)*$B$1+(C143/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B146/B143-1)*$B$1+(C146/C143-1)*$B$2,\"\")","v":""},null,"2016-02-09","#N/A N/A","#N/A N/A","","",""]
["2016-02-10",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A144),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A144),\"\")","v":""},{"$f":"IFERROR((B144/B139-1)*$B$1+(C144/C139-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B144/$B$6-1)*$B$1+(C144/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B146/B144-1)*$B$1+(C146/C144-1)*$B$2,\"\")","v":""},null,"2016-02-10","#N/A N/A","#N/A N/A","","",""]
["2016-02-11",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A145),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A145),\"\")","v":""},{"$f":"IFERROR((B145/B139-1)*$B$1+(C145/C139-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B145/$B$6-1)*$B$1+(C145/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B146/B145-1)*$B$1+(C146/C145-1)*$B$2,\"\")","v":""},null,"2016-02-11","#N/A N/A","#N/A N/A","","",""]
["2016-02-12",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A146),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A146),\"\")","v":""},{"$f":"IFERROR((B146/B139-1)*$B$1+(C146/C139-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B146/$B$6-1)*$B$1+(C146/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-02-12","#N/A N/A","#N/A N/A","","",0]
["2016-02-13",null,null,null,null,null,null,"2016-02-13"]
["2016-02-14",null,null,null,null,null,null,"2016-02-14"]
["2016-02-15",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A149),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A149),\"\")","v":""},{"$f":"IFERROR((B149/B146-1)*$B$1+(C149/C146-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B149/$B$6-1)*$B$1+(C149/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B153/B149-1)*$B$1+(C153/C149-1)*$B$2,\"\")","v":""},null,"2016-02-15","#N/A N/A","#N/A N/A","","",""]
["2016-02-16",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A150),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A150),\"\")","v":""},{"$f":"IFERROR((B150/B146-1)*$B$1+(C150/C146-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B150/$B$6-1)*$B$1+(C150/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B153/B150-1)*$B$1+(C153/C150-1)*$B$2,\"\")","v":""},null,"2016-02-16","#N/A N/A","#N/A N/A","","",""]
["2016-02-17",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A151),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A151),\"\")","v":""},{"$f":"IFERROR((B151/B146-1)*$B$1+(C151/C146-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B151/$B$6-1)*$B$1+(C151/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B153/B151-1)*$B$1+(C153/C151-1)*$B$2,\"\")","v":""},null,"2016-02-17","#N/A N/A","#N/A N/A","","",""]
["2016-02-18",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A152),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A152),\"\")","v":""},{"$f":"IFERROR((B152/B146-1)*$B$1+(C152/C146-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B152/$B$6-1)*$B$1+(C152/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B153/B152-1)*$B$1+(C153/C152-1)*$B$2,\"\")","v":""},null,"2016-02-18","#N/A N/A","#N/A N/A","","",""]
["2016-02-19",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A153),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A153),\"\")","v":""},{"$f":"IFERROR((B153/B146-1)*$B$1+(C153/C146-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B153/$B$6-1)*$B$1+(C153/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-02-19","#N/A N/A","#N/A N/A","","",0]
["2016-02-20",null,null,null,null,null,null,"2016-02-20"]
["2016-02-21",null,null,null,null,null,null,"2016-02-21"]
["2016-02-22",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A156),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A156),\"\")","v":""},{"$f":"IFERROR((B156/B153-1)*$B$1+(C156/C153-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B156/$B$6-1)*$B$1+(C156/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B160/B156-1)*$B$1+(C160/C156-1)*$B$2,\"\")","v":""},null,"2016-02-22","#N/A N/A","#N/A N/A","","",""]
["2016-02-23",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A157),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A157),\"\")","v":""},{"$f":"IFERROR((B157/B153-1)*$B$1+(C157/C153-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B157/$B$6-1)*$B$1+(C157/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B160/B157-1)*$B$1+(C160/C157-1)*$B$2,\"\")","v":""},null,"2016-02-23","#N/A N/A","#N/A N/A","","",""]
["2016-02-24",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A158),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A158),\"\")","v":""},{"$f":"IFERROR((B158/B153-1)*$B$1+(C158/C153-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B158/$B$6-1)*$B$1+(C158/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B160/B158-1)*$B$1+(C160/C158-1)*$B$2,\"\")","v":""},null,"2016-02-24","#N/A N/A","#N/A N/A","","",""]
["2016-02-25",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A159),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A159),\"\")","v":""},{"$f":"IFERROR((B159/B153-1)*$B$1+(C159/C153-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B159/$B$6-1)*$B$1+(C159/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B160/B159-1)*$B$1+(C160/C159-1)*$B$2,\"\")","v":""},null,"2016-02-25","#N/A N/A","#N/A N/A","","",""]
["2016-02-26",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A160),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A160),\"\")","v":""},{"$f":"IFERROR((B160/B153-1)*$B$1+(C160/C153-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B160/$B$6-1)*$B$1+(C160/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-02-26","#N/A N/A","#N/A N/A","","",0]
["2016-02-27",null,null,null,null,null,null,"2016-02-27"]
["2016-02-28",null,null,null,null,null,null,"2016-02-28"]
["2016-02-29",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A163),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A163),\"\")","v":""},{"$f":"IFERROR((B163/B160-1)*$B$1+(C163/C160-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B163/$B$6-1)*$B$1+(C163/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B167/B163-1)*$B$1+(C167/C163-1)*$B$2,\"\")","v":""},null,"2016-02-29","#N/A N/A","#N/A N/A","","",""]
["2016-03-01",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A164),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A164),\"\")","v":""},{"$f":"IFERROR((B164/B160-1)*$B$1+(C164/C160-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B164/$B$6-1)*$B$1+(C164/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B167/B164-1)*$B$1+(C167/C164-1)*$B$2,\"\")","v":""},null,"2016-03-01","#N/A N/A","#N/A N/A","","",""]
["2016-03-02",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A165),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A165),\"\")","v":""},{"$f":"IFERROR((B165/B160-1)*$B$1+(C165/C160-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B165/$B$6-1)*$B$1+(C165/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B167/B165-1)*$B$1+(C167/C165-1)*$B$2,\"\")","v":""},null,"2016-03-02","#N/A N/A","#N/A N/A","","",""]
["2016-03-03",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A166),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A166),\"\")","v":""},{"$f":"IFERROR((B166/B160-1)*$B$1+(C166/C160-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B166/$B$6-1)*$B$1+(C166/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B167/B166-1)*$B$1+(C167/C166-1)*$B$2,\"\")","v":""},null,"2016-03-03","#N/A N/A","#N/A N/A","","",""]
["2016-03-04",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A167),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A167),\"\")","v":""},{"$f":"IFERROR((B167/B160-1)*$B$1+(C167/C160-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B167/$B$6-1)*$B$1+(C167/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-03-04","#N/A N/A","#N/A N/A","","",0]
["2016-03-05",null,null,null,null,null,null,"2016-03-05"]
["2016-03-06",null,null,null,null,null,null,"2016-03-06"]
["2016-03-07",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A170),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A170),\"\")","v":""},{"$f":"IFERROR((B170/B167-1)*$B$1+(C170/C167-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B170/$B$6-1)*$B$1+(C170/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B174/B170-1)*$B$1+(C174/C170-1)*$B$2,\"\")","v":""},null,"2016-03-07","#N/A N/A","#N/A N/A","","",""]
["2016-03-08",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A171),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A171),\"\")","v":""},{"$f":"IFERROR((B171/B167-1)*$B$1+(C171/C167-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B171/$B$6-1)*$B$1+(C171/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B174/B171-1)*$B$1+(C174/C171-1)*$B$2,\"\")","v":""},null,"2016-03-08","#N/A N/A","#N/A N/A","","",""]
["2016-03-09",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A172),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A172),\"\")","v":""},{"$f":"IFERROR((B172/B167-1)*$B$1+(C172/C167-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B172/$B$6-1)*$B$1+(C172/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B174/B172-1)*$B$1+(C174/C172-1)*$B$2,\"\")","v":""},null,"2016-03-09","#N/A N/A","#N/A N/A","","",""]
["2016-03-10",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A173),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A173),\"\")","v":""},{"$f":"IFERROR((B173/B167-1)*$B$1+(C173/C167-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B173/$B$6-1)*$B$1+(C173/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B174/B173-1)*$B$1+(C174/C173-1)*$B$2,\"\")","v":""},null,"2016-03-10","#N/A N/A","#N/A N/A","","",""]
["2016-03-11",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A174),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A174),\"\")","v":""},{"$f":"IFERROR((B174/B167-1)*$B$1+(C174/C167-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B174/$B$6-1)*$B$1+(C174/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-03-11","#N/A N/A","#N/A N/A","","",0]
["2016-03-12",null,null,null,null,null,null,"2016-03-12"]
["2016-03-13",null,null,null,null,null,null,"2016-03-13"]
["2016-03-14",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A177),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A177),\"\")","v":""},{"$f":"IFERROR((B177/B174-1)*$B$1+(C177/C174-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B177/$B$6-1)*$B$1+(C177/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B181/B177-1)*$B$1+(C181/C177-1)*$B$2,\"\")","v":""},null,"2016-03-14","#N/A N/A","#N/A N/A","","",""]
["2016-03-15",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A178),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A178),\"\")","v":""},{"$f":"IFERROR((B178/B174-1)*$B$1+(C178/C174-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B178/$B$6-1)*$B$1+(C178/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B181/B178-1)*$B$1+(C181/C178-1)*$B$2,\"\")","v":""},null,"2016-03-15","#N/A N/A","#N/A N/A","","",""]
["2016-03-16",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A179),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A179),\"\")","v":""},{"$f":"IFERROR((B179/B174-1)*$B$1+(C179/C174-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B179/$B$6-1)*$B$1+(C179/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B181/B179-1)*$B$1+(C181/C179-1)*$B$2,\"\")","v":""},null,"2016-03-16","#N/A N/A","#N/A N/A","","",""]
["2016-03-17",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A180),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A180),\"\")","v":""},{"$f":"IFERROR((B180/B174-1)*$B$1+(C180/C174-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B180/$B$6-1)*$B$1+(C180/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B181/B180-1)*$B$1+(C181/C180-1)*$B$2,\"\")","v":""},null,"2016-03-17","#N/A N/A","#N/A N/A","","",""]
["2016-03-18",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A181),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A181),\"\")","v":""},{"$f":"IFERROR((B181/B174-1)*$B$1+(C181/C174-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B181/$B$6-1)*$B$1+(C181/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-03-18","#N/A N/A","#N/A N/A","","",0]
["2016-03-19",null,null,null,null,null,null,"2016-03-19"]
["2016-03-20",null,null,null,null,null,null,"2016-03-20"]
["2016-03-21",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A184),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A184),\"\")","v":""},{"$f":"IFERROR((B184/B181-1)*$B$1+(C184/C181-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B184/$B$6-1)*$B$1+(C184/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B188/B184-1)*$B$1+(C188/C184-1)*$B$2,\"\")","v":""},null,"2016-03-21","#N/A N/A","#N/A N/A","","",""]
["2016-03-22",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A185),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A185),\"\")","v":""},{"$f":"IFERROR((B185/B181-1)*$B$1+(C185/C181-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B185/$B$6-1)*$B$1+(C185/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B188/B185-1)*$B$1+(C188/C185-1)*$B$2,\"\")","v":""},null,"2016-03-22","#N/A N/A","#N/A N/A","","",""]
["2016-03-23",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A186),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A186),\"\")","v":""},{"$f":"IFERROR((B186/B181-1)*$B$1+(C186/C181-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B186/$B$6-1)*$B$1+(C186/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B188/B186-1)*$B$1+(C188/C186-1)*$B$2,\"\")","v":""},null,"2016-03-23","#N/A N/A","#N/A N/A","","",""]
["2016-03-24",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A187),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A187),\"\")","v":""},{"$f":"IFERROR((B187/B181-1)*$B$1+(C187/C181-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B187/$B$6-1)*$B$1+(C187/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B188/B187-1)*$B$1+(C188/C187-1)*$B$2,\"\")","v":""},null,"2016-03-24","#N/A N/A","#N/A N/A","","",""]
["2016-03-25",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A188),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A188),\"\")","v":""},{"$f":"IFERROR((B188/B181-1)*$B$1+(C188/C181-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B188/$B$6-1)*$B$1+(C188/$C$6-1)*$B$2,\"\")","v":""},0,null,"2016-03-25","#N/A N/A","#N/A N/A","","",0]
["2016-03-26",null,null,null,null,null,null,"2016-03-26"]
["2016-03-27",null,null,null,null,null,null,"2016-03-27"]
["2016-03-28",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A191),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A191),\"\")","v":""},{"$f":"IFERROR((B191/B188-1)*$B$1+(C191/C188-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B191/$B$6-1)*$B$1+(C191/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B195/B191-1)*$B$1+(C195/C191-1)*$B$2,\"\")","v":""},null,"2016-03-28","#N/A N/A","#N/A N/A","","",""]
["2016-03-29",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A192),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A192),\"\")","v":""},{"$f":"IFERROR((B192/B188-1)*$B$1+(C192/C188-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B192/$B$6-1)*$B$1+(C192/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B195/B192-1)*$B$1+(C195/C192-1)*$B$2,\"\")","v":""},null,"2016-03-29","#N/A N/A","#N/A N/A","","",""]
["2016-03-30",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A193),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A193),\"\")","v":""},{"$f":"IFERROR((B193/B188-1)*$B$1+(C193/C188-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B193/$B$6-1)*$B$1+(C193/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B195/B193-1)*$B$1+(C195/C193-1)*$B$2,\"\")","v":""},null,"2016-03-30","#N/A N/A","#N/A N/A","","",""]
["2016-03-31",{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A194),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A194),\"\")","v":""},{"$f":"IFERROR((B194/B188-1)*$B$1+(C194/C188-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B194/$B$6-1)*$B$1+(C194/$C$6-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B195/B194-1)*$B$1+(C195/C194-1)*$B$2,\"\")","v":""},null,"2016-03-31","#N/A N/A","#N/A N/A","","",""]
[null,{"$f":"IFERROR(_xll.BDH(B$5, \"PX_LAST\", $A195),\"\")","v":""},{"$f":"IFERROR(_xll.BDH(C$5, \"PX_LAST\", $A195),\"\")","v":""},{"$f":"IFERROR((B195/B188-1)*$B$1+(C195/C188-1)*$B$2,\"\")","v":""},{"$f":"IFERROR((B195/$B$6-1)*$B$1+(C195/$C$6-1)*$B$2,\"\")","v":""},0,null,null,"#N/A Start Date","#N/A Start Date","","",0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((I199/$I$6-1)*$B$1+(J199/$J$6-1)*$B$2,\"\")","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((I200/$I$6-1)*$B$1+(J200/$J$6-1)*$B$2,\"\")","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((I201/$I$6-1)*$B$1+(J201/$J$6-1)*$B$2,\"\")","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((I202/$I$6-1)*$B$1+(J202/$J$6-1)*$B$2,\"\")","v":-1}]

{"sheet":"Prices","index":6,"n_rows":44,"n_cols":61,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["BLOOMBERG LINKED","TICKER",{"$f":"Main!F1","v":"2015-09-30"},{"$f":"C1+7","v":"2015-10-07"},{"$f":"D1+7","v":"2015-10-14"},"2015-10-21","2015-10-28","2015-11-04","2015-11-11","2015-11-18","2015-11-25","2015-12-02","2015-12-09","2015-12-16","2015-12-23","2015-12-30","2016-01-06","2016-01-13","2016-01-20","2016-01-27","2016-02-03","2016-02-10","2016-02-17","2016-02-24","2016-03-02","2016-03-09","2016-03-16","2016-03-23","2016-03-30","2016-04-06",null,"BLOOMBERG LINKED","TICKER","2015-09-30","2015-10-07","2015-10-14","2015-10-21","2015-10-28","2015-11-04","2015-11-11","2015-11-18","2015-11-25","2015-12-02","2015-12-09","2015-12-16","2015-12-23","2015-12-30","2016-01-06","2016-01-13","2016-01-20","2016-01-27","2016-02-03","2016-02-10","2016-02-17","2016-02-24","2016-03-02","2016-03-09","2016-03-16","2016-03-23","2016-03-30","2016-04-06"]
["3M Co","MMM",{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B2&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"3M Co","MMM",141.77000000000001,147.54,148.32,149.82,158.08000000000001,158.91,159.05000000000001,157.38999999999999,157.63,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Activision Blizzard Inc","ATVI",{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B3&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Activision Blizzard Inc","ATVI",30.89,31.94,33.020000000000003,33.78,35.28,36.99,34.57,36.869999999999997,37.229999999999997,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Agrium Inc","AGU",{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B4&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Agrium Inc","AGU",89.5,95.02,97.24,92.83,94.72,95.42,95.04,94.6,97.12,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["American Express","AXP",{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B5&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"American Express","AXP",74.13,77.180000000000007,76.17,76.510000000000005,74.45,74.069999999999993,72.91,72.150000000000006,71.69,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Andersons Inc","ANDE",{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B6&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Andersons Inc","ANDE",34.06,36.630000000000003,36.39,35.049999999999997,36,36.92,36.020000000000003,34.51,34.06,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Anthem Inc","ANTM",{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B7&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Anthem Inc","ANTM",140,139.41,143.35,142.79,141.80000000000001,135.34,134.19,137.30000000000001,131,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Apple","AAPL",{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B8&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Apple","AAPL",110.3,110.78,110.21,113.76,119.27,122,116.11,117.29,118.03,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Berkshire Hathaway","BRK/B",{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B9&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Berkshire Hathaway","BRK/B",130.4,132.68,131.18,133.22,138.16,137.43,134.96,136.22,135.13,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Boeing","BA",{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B10&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Boeing","BA",130.94999999999999,137.02000000000001,134.22,141.19,147.88,148.19,144.99,148.28,147.43,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["CARE CAP PPTYS INC","CCP",{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B11&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"CARE CAP PPTYS INC","CCP",32.93,34.32,33.409999999999997,33.83,33.630000000000003,32.54,30.62,30.34,31.7,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Costco Wholesale Corporation","COST",{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B12&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Costco Wholesale Corporation","COST",144.57,147.96,149.84,155.21,157.76,157.15,156.38999999999999,161.25,162.38999999999999,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Denbury Resources Inc","DNR",{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B13&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Denbury Resources Inc","DNR",2.44,3.44,3.51,3.57,3.49,3.9699999999999998,3.77,3.69,3.64,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Disney","DIS",{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B14&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Disney","DIS",102.2,103.39,105.73,110.09,114.34,113.25,116.52,118.14,118.67,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Dollar General","DG",{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B15&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Dollar General","DG",72.44,67.45,65.11,67.55,67.48,67.78,62.65,63.15,65.17,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Exxon Mobil Corporation","XOM",{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B16&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Exxon Mobil Corporation","XOM",74.349999999999994,79.2,80.16,80.209999999999994,82.28,85.98,81.62,80.739999999999995,81.25,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Ford Motors","F",{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B17&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Ford Motors","F",13.57,14.75,15.01,15.41,14.97,14.65,14.31,14.46,14.55,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Gas Natural Inc","EGAS",{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B18&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Gas Natural Inc","EGAS",8.94,9.3000000000000007,9.02,8.89,8.75,8.94,8.8800000000000008,8.65,8.74,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["General Electric","GE",{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B19&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"General Electric","GE",25.22,27.77,27.6,28.85,29.39,29.54,30.67,30.52,30.36,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["General Motors","GM",{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B20&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"General Motors","GM",30.02,33.049999999999997,33.33,35.42,35.22,35.42,35.549999999999997,36.46,36.340000000000003,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Greif Inc","GEF",{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B21&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Greif Inc","GEF",31.91,34.549999999999997,36.47,33.44,33.770000000000003,33.28,32.64,32.590000000000003,33.950000000000003,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Intel Corporation","INTC",{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B22&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Intel Corporation","INTC",30.14,32.314999999999998,32.799999999999997,33.369999999999997,34.71,34.15,32.86,33.159999999999997,34.450000000000003,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["iShares Russell 2000 ETF","IWM",{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B23&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"iShares Russell 2000 ETF","IWM",109.2,114.48,112.87,113.72,117.12,118.29,117.14,116.55,119.17,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["JP Morgan","JPM",{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B24&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"JP Morgan","JPM",60.97,62.13,59.99,62.06,65.5,65.849999999999994,67.349999999999994,67.45,66.86,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Lear Corp","LEA",{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B25&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Lear Corp","LEA",108.78,114.74,115.28,117.31,125.68,124.17,125.5,124.03,125.55,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Mastercard Inc","MA",{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B26&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Mastercard Inc","MA",90.12,95.18,95.03,96.6,100.09,100.52,100.88,99.16,98.16,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["McKesson Corp","MCK",{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B27&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"McKesson Corp","MCK",185.03,184.98,189.78,186.62,182.41,181.9,183.47,189.27,189.57,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Modelez International Co","MDLZ",{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B28&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Modelez International Co","MDLZ",41.87,44.33,44.74,45.45,46.4,45.88,44.47,44.48,43.93,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Nike","NKE",{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B29&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Nike","NKE",122.97,122.1,125.84,132.47,131.29,130.36000000000001,127.42,125.78,134.13,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Ormat","ORA",{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B30&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Ormat","ORA",34.03,36.79,36.83,36.97,38.07,38.24,35.89,35.28,36.71,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Procter and Gamble","PG",{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B31&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Procter and Gamble","PG",71.94,73.72,74.209999999999994,73.59,76.510000000000005,77.06,75.959999999999994,75.900000000000006,75.900000000000006,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Pulte Group Inc","PHM",{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B32&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Pulte Group Inc","PHM",18.87,20,18.89,19.45,18.420000000000002,18.34,18.43,18.97,19.75,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Qualcomm Inc","QCOM",{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B33&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Qualcomm Inc","QCOM",53.73,56.61,58.63,58.97,60.265000000000001,60.26,52.85,48,49.1,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Ryder","R",{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B34&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Ryder","R",74.040000000000006,74.13,71.12,72,69.42,71.53,69.11,66.55,66.19,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Salesforce.com Inc","CRM",{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B35&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Salesforce.com Inc","CRM",69.430000000000007,75,75.58,75.83,78.53,78.39,78.709999999999994,77.349999999999994,80.41,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Taro Pharmaceuticals Industries","TARO",{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B36&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Taro Pharmaceuticals Industries","TARO",142.88999999999999,148.59,145,143.74,146.65,137.62,137.97999999999999,140.55000000000001,143.15,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Tesla","TSLA",{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B37&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Tesla","TSLA",248.4,231.96,216.88,210.09,212.96,231.63,219.08,221.07,229.64,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Time Warner Inc","TWX",{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B38&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Time Warner Inc","TWX",68.75,71.8,71.03,71.13,75.069999999999993,72.2,71.05,71.77,70.3,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Valeant Pharmaceuticals International","VRX",{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B39&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Valeant Pharmaceuticals International","VRX",178.38,169.83,177.29,118.61,117,91.98,78.900000000000006,72.599999999999994,87.02,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Ventas Inc","VTR",{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B40&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Ventas Inc","VTR",56.06,57.57,55.93,58.28,54.92,53.44,49.88,51.1,53,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Wesco Aircraft Holdings","WAIR",{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B41&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Wesco Aircraft Holdings","WAIR",12.2,12.6,12.15,12.27,12.44,12.74,12.87,11.44,13,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["E*TRADE Financial Corp","ETFC",{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B42&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"E*TRADE Financial Corp","ETFC",26.33,26.44,25.47,26.29,28.8,28.87,29.9,29.7,30.25,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["Mobileye NV","MBLY",{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B43&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"Mobileye NV","MBLY",45.48,49.52,48.51,47.22,46.02,48.54,43.95,43.88,44.31,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]
["LGI Homes Inc","LGIH",{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", C$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", D$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", E$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", F$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", G$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", H$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", I$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", J$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", K$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", L$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", M$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", N$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", O$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", P$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", Q$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", R$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", S$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", T$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", U$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", V$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", W$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", X$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", Y$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", Z$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", AA$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", AB$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", AC$1)","v":{"$error":"#NAME?"}},{"$f":"_xll.BDH($B44&\" US EQUITY\", \"PX_LAST\", AD$1)","v":{"$error":"#NAME?"}},null,"LGI Homes Inc","LGIH",27.19,31.39,29.32,33.340000000000003,31.54,29.55,32.26,31.08,32.9,"#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A","#N/A N/A"]

{"sheet":"Trades","index":7,"n_rows":22,"n_cols":18,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Trade Date","W/E Date","Ticker","Company","Trade","Qty","Price","Value"]
["2015-10-01","2015-10-02","DIS","Disney","Purchase",190,102.57,19488.3,null,null,"2015-10-01","2015-10-02","DIS","Disney","Purchase",190,102.57,19488.3]
["2015-10-08","2015-10-09","F","Ford","Purchase",5666,14.9886,84925.407600000006,null,null,"2015-10-08","2015-10-09","F","Ford","Purchase",5666,14.9886,84925.407600000006]
["2015-10-08","2015-10-09","BRK/B","Berkshire Hathaway","Sale",434,133.66480000000001,58010.523200000003,null,null,"2015-10-08","2015-10-09","BRK/B","Berkshire Hathaway","Sale",434,133.66480000000001,58010.523200000003]
["2015-10-08","2015-10-09","WAIR","Wesco Aircraft Holdings","Sale",5700,12.77,72698.33,null,null,"2015-10-08","2015-10-09","WAIR","Wesco Aircraft Holdings","Sale",5700,12.77,72698.33]
["2015-10-15","2015-10-16","ATVI","Activision Blizzard Inc","Purchase",1950,33.6751,65666.445000000007,null,null,"2015-10-15","2015-10-16","ATVI","Activision Blizzard Inc","Purchase",1950,33.6751,65666.445000000007]
["2015-10-13","2015-10-16","R","Ryder","Sale",1068,68.604500000000002,73269.606,null,null,"2015-10-13","2015-10-16","R","Ryder","Sale",1068,68.604500000000002,73269.606]
["2015-10-20","2015-10-23","PG","Procter & Gamble","Sale",730,74.489999999999995,54377.7,null,null,"2015-10-20","2015-10-23","PG","Procter & Gamble","Sale",730,74.489999999999995,54377.7]
["2015-10-20","2015-10-23","TSLA","Tesla","Purchase",260,210.5505,54743.13,null,null,"2015-10-20","2015-10-23","TSLA","Tesla","Purchase",260,210.5505,54743.13]
["2015-10-20","2015-10-23","QCOM","Qual Comm","Purchase",1020,58.945099999999996,60124.001999999993,null,null,"2015-10-20","2015-10-23","QCOM","Qual Comm","Purchase",1020,58.945099999999996,60124.001999999993]
["2015-10-20","2015-10-23","VRX","Valeant Pharmaceuticals","Purchase",525,117.07,61461.75,null,null,"2015-10-20","2015-10-23","VRX","Valeant Pharmaceuticals","Purchase",525,117.07,61461.75]
["2015-10-27","2015-10-30","IWM","iShares Russell 2000 ETF","Sale",530,113.2936,60045.608,null,null,"2015-10-27","2015-10-30","IWM","iShares Russell 2000 ETF","Sale",530,113.2936,60045.608]
["2015-10-27","2015-10-30","DNR","Denbury Resources","Sale",10427,3.33,34721.910000000003,null,null,"2015-10-27","2015-10-30","DNR","Denbury Resources","Sale",10427,3.33,34721.910000000003]
["2015-10-30","2015-10-30","VRX","Valeant Pharmaceuticals","Sale",440,100.3342,44147.047999999995,null,null,"2015-10-30","2015-10-30","VRX","Valeant Pharmaceuticals","Sale",440,100.3342,44147.047999999995]
["2015-11-05","2015-11-06","VRX","Valeant Pharmaceuticals","Sale",505,81.913200000000003,41366.166000000005,null,null,"2015-11-05","2015-11-06","VRX","Valeant Pharmaceuticals","Sale",505,81.913200000000003,41366.166000000005]
["2015-11-05","2015-11-06","AXP","American Express","Purchase",820,73.947800000000001,60637.196000000004,null,null,"2015-11-05","2015-11-06","AXP","American Express","Purchase",820,73.947800000000001,60637.196000000004]
["2015-11-10","2015-11-13","ETFC","E*TRADE Financial Corp","Purchase",2700,30.018699999999999,81050.489999999991]
["2015-11-19","2015-11-20","IWM","iShares Russell 2000 ETF","Sale",331,116.111,38432.741000000002]
["2015-11-19","2015-11-20","PHM","Pulte Group Inc","Sale",2690,19.0901,51352.368999999999]
["2015-11-19","2015-11-20","DG","Dollar General","Sale",1000,62.603200000000001,62603.200000000004]
["2015-11-20","2015-11-20","MBLY","Mobileye NV","Purchase",{"$f":"1400+100","v":1500},45.104999999999997,{"$f":"63147+4500","v":67647}]
["2015-11-20","2015-11-20","LGIH","LGI Homes Inc","Purchase",2175,31.1999,67859.782500000001]

{"sheet":"Dividends","index":8,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Date","W/E Date","Symbol","Amount"]
["2015-10-01","2015-10-02","IWM",279.16000000000003,null,null,null,null,"2015-10-01","2015-10-02","IWM",279.16000000000003]
["2015-10-01","2015-10-02","MCK",98.84,null,null,null,null,"2015-10-01","2015-10-02","MCK",98.84]
["2015-10-01","2015-10-02","GEF",944.16,null,null,null,null,"2015-10-01","2015-10-02","GEF",944.16]
["2015-10-02","2015-10-02","PHM",215.2,null,null,null,null,"2015-10-02","2015-10-02","PHM",215.2]
["2015-10-05","2015-10-09","NKE",218.96,null,null,null,null,"2015-10-05","2015-10-09","NKE",218.96]
["2015-10-14","2015-10-16","MDLZ",375.19,null,null,null,null,"2015-10-14","2015-10-16","MDLZ",375.19]
["2015-10-14","2015-10-16","AGU",599.38,null,null,null,null,"2015-10-14","2015-10-16","AGU",599.38]
["2015-10-22","2015-10-23","ANDE",210,null,null,null,null,"2015-10-22","2015-10-23","ANDE",210]
["2015-10-26","2015-10-30","GE",616.63,null,null,null,null,"2015-10-26","2015-10-30","GE",616.63]
["1900-04-09","2015-10-30","EGAS",822.83,null,null,null,null,"1900-04-09","2015-10-30","EGAS",822.83]
["2015-11-02","2015-11-06","JPM",587.4,null,null,null,null,"2015-11-02","2015-11-06","JPM",587.4]
["2015-11-09","2015-11-13","MA",170.56,null,null,null,null,"2015-11-09","2015-11-13","MA",170.56]
["2015-11-12","2015-11-13","AAPL",455,null,null,null,null,"2015-11-12","2015-11-13","AAPL",455]
["2015-11-27","2015-11-27","COST",178]
["2015-12-01","2015-12-04","F",849.9]
["2015-12-01","2015-12-04","INTC",781.2]
[]
[null,null,null,null,null,null,null,null,null,"`"]

{"sheet":"GetStockInfo","index":9,"n_rows":131,"n_cols":5,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
["National Waste Management Holdings Inc"]
["Change company Symbol lookup"]
["Select an option..."]
["NWMH National Waste Management Holdings Inc"]
["CLS Celestica Inc"]
["ALLY Ally Financial Inc"]
["RNO Rhino Resource Partners LP"]
["AHGP Alliance Holdings GP LP"]
["K Kellogg Co"]
["JPM JPMorgan Chase and Co"]
["GOOGL Alphabet Inc"]
["AAPL Apple Inc"]
["F Ford Motor Co"]
["Go"]
["Company profile"]
["National Waste Management Holdings, Inc. (NWMH), formerly Kopjaggers, Inc. is engaged in construction and demolition landfill services, and also provides roll-off containers. NWMH primarily focuses on three businesses related to waste removal and management: landfill service, roll-off dumpster service and mulch products. NWMH's landfill facilities service both waste from its own operations in roll-off dumpster services and third parties. NWMH's landfill operations service various types of waste, such as construction and debris landfill, clean-up and hauling, land clearing and yard trash debris, and recycling. The Company's roll-off dumpster services the Hernando, Florida area and surrounding counties, providing dumpsters for lease for construction sites and special events. NWMH provides service delivery, removal and replacement dumpster. The Company also provides mulching services as a retail component. NWMH sells bulk mulch in a range of colors, species of plants and sizes."]
["New! Enhance the way you research investment opportunities with Social Signals, a one of a kind trading resource that pulls insights from Twitter."]
["Watch the demo video"]
["Closing Price","Day's Change","Bid","Day's High","Volume"]
[1.55,"0.08 (5.44%)","--",1.6,"(Heavy Day)"]
[null,null,"Ask","Day's Low","Volume:"]
[null,null,"--",1.42,230040]
[null,null,"B/A Size",null,"10-day average volume:"]
[null,null,"--",null,81137]
[null,null,null,null,230040]
[null,null,null,null,"December 04, 2015 3:37pm ET"]
["Historical quotes & splits"]
["Summary"]
["News"]
["Social Signals"]
["Charts"]
["Earnings"]
["Fundamentals"]
["Valuation"]
["Calendar"]
["Industry Position"]
["SEC Filings"]
["Prev Close"]
[1.47]
["Today's Open"]
[1.42]
["Day's Range"]
["1.42-1.60"]
["Avg Vol (10-day)"]
["81.1K"]
["Last (time)"]
["3:37p ET 12/04/15"]
["Last (size)"]
[200]
["52-Wk Range"]
["0.10 - 2.00"]
["LowHigh"]
["% Below High"]
["% Below High"]
["The current share price compared to the 52-week high."]
["(12/15/14 - 05/20/15)"]
[0.22500000000000001]
["Historical Volatility"]
["Historical Volatility"]
["The volatility of a stock over a given time period. It is calculated by determining the average standard deviation from the average price of the stock over one month or 21 business days. Historical volatility can be compared with implied volatility to determine if a stock's options are over- or undervalued."]
[0.73899999999999999]
["Market Cap"]
["93.7M"]
["Shares Outstanding"]
["60.5M"]
["EPS (TTM, GAAP)"]
["EPS (TTM, GAAP)"]
["GAAP EPS (TTM) refers to a company's earnings per share (EPS) for the trailing twelve-month (TTM) period. EPS is calculated by dividing the adjusted income available to common stockholders for the trailing twelve months by the trailing twelve-month diluted weighted average shares outstanding."]
["GAAP vs. Non-GAAP Earnings"]
["TD Ameritrade displays two types of stock earnings numbers, which are calculated differently and may report different values for the same period. GAAP earnings are the official numbers reported by a company, and non-GAAP earnings are adjusted to be more readable in earnings history and forecasts."]
[0]
["P/E Ratio (TTM, GAAP)"]
["P/E Ratio (TTM, GAAP)"]
["GAAP P/E is a relative valuation measure used to determine if a stock is expensive in relation to its peers. It is calculated by dividing the current stock price by the sum of the Diluted Earnings Per Share from continuing operations BEFORE Extraordinary Items and Accounting Changes over the last reported 12 months."]
["GAAP vs. Non-GAAP Earnings"]
["TD Ameritrade displays two types of stock earnings numbers, which are calculated differently and may report different values for the same period. GAAP earnings are the official numbers reported by a company, and non-GAAP earnings are adjusted to be more readable in earnings history and forecasts."]
["647.58x"]
["Annual Dividend/Yield"]
["Annual Dividend/Yield"]
["Annual Dividend is calculated by multiplying the announced next regular dividend amount times the annual payment frequency. If no new dividend has been announced, the most recent dividend is used. If dividend payments are inconsistent, as with many ADRs, the annual dividend is calculated by totaling the regular dividends paid over the trailing 12 months. Annual Dividend/yield calculations do not guarantee or imply future payment of dividends."]
["No dividend"]
["Ex-dividend"]
["No dividend"]
["Beta"]
["Beta"]
["The measure of a security's volatility in relation to the S&P 500. Beta less than 1 means the security's price or NAV has been less volatile than the market. Beta greater than 1 means the security's price or NAV has been more volatile than the market."]
["--"]
["% Held by Institutions"]
["% Held by Institutions"]
["Percentage of outstanding shares that are owned by institutional investors. Calculated from current quarterly filing as of today."]
["--"]
["Short Interest"]
["Short Interest"]
["The number of shares of a security that have been sold short by investors. It is typically expressed as a percentage of the total number of shares outstanding and is reported on a monthly basis."]
["--"]
["1d2d5d1mo3mo6mo1yr3yrDJIAS&P 500NASDAQSMA(50)"]
["Latest News"]
["2015-12-02"]
["8:30 am ET","Multi-Billion Dollar Waste Management Sector Powered By Leading Performance Operations & Recent Acquisitions As Demand Rises for Vertically Integrated Solid Waste Services"]
[null,"PR Newswire"]
["7:30 am ET","National Waste Management Holdings Inc. Completes Acquisition of Gateway Rolloff Services"]
[null,"PR Newswire"]
["2015-11-16"]
["7:31 am ET","National Waste Management Holdings Inc. Reports Third Quarter 2015 Financial Results and Provides Business Update"]
[null,"PR Newswire"]
["2015-10-28"]
["8:25 am ET","Expanding Waste Management Operations Increases Revenue Streams Fueling New Acquisitions in Multi-Billion Dollar Waste Collection Industry"]
[null,"PR Newswire"]
["7:30 am ET","National Waste Management Holdings Inc. Acquires Waste Recovery Enterprises LLC"]
[null,"PR Newswire"]
["2015-10-23"]
["7:30 am ET","National Waste Management Holdings Launches New Corporate Website"]
[null,"PR Newswire"]
["2015-10-01"]
["11:18 am ET","National Waste Management Holdings Inc. Retains Crescendo Communications for Investor Relations Services"]
[null,"PR Newswire"]
["2015-09-24"]
["4:15 pm ET","National Waste Management Holdings Inc. Receives Expansion Permit From DEP"]
[null,"Market Wire"]
["Go to all current & historical news"]
["Events"]
["There are no calendar events for NWMH"]
["Earnings Calendar and Events Data provided by |Terms of Use| © 2015 Wall Street Horizon, Inc."]
["Market data accompanied by is delayed by at least 15 minutes for NASDAQ, NYSE MKT, NYSE, and options. Duration of the delay for other exchanges varies."]
["Market data and information provided by SunGard."]
["Options are not suitable for all investors as the special risks inherent to options trading may expose investors to potentially rapid and substantial losses."]
["Please read Characteristics and Risks of Standard Options before investing in options."]
["\"Hot\" indicates urgent and noteworthy news stories as determined by providers Dow Jones or Benzinga. TD Ameritrade does not select or recommend \"hot\" stories."]
["Information and news provided by , Computrade Systems, Inc.,, , and "]
["Copyright © 2015. All rights reserved."]
["3rd Party Research Disclosure"]

{"sheet":"SilverFund Members","index":10,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["First Name","Last Name","Email","Phone Number","Cell Carrier","Email Sent","Text Sent"]
["Ryan","Clark","brasilry@gil.cm",4802420337,"T-Mobile"]
["Gary","Vahey","garyvahey@gmail.com",8016237276,"Verizon"]

{"sheet":"Carriers","index":11,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Provider","Gateway"]
["AllTel","text.wireless.alltel.com"]
["AT&T","txt.att.net"]
["Boost Mobile","myboostmobile.com"]
["Cricket","sms.mycricket.com"]
["Sprint","messaging.sprintpcs.com"]
["T-Mobile","tmomail.net"]
["US Cellular","email.uscc.net"]
["Verizon","vtext.com"]
["Virgin Mobile","vmobl.com"]