{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Portfolio","Calculations"],"not_rendered":{"charts":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Portfolio","index":0,"n_rows":30,"n_cols":9,"rows_kept":30}
[null,"INVESTMENT PORTFOLIO"]
{"$rows_empty":16}
[null,"Symbol","Company Name","Sector","Open","Price","Change in Price","Quantity","Total"]
[null,"MSFT","Microsoft Corporation","Technology",{"v":27.82,"d":"$27.82"},{"v":28.15,"d":"$28.15"},0.0072,179,{"$f":"F19*H19","v":{"v":5038.849999999999,"d":"$5,038.85"}}]
[null,"LNCO","Linn Co","Energy",{"v":38.8,"d":"$38.80"},{"v":38.52,"d":"$38.52"},-0.0067,225,{"$f":"F20*H20","v":{"v":8667,"d":"$8,667.00"}}]
[null,"F","Ford Motor Co","Consumer Cyclical",{"v":12.55,"d":"$12.55"},{"v":12.75,"d":"$12.75"},0.0111,141,{"v":1797.75,"d":"$1,797.75"}]
[null,"BGSC","BGS Acquisition Corp","Industrials",{"v":9.93,"d":"$9.93"},{"v":9.94,"d":"$9.94"},{"v":-2E-3,"d":"-0.0020"},86,{"v":854.8399999999999,"d":"$854.84"}]
[null,"ADRD","BLDRS Developed Markets 100 ADR Index F","Consumer Defensive",{"v":21.45,"d":"$21.45"},{"v":21.46,"d":"$21.46"},0.0039,300,{"v":6438,"d":"$6,438.00"}]
[null,"V","Visa","Financial Services",{"v":157.76,"d":"$157.76"},{"v":159,"d":"$159.00"},{"v":0.009,"d":"0.0090"},97,{"$f":"F24*H24","v":{"v":15423,"d":"$15,423.00"}}]
[null,"MGI","MoneyGram International Inc","Industrials",{"v":16.47,"d":"$16.47"},{"v":17.27,"d":"$17.27"},0.0422,34,{"v":587.18,"d":"$587.18"}]
[null,"R","Ryder System Inc","Industrials",{"v":55.15,"d":"$55.15"},{"v":55.58,"d":"$55.58"},0.0027,45,{"v":2501.1,"d":"$2,501.10"}]
[null,"JACK","Jack In The Box Inc","Consumer Cyclical",{"v":31.97,"d":"$31.97"},{"v":31.79,"d":"$31.79"},-0.0081,54,{"v":1716.6599999999999,"d":"$1,716.66"}]
[null,"GE","General Electric Co","Industrials",{"v":23.15,"d":"$23.15"},{"v":23.27,"d":"$23.27"},0.0034,36,{"v":837.72,"d":"$837.72"}]
[null,"SBUX","Starbucks Corporation","Consumer Cyclical",{"v":54.77,"d":"$54.77"},{"v":55.7,"d":"$55.70"},0.0151,100,{"v":5570,"d":"$5,570.00"}]
[null,"NOK","Nokia Corp ADS","Technology",{"v":3.48,"d":"$3.48"},{"v":3.47,"d":"$3.47"},-0.0334,50,{"v":173.5,"d":"$173.50"}]

{"sheet":"Calculations","index":1,"n_rows":27,"n_cols":3,"rows_kept":27,"hidden":true,"merged":[[1,1,1,2],[12,1,12,3]]}
[]
[null,"Portfolio Sectors"]
[]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B3,Portfolio!$D$18:$D$30),0))","v":"Sector"},"Price by Sectors"]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B4,Portfolio!$D$18:$D$30),0))","v":"Technology"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B5)","v":{"v":5212.349999999999,"d":"$5,212.35"}}]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B5,Portfolio!$D$18:$D$30),0))","v":"Energy"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B6)","v":{"v":8667,"d":"$8,667.00"}}]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B6,Portfolio!$D$18:$D$30),0))","v":"Consumer Cyclical"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B7)","v":{"v":9084.41,"d":"$9,084.41"}}]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B7,Portfolio!$D$18:$D$30),0))","v":"Industrials"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B8)","v":{"v":4780.84,"d":"$4,780.84"}}]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B8,Portfolio!$D$18:$D$30),0))","v":"Consumer Defensive"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B9)","v":{"v":6438,"d":"$6,438.00"}}]
[null,{"$f":"INDEX(Portfolio!$D$18:$D$30,MATCH(0,COUNTIF($B$3:B9,Portfolio!$D$18:$D$30),0))","v":"Financial Services"},{"$f":"SUMIFS(Portfolio!$I$19:$I$30,Portfolio!$D$19:$D$30,B10)","v":{"v":15423,"d":"$15,423.00"}}]
[]
[]
[null,"Top 5 Positions"]
[]
[null,"Company Symbol","Total"]
[null,{"$f":"INDEX(Portfolio!$B$19:$B30, MATCH(C16,Portfolio!$I$19:$I$30,0))","v":"NOK"},{"$f":"SMALL(Portfolio!$I$19:$I30,ROWS($C$16:$C16))","v":{"v":173.5,"d":"$173.50"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B31, MATCH(C17,Portfolio!$I$19:$I$30,0))","v":"MGI"},{"$f":"SMALL(Portfolio!$I$19:$I31,ROWS($C$16:$C17))","v":{"v":587.18,"d":"$587.18"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B32, MATCH(C18,Portfolio!$I$19:$I$30,0))","v":"GE"},{"$f":"SMALL(Portfolio!$I$19:$I32,ROWS($C$16:$C18))","v":{"v":837.72,"d":"$837.72"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B33, MATCH(C19,Portfolio!$I$19:$I$30,0))","v":"BGSC"},{"$f":"SMALL(Portfolio!$I$19:$I33,ROWS($C$16:$C19))","v":{"v":854.8399999999999,"d":"$854.84"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B34, MATCH(C20,Portfolio!$I$19:$I$30,0))","v":"JACK"},{"$f":"SMALL(Portfolio!$I$19:$I34,ROWS($C$16:$C20))","v":{"v":1716.6599999999999,"d":"$1,716.66"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B35, MATCH(C21,Portfolio!$I$19:$I$30,0))","v":"F"},{"$f":"SMALL(Portfolio!$I$19:$I35,ROWS($C$16:$C21))","v":{"v":1797.75,"d":"$1,797.75"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B36, MATCH(C22,Portfolio!$I$19:$I$30,0))","v":"R"},{"$f":"SMALL(Portfolio!$I$19:$I36,ROWS($C$16:$C22))","v":{"v":2501.1,"d":"$2,501.10"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B37, MATCH(C23,Portfolio!$I$19:$I$30,0))","v":"MSFT"},{"$f":"SMALL(Portfolio!$I$19:$I37,ROWS($C$16:$C23))","v":{"v":5038.849999999999,"d":"$5,038.85"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B38, MATCH(C24,Portfolio!$I$19:$I$30,0))","v":"SBUX"},{"$f":"SMALL(Portfolio!$I$19:$I38,ROWS($C$16:$C24))","v":{"v":5570,"d":"$5,570.00"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B39, MATCH(C25,Portfolio!$I$19:$I$30,0))","v":"ADRD"},{"$f":"SMALL(Portfolio!$I$19:$I39,ROWS($C$16:$C25))","v":{"v":6438,"d":"$6,438.00"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B40, MATCH(C26,Portfolio!$I$19:$I$30,0))","v":"LNCO"},{"$f":"SMALL(Portfolio!$I$19:$I40,ROWS($C$16:$C26))","v":{"v":8667,"d":"$8,667.00"}}]
[null,{"$f":"INDEX(Portfolio!$B$19:$B41, MATCH(C27,Portfolio!$I$19:$I$30,0))","v":"V"},{"$f":"SMALL(Portfolio!$I$19:$I41,ROWS($C$16:$C27))","v":{"v":15423,"d":"$15,423.00"}}]