{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Mutual Fund 1","Mutual Fund 2","Mutual Fund 3","Mutual Fund 4","Mutual Fund 5","Mutual Fund 6","Mutual Fund 7"],"not_rendered":{"charts":0,"images":126,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Mutual Fund 1","index":0,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,2,46,3],[46,10,46,11],[46,7,46,8],[46,5,46,6],[0,3,0,10],[45,10,45,11],[45,2,45,3],[45,5,45,6],[45,7,45,8]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,{"$f":"B14*$C$1","v":90.39},{"$f":"G13","v":800},{"$f":"D14*$C$1","v":800},801,{"$f":"F14*$C$1","v":801},{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"No\",J13+I14+L14,\"CUM NET MTM IN ADJ BASIS\"))","v":0},{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},{"$f":"D34*$C$1","v":15.076986295886384},{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"No\",J33+I34+L34,\"CUM NET MTM IN ADJ BASIS\"))","v":0},{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},6.4720000000000004,{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 2","index":1,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 3","index":2,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 4","index":3,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 5","index":4,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 6","index":5,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]

{"sheet":"Mutual Fund 7","index":6,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,10],[45,2,45,3],[45,5,45,6],[45,7,45,8],[45,10,45,11],[46,2,46,3],[46,5,46,6],[46,7,46,8],[46,10,46,11]]}
[null,"Units at Beginning of Period",1,"DEFAULT EXCHANGE RATES ARE INDIAN RUPEES TO ONE DOLLAR, AS PER WWW.X-RATES.COM ON 12/31 OF EACH YEAR. CHANGE ACCORDINGLY FOR YOUR COUNTRY. ALL NUMERICAL FIELDS IN BLUE ARE CHANGEABLE BY YOU. FUTURE YEARS HAVE DUMMY VALUES. IF YOUR FUND HAS DIVIDENDS WHICH ARE REINVESTED, TREAT EACH BATCH OF UNITS NEWLY BOUGHT BY REINVESTED DIVIDENDS AS A NEW MUTUAL FUND TO PROPERLY KEEP TRACK OF THE COST BASIS OF THOSE REINVESTED DIVIDENDS. FILL FUND NAME AND STUFF IN ROW \"A\" AT BOTTOM OF SHEET."]
[null,null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"A47","v":"Mutual Fund Name (Enter in A47)"},"Exc Rate 12/31",45.55,43.27,44.95,44.11,39.369999999999997,48.58,46.41,44.7,53.061002000000002,54.850973000000003,61.859005000000003,65,75,85,95,105,115,125]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains (afer unrealized loss for year deducted)","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},0,{"$f":"B6*$C$1","v":0},1616,{"$f":"D6*$C$1","v":1616},3291,{"$f":"F6*$C$1","v":3291},{"$f":"IF(G6>=E6,G6,IF(G6<E6,IF(G6<$E$6,$E$6,G6),\"ERROR\"))","v":3291},{"$f":"IF(N6=\"NO\",IF((G6-E6)>=0,G6-E6,0),\"SOLD\")","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",I6)","v":1675},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(G6-E6<0,G6-E6,0))","v":0},{"$f":"IF(N6=\"Yes\",\"SOLD\",IF(-K6>J6,-J6,K6))","v":0},{"$f":"IF(N6=\"Yes\",H6-E6,IF(G6-$E$6<0,G6-$E$6,0))","v":0},{"$f":"IF(O6=FALSE,\"NO\",IF(O6=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"D2","v":2004},27.85,{"$f":"B7*$C$1","v":27.85},{"$f":"G6","v":3291},{"$f":"D7*$C$1","v":3291},4389,{"$f":"F7*$C$1","v":4389},{"$f":"IF(OR(H6=\"---\",N6=\"Yes\"),\"---\",IF(G7>=E7,G7,IF(G7<E7,IF(G7<$E$6,$E$6,G7),\"ERROR\")))","v":4389},{"$f":"IF(OR(I6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"NO\",IF((G7-H6)>=0,G7-H6,0),\"SOLD\"))","v":1098},{"$f":"IF(OR(J6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"No\",J6+I7+L7,\"CUM NET MTM IN ADJ BASIS\"))","v":2773},{"$f":"IF(OR(K6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"YES\",\"SOLD\",IF(G7-H6<0,G7-H6,0)))","v":0},{"$f":"IF(OR(L6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",\"SOLD\",IF(-K7>J6,-J6,K7)))","v":0},{"$f":"IF(OR(M6=\"---\",N6=\"Yes\"),\"---\",IF(N7=\"Yes\",G7-H6,IF(G7-$E$6<0,G7-$E$6,0)))","v":0},{"$f":"IF(O7=FALSE,\"NO\",IF(O7=TRUE,\"YES\",\"NO\"))","v":"NO"},false]
[{"$f":"E2","v":2005},36.549999999999997,36.549999999999997,{"$f":"G7","v":4389},4389,2823,2823,{"$f":"IF(OR(H7=\"---\",N7=\"Yes\"),\"---\",IF(G8>=E8,G8,IF(G8<E8,IF(G8<$E$6,$E$6,G8),\"ERROR\")))","v":2823},{"$f":"IF(OR(I7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"NO\",IF((G8-H7)>=0,G8-H7,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"No\",J7+I8+L8,\"CUM NET MTM IN ADJ BASIS\"))","v":1207},{"$f":"IF(OR(K7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"YES\",\"SOLD\",IF(G8-H7<0,G8-H7,0)))","v":-1566},{"$f":"IF(OR(L7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",\"SOLD\",IF(-K8>J7,-J7,K8)))","v":-1566},{"$f":"IF(OR(M7=\"---\",N7=\"Yes\"),\"---\",IF(N8=\"Yes\",G8-H7,IF(G8-$E$6<0,G8-$E$6,0)))","v":0},"NO",false]
[{"$f":"F2","v":2006},49.57,49.57,2823,2823,3507,3507,{"$f":"IF(OR(H8=\"---\",N8=\"Yes\"),\"---\",IF(G9>=E9,G9,IF(G9<E9,IF(G9<$E$6,$E$6,G9),\"ERROR\")))","v":3507},{"$f":"IF(OR(I8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"NO\",IF((G9-H8)>=0,G9-H8,0),\"SOLD\"))","v":684},1891,{"$f":"IF(OR(K8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"YES\",\"SOLD\",IF(G9-H8<0,G9-H8,0)))","v":0},0,{"$f":"IF(OR(M8=\"---\",N8=\"Yes\"),\"---\",IF(N9=\"Yes\",G9-H8,IF(G9-$E$6<0,G9-$E$6,0)))","v":0},"NO",false]
[{"$f":"G2","v":2007},76.64,76.64,3507,3507,3300,3300,{"$f":"IF(OR(H9=\"---\",N9=\"Yes\"),\"---\",IF(G10>=E10,G10,IF(G10<E10,IF(G10<$E$6,$E$6,G10),\"ERROR\")))","v":3300},{"$f":"IF(OR(I9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"NO\",IF((G10-H9)>=0,G10-H9,0),\"SOLD\"))","v":0},1684,{"$f":"IF(OR(K9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"YES\",\"SOLD\",IF(G10-H9<0,G10-H9,0)))","v":-207},-207,{"$f":"IF(OR(M9=\"---\",N9=\"Yes\"),\"---\",IF(N10=\"Yes\",G10-H9,IF(G10-$E$6<0,G10-$E$6,0)))","v":0},"NO",false]
[{"$f":"H2","v":2008},78.91,78.91,3300,3300,2500,2500,{"$f":"IF(OR(H10=\"---\",N10=\"Yes\"),\"---\",IF(G11>=E11,G11,IF(G11<E11,IF(G11<$E$6,$E$6,G11),\"ERROR\")))","v":2500},{"$f":"IF(OR(I10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"NO\",IF((G11-H10)>=0,G11-H10,0),\"SOLD\"))","v":0},884,{"$f":"IF(OR(K10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"YES\",\"SOLD\",IF(G11-H10<0,G11-H10,0)))","v":-800},-800,{"$f":"IF(OR(M10=\"---\",N10=\"Yes\"),\"---\",IF(N11=\"Yes\",G11-H10,IF(G11-$E$6<0,G11-$E$6,0)))","v":0},"NO",false]
[{"$f":"I2","v":2009},74.58,74.58,2500,2500,2600,2600,{"$f":"IF(OR(H11=\"---\",N11=\"Yes\"),\"---\",IF(G12>=E12,G12,IF(G12<E12,IF(G12<$E$6,$E$6,G12),\"ERROR\")))","v":2600},{"$f":"IF(OR(I11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"NO\",IF((G12-H11)>=0,G12-H11,0),\"SOLD\"))","v":100},984,{"$f":"IF(OR(K11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"YES\",\"SOLD\",IF(G12-H11<0,G12-H11,0)))","v":0},0,{"$f":"IF(OR(M11=\"---\",N11=\"Yes\"),\"---\",IF(N12=\"Yes\",G12-H11,IF(G12-$E$6<0,G12-$E$6,0)))","v":0},"NO",false]
[{"$f":"J2","v":2010},89.39,89.39,2600,2600,800,800,{"$f":"IF(OR(H12=\"---\",N12=\"Yes\"),\"---\",IF(G13>=E13,G13,IF(G13<E13,IF(G13<$E$6,$E$6,G13),\"ERROR\")))","v":1616},{"$f":"IF(OR(I12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"NO\",IF((G13-H12)>=0,G13-H12,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"YES\",\"SOLD\",IF(G13-H12<0,G13-H12,0)))","v":-1800},-984,{"$f":"IF(OR(M12=\"---\",N12=\"Yes\"),\"---\",IF(N13=\"Yes\",G13-H12,IF(G13-$E$6<0,G13-$E$6,0)))","v":-816},"NO",false]
[{"$f":"K2","v":2011},90.39,90.39,800,800,801,801,{"$f":"IF(OR(H13=\"---\",N13=\"Yes\"),\"---\",IF(G14>=E14,G14,IF(G14<E14,IF(G14<$E$6,$E$6,G14),\"ERROR\")))","v":801},{"$f":"IF(OR(I13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"NO\",IF((G14-H13)>=0,G14-H13,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"YES\",\"SOLD\",IF(G14-H13<0,G14-H13,0)))","v":-815},0,{"$f":"IF(OR(M13=\"---\",N13=\"Yes\"),\"---\",IF(N14=\"Yes\",G14-H13,IF(G14-$E$6<0,G14-$E$6,0)))","v":-815},"NO",false]
[{"$f":"L2","v":2012},91.39,91.39,801,801,802,802,{"$f":"IF(OR(H14=\"---\",N14=\"Yes\"),\"---\",IF(G15>=E15,G15,IF(G15<E15,IF(G15<$E$6,$E$6,G15),\"ERROR\")))","v":802},{"$f":"IF(OR(I14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"NO\",IF((G15-H14)>=0,G15-H14,0),\"SOLD\"))","v":1},1,{"$f":"IF(OR(K14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"YES\",\"SOLD\",IF(G15-H14<0,G15-H14,0)))","v":0},0,{"$f":"IF(OR(M14=\"---\",N14=\"Yes\"),\"---\",IF(N15=\"Yes\",G15-H14,IF(G15-$E$6<0,G15-$E$6,0)))","v":-814},"NO",false]
[{"$f":"M2","v":2013},92.39,92.39,802,802,803,803,{"$f":"IF(OR(H15=\"---\",N15=\"Yes\"),\"---\",IF(G16>=E16,G16,IF(G16<E16,IF(G16<$E$6,$E$6,G16),\"ERROR\")))","v":803},{"$f":"IF(OR(I15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"NO\",IF((G16-H15)>=0,G16-H15,0),\"SOLD\"))","v":1},2,{"$f":"IF(OR(K15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"YES\",\"SOLD\",IF(G16-H15<0,G16-H15,0)))","v":0},0,{"$f":"IF(OR(M15=\"---\",N15=\"Yes\"),\"---\",IF(N16=\"Yes\",G16-H15,IF(G16-$E$6<0,G16-$E$6,0)))","v":-813},"NO",false]
[{"$f":"N2","v":2014},93.39,93.39,803,803,804,804,{"$f":"IF(OR(H16=\"---\",N16=\"Yes\"),\"---\",IF(G17>=E17,G17,IF(G17<E17,IF(G17<$E$6,$E$6,G17),\"ERROR\")))","v":804},{"$f":"IF(OR(I16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"NO\",IF((G17-H16)>=0,G17-H16,0),\"SOLD\"))","v":1},3,{"$f":"IF(OR(K16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"YES\",\"SOLD\",IF(G17-H16<0,G17-H16,0)))","v":0},0,{"$f":"IF(OR(M16=\"---\",N16=\"Yes\"),\"---\",IF(N17=\"Yes\",G17-H16,IF(G17-$E$6<0,G17-$E$6,0)))","v":-812},"NO",false]
[{"$f":"O2","v":2015},94.39,94.39,804,804,805,805,{"$f":"IF(OR(H17=\"---\",N17=\"Yes\"),\"---\",IF(G18>=E18,G18,IF(G18<E18,IF(G18<$E$6,$E$6,G18),\"ERROR\")))","v":805},{"$f":"IF(OR(I17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"NO\",IF((G18-H17)>=0,G18-H17,0),\"SOLD\"))","v":1},4,{"$f":"IF(OR(K17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"YES\",\"SOLD\",IF(G18-H17<0,G18-H17,0)))","v":0},0,{"$f":"IF(OR(M17=\"---\",N17=\"Yes\"),\"---\",IF(N18=\"Yes\",G18-H17,IF(G18-$E$6<0,G18-$E$6,0)))","v":-811},"NO",false]
[{"$f":"P2","v":2016},95.39,95.39,805,805,806,806,{"$f":"IF(OR(H18=\"---\",N18=\"Yes\"),\"---\",IF(G19>=E19,G19,IF(G19<E19,IF(G19<$E$6,$E$6,G19),\"ERROR\")))","v":806},{"$f":"IF(OR(I18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"NO\",IF((G19-H18)>=0,G19-H18,0),\"SOLD\"))","v":1},5,{"$f":"IF(OR(K18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"YES\",\"SOLD\",IF(G19-H18<0,G19-H18,0)))","v":0},0,{"$f":"IF(OR(M18=\"---\",N18=\"Yes\"),\"---\",IF(N19=\"Yes\",G19-H18,IF(G19-$E$6<0,G19-$E$6,0)))","v":-810},"NO",false]
[{"$f":"Q2","v":2017},96.39,96.39,806,806,807,807,{"$f":"IF(OR(H19=\"---\",N19=\"Yes\"),\"---\",IF(G20>=E20,G20,IF(G20<E20,IF(G20<$E$6,$E$6,G20),\"ERROR\")))","v":807},{"$f":"IF(OR(I19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"NO\",IF((G20-H19)>=0,G20-H19,0),\"SOLD\"))","v":1},6,{"$f":"IF(OR(K19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"YES\",\"SOLD\",IF(G20-H19<0,G20-H19,0)))","v":0},0,{"$f":"IF(OR(M19=\"---\",N19=\"Yes\"),\"---\",IF(N20=\"Yes\",G20-H19,IF(G20-$E$6<0,G20-$E$6,0)))","v":-809},"NO",false]
[{"$f":"R2","v":2018},97.39,97.39,807,807,808,808,{"$f":"IF(OR(H20=\"---\",N20=\"Yes\"),\"---\",IF(G21>=E21,G21,IF(G21<E21,IF(G21<$E$6,$E$6,G21),\"ERROR\")))","v":808},{"$f":"IF(OR(I20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"NO\",IF((G21-H20)>=0,G21-H20,0),\"SOLD\"))","v":1},7,{"$f":"IF(OR(K20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"YES\",\"SOLD\",IF(G21-H20<0,G21-H20,0)))","v":0},0,{"$f":"IF(OR(M20=\"---\",N20=\"Yes\"),\"---\",IF(N21=\"Yes\",G21-H20,IF(G21-$E$6<0,G21-$E$6,0)))","v":-808},"NO",false]
[{"$f":"S2","v":2019},98.39,98.39,808,808,809,809,{"$f":"IF(OR(H21=\"---\",N21=\"Yes\"),\"---\",IF(G22>=E22,G22,IF(G22<E22,IF(G22<$E$6,$E$6,G22),\"ERROR\")))","v":809},{"$f":"IF(OR(I21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"NO\",IF((G22-H21)>=0,G22-H21,0),\"SOLD\"))","v":1},8,{"$f":"IF(OR(K21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"YES\",\"SOLD\",IF(G22-H21<0,G22-H21,0)))","v":0},0,{"$f":"IF(OR(M21=\"---\",N21=\"Yes\"),\"---\",IF(N22=\"Yes\",G22-H21,IF(G22-$E$6<0,G22-$E$6,0)))","v":-807},"NO",false]
[{"$f":"T2","v":2020},99.39,99.39,809,809,810,810,{"$f":"IF(OR(H22=\"---\",N22=\"Yes\"),\"---\",IF(G23>=E23,G23,IF(G23<E23,IF(G23<$E$6,$E$6,G23),\"ERROR\")))","v":810},{"$f":"IF(OR(I22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"NO\",IF((G23-H22)>=0,G23-H22,0),\"SOLD\"))","v":1},9,{"$f":"IF(OR(K22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"YES\",\"SOLD\",IF(G23-H22<0,G23-H22,0)))","v":0},0,{"$f":"IF(OR(M22=\"---\",N22=\"Yes\"),\"---\",IF(N23=\"Yes\",G23-H22,IF(G23-$E$6<0,G23-$E$6,0)))","v":-806},"NO",false]
[]
["Year","Highest NAV Per Unit During Calendar Year (01-01-xx to 12-31-xx)","Highest Value of Fund in Calendar Year (01-01-xx to 12-31-xx)","NAV Per Unit on Opening of First Business Day of Current Year\n(Jan)","Total Nav on First Business Day of Current Year","NAV (FMV) Per Unit on at Close of Last Business Day of Year, or SALE PRICE per UNIT\n(Dec)","Total Nav Last business day of Year","Adjusted Basis at EOY (or Sale Price)","Section 1296 MTM (Mark to Market) Gain for the Tax Year","Cumulative Net (MTM) Gains","Unrealized Loss for year","Deductible Loss for Year (Unreversed Inclusion) (Ordinary Loss Allowed Up to Prior MTM Gain)","Potential Capital Gain/Loss (if any)","Mutual Fund Sold?"]
[{"$f":"C2","v":2003},{"$f":"B6/$C$3","v":0},{"$f":"C6/$C$3","v":0},{"$f":"D6/$C$3","v":35.477497255762898},{"$f":"D26*$C$1","v":35.477497255762898},{"$f":"F6/$C$3","v":72.250274423710209},{"$f":"F26*$C$1","v":72.250274423710209},{"$f":"IF(G26>=E26,G26,IF(G26<E26,IF(G26<$E$26,$E$26,G26),\"ERROR\"))","v":72.250274423710209},{"$f":"IF(N26=\"NO\",IF((G26-E26)>=0,G26-E26,0),\"SOLD\")","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",I26)","v":36.772777167947311},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(G26-E26<0,G26-E26,0))","v":0},{"$f":"IF(N26=\"Yes\",\"SOLD\",IF(-K26>J26,-J26,K26))","v":0},{"$f":"IF(N26=\"Yes\",H26-E26,IF(G26-$E$26<0,G26-$E$26,0))","v":0},{"$f":"N6","v":"NO"}]
[{"$f":"D2","v":2004},{"$f":"B7/$D$3","v":0.64363300207996299},{"$f":"C7/$D$3","v":0.64363300207996299},{"$f":"D7/$D$3","v":76.057314536630457},{"$f":"D27*$C$1","v":76.057314536630457},{"$f":"F7/$D$3","v":101.43286341576149},101.43286341576149,{"$f":"IF(OR(H26=\"---\",N26=\"Yes\"),\"---\",IF(G27>=E27,G27,IF(G27<E27,IF(G27<$E$26,$E$26,G27),\"ERROR\")))","v":101.43286341576149},{"$f":"IF(OR(I26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"NO\",IF((G27-H26)>=0,G27-H26,0),\"SOLD\"))","v":29.182588992051279},{"$f":"IF(OR(J26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"No\",J26+I27+L27,\"CUM NET MTM IN ADJ BASIS\"))","v":65.95536615999859},{"$f":"IF(OR(K26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"YES\",\"SOLD\",IF(G27-H26<0,G27-H26,0)))","v":0},{"$f":"IF(OR(L26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",\"SOLD\",IF(-K27>J26,-J26,K27)))","v":0},{"$f":"IF(OR(M26=\"---\",N26=\"Yes\"),\"---\",IF(N27=\"Yes\",G27-H26,IF(G27-$E$26<0,G27-$E$26,0)))","v":0},{"$f":"N7","v":"NO"}]
[{"$f":"E2","v":2005},{"$f":"B8/$E$3","v":0.81312569521690758},{"$f":"C8/$E$3","v":0.81312569521690758},{"$f":"D8/$E$3","v":97.641824249165737},97.641824249165737,{"$f":"F8/$E$3","v":62.803114571746384},62.803114571746384,{"$f":"IF(OR(H27=\"---\",N27=\"Yes\"),\"---\",IF(G28>=E28,G28,IF(G28<E28,IF(G28<$E$26,$E$26,G28),\"ERROR\")))","v":62.803114571746384},{"$f":"IF(OR(I27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"NO\",IF((G28-H27)>=0,G28-H27,0),\"SOLD\"))","v":0},{"$f":"IF(OR(J27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"No\",J27+I28+L28,\"CUM NET MTM IN ADJ BASIS\"))","v":27.325617315983486},{"$f":"IF(OR(K27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"YES\",\"SOLD\",IF(G28-H27<0,G28-H27,0)))","v":-38.629748844015104},{"$f":"IF(OR(L27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",\"SOLD\",IF(-K28>J27,-J27,K28)))","v":-38.629748844015104},{"$f":"IF(OR(M27=\"---\",N27=\"Yes\"),\"---\",IF(N28=\"Yes\",G28-H27,IF(G28-$E$26<0,G28-$E$26,0)))","v":0},"NO"]
[{"$f":"F2","v":2006},{"$f":"B9/$F$3","v":1.1237814554522785},{"$f":"C9/$F$3","v":1.1237814554522785},{"$f":"D9/$F$3","v":63.999093176150531},63.999093176150531,{"$f":"F9/$F$3","v":79.505781002040351},79.505781002040351,{"$f":"IF(OR(H28=\"---\",N28=\"Yes\"),\"---\",IF(G29>=E29,G29,IF(G29<E29,IF(G29<$E$26,$E$26,G29),\"ERROR\")))","v":79.505781002040351},{"$f":"IF(OR(I28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"NO\",IF((G29-H28)>=0,G29-H28,0),\"SOLD\"))","v":16.702666430293966},44.028283746277452,{"$f":"IF(OR(K28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"YES\",\"SOLD\",IF(G29-H28<0,G29-H28,0)))","v":0},0,{"$f":"IF(OR(M28=\"---\",N28=\"Yes\"),\"---\",IF(N29=\"Yes\",G29-H28,IF(G29-$E$26<0,G29-$E$26,0)))","v":0},"NO"]
[{"$f":"G2","v":2007},{"$f":"B10/$G$3","v":1.9466598933197867},{"$f":"C10/$G$3","v":1.9466598933197867},{"$f":"D10/$G$3","v":89.077978155956316},89.077978155956316,{"$f":"F10/$G$3","v":83.820167640335285},83.820167640335285,{"$f":"IF(OR(H29=\"---\",N29=\"Yes\"),\"---\",IF(G30>=E30,G30,IF(G30<E30,IF(G30<$E$26,$E$26,G30),\"ERROR\")))","v":83.820167640335285},{"$f":"IF(OR(I29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"NO\",IF((G30-H29)>=0,G30-H29,0),\"SOLD\"))","v":4.3143866382949341},48.342670384572386,{"$f":"IF(OR(K29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"YES\",\"SOLD\",IF(G30-H29<0,G30-H29,0)))","v":0},0,{"$f":"IF(OR(M29=\"---\",N29=\"Yes\"),\"---\",IF(N30=\"Yes\",G30-H29,IF(G30-$E$26<0,G30-$E$26,0)))","v":0},"NO"]
[{"$f":"H2","v":2008},{"$f":"B11/$H$3","v":1.624331000411692},{"$f":"C11/$H$3","v":1.624331000411692},{"$f":"D11/$H$3","v":67.929188966652944},67.929188966652944,{"$f":"F11/$H$3","v":51.461506792918897},51.461506792918897,{"$f":"IF(OR(H30=\"---\",N30=\"Yes\"),\"---\",IF(G31>=E31,G31,IF(G31<E31,IF(G31<$E$26,$E$26,G31),\"ERROR\")))","v":51.461506792918897},{"$f":"IF(OR(I30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"NO\",IF((G31-H30)>=0,G31-H30,0),\"SOLD\"))","v":0},15.984009537155998,{"$f":"IF(OR(K30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"YES\",\"SOLD\",IF(G31-H30<0,G31-H30,0)))","v":-32.358660847416388},-32.358660847416388,{"$f":"IF(OR(M30=\"---\",N30=\"Yes\"),\"---\",IF(N31=\"Yes\",G31-H30,IF(G31-$E$26<0,G31-$E$26,0)))","v":0},"NO"]
[{"$f":"I2","v":2009},{"$f":"B12/$I$3","v":1.6069812540400776},{"$f":"C12/$I$3","v":1.6069812540400776},{"$f":"D12/$I$3","v":53.867700926524456},53.867700926524456,{"$f":"F12/$I$3","v":56.022408963585441},56.022408963585441,{"$f":"IF(OR(H31=\"---\",N31=\"Yes\"),\"---\",IF(G32>=E32,G32,IF(G32<E32,IF(G32<$E$26,$E$26,G32),\"ERROR\")))","v":56.022408963585441},{"$f":"IF(OR(I31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"NO\",IF((G32-H31)>=0,G32-H31,0),\"SOLD\"))","v":4.5609021706665445},20.544911707822543,{"$f":"IF(OR(K31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"YES\",\"SOLD\",IF(G32-H31<0,G32-H31,0)))","v":0},0,{"$f":"IF(OR(M31=\"---\",N31=\"Yes\"),\"---\",IF(N32=\"Yes\",G32-H31,IF(G32-$E$26<0,G32-$E$26,0)))","v":0},"NO"]
[{"$f":"J2","v":2010},{"$f":"B13/$J$3","v":1.9997762863534674},{"$f":"C13/$J$3","v":1.9997762863534674},{"$f":"D13/$J$3","v":58.165548098434002},58.165548098434002,{"$f":"F13/$J$3","v":17.897091722595079},17.897091722595079,{"$f":"IF(OR(H32=\"---\",N32=\"Yes\"),\"---\",IF(G33>=E33,G33,IF(G33<E33,IF(G33<$E$26,$E$26,G33),\"ERROR\")))","v":35.477497255762898},{"$f":"IF(OR(I32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"NO\",IF((G33-H32)>=0,G33-H32,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"YES\",\"SOLD\",IF(G33-H32<0,G33-H32,0)))","v":-38.125317240990363},-20.544911707822543,{"$f":"IF(OR(M32=\"---\",N32=\"Yes\"),\"---\",IF(N33=\"Yes\",G33-H32,IF(G33-$E$26<0,G33-$E$26,0)))","v":-17.58040553316782},"NO"]
[{"$f":"K2","v":2011},{"$f":"B14/$K$3","v":1.7035109891064628},{"$f":"C14/$K$3","v":1.7035109891064628},{"$f":"D14/$K$3","v":15.076986295886384},15.076986295886384,{"$f":"F14/$K$3","v":15.095832528756242},15.095832528756242,{"$f":"IF(OR(H33=\"---\",N33=\"Yes\"),\"---\",IF(G34>=E34,G34,IF(G34<E34,IF(G34<$E$26,$E$26,G34),\"ERROR\")))","v":15.095832528756242},{"$f":"IF(OR(I33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"NO\",IF((G34-H33)>=0,G34-H33,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"YES\",\"SOLD\",IF(G34-H33<0,G34-H33,0)))","v":-20.381664727006658},0,{"$f":"IF(OR(M33=\"---\",N33=\"Yes\"),\"---\",IF(N34=\"Yes\",G34-H33,IF(G34-$E$26<0,G34-$E$26,0)))","v":-20.381664727006658},"NO"]
[{"$f":"L2","v":2012},{"$f":"B15/$L$3","v":1.6661509359186755},{"$f":"C15/$L$3","v":1.6661509359186755},{"$f":"D15/$L$3","v":14.603204942235026},14.603204942235026,{"$f":"F15/$L$3","v":14.621436159391374},14.621436159391374,{"$f":"IF(OR(H34=\"---\",N34=\"Yes\"),\"---\",IF(G35>=E35,G35,IF(G35<E35,IF(G35<$E$26,$E$26,G35),\"ERROR\")))","v":14.621436159391374},{"$f":"IF(OR(I34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"NO\",IF((G35-H34)>=0,G35-H34,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"YES\",\"SOLD\",IF(G35-H34<0,G35-H34,0)))","v":-0.47439636936486806},0,{"$f":"IF(OR(M34=\"---\",N34=\"Yes\"),\"---\",IF(N35=\"Yes\",G35-H34,IF(G35-$E$26<0,G35-$E$26,0)))","v":-20.856061096371526},"NO"]
[{"$f":"M2","v":2013},{"$f":"B16/$M$3","v":1.4935578094086706},{"$f":"C16/$M$3","v":1.4935578094086706},{"$f":"D16/$M$3","v":12.96496767123881},12.96496767123881,{"$f":"F16/$M$3","v":12.981133466340106},12.981133466340106,{"$f":"IF(OR(H35=\"---\",N35=\"Yes\"),\"---\",IF(G36>=E36,G36,IF(G36<E36,IF(G36<$E$26,$E$26,G36),\"ERROR\")))","v":12.981133466340106},{"$f":"IF(OR(I35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"NO\",IF((G36-H35)>=0,G36-H35,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"YES\",\"SOLD\",IF(G36-H35<0,G36-H35,0)))","v":-1.6403026930512681},0,{"$f":"IF(OR(M35=\"---\",N35=\"Yes\"),\"---\",IF(N36=\"Yes\",G36-H35,IF(G36-$E$26<0,G36-$E$26,0)))","v":-22.496363789422794},"NO"]
[{"$f":"N2","v":2014},{"$f":"B17/$N$3","v":1.4367692307692308},{"$f":"C17/$N$3","v":1.4367692307692308},{"$f":"D17/$N$3","v":12.353846153846154},12.353846153846154,{"$f":"F17/$N$3","v":12.36923076923077},12.36923076923077,{"$f":"IF(OR(H36=\"---\",N36=\"Yes\"),\"---\",IF(G37>=E37,G37,IF(G37<E37,IF(G37<$E$26,$E$26,G37),\"ERROR\")))","v":12.36923076923077},{"$f":"IF(OR(I36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"NO\",IF((G37-H36)>=0,G37-H36,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"YES\",\"SOLD\",IF(G37-H36<0,G37-H36,0)))","v":-0.6119026971093362},0,{"$f":"IF(OR(M36=\"---\",N36=\"Yes\"),\"---\",IF(N37=\"Yes\",G37-H36,IF(G37-$E$26<0,G37-$E$26,0)))","v":-23.108266486532131},"NO"]
[{"$f":"O2","v":2015},{"$f":"B18/$O$3","v":1.2585333333333333},{"$f":"C18/$O$3","v":1.2585333333333333},{"$f":"D18/$O$3","v":10.72},10.72,{"$f":"F18/$O$3","v":10.733333333333333},10.733333333333333,{"$f":"IF(OR(H37=\"---\",N37=\"Yes\"),\"---\",IF(G38>=E38,G38,IF(G38<E38,IF(G38<$E$26,$E$26,G38),\"ERROR\")))","v":10.733333333333333},{"$f":"IF(OR(I37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"NO\",IF((G38-H37)>=0,G38-H37,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"YES\",\"SOLD\",IF(G38-H37<0,G38-H37,0)))","v":-1.6358974358974372},0,{"$f":"IF(OR(M37=\"---\",N37=\"Yes\"),\"---\",IF(N38=\"Yes\",G38-H37,IF(G38-$E$26<0,G38-$E$26,0)))","v":-24.744163922429564},"NO"]
[{"$f":"P2","v":2016},{"$f":"B19/$P$3","v":1.122235294117647},{"$f":"C19/$P$3","v":1.122235294117647},{"$f":"D19/$P$3","v":9.4705882352941178},9.4705882352941178,{"$f":"F19/$P$3","v":9.4823529411764707},9.4823529411764707,{"$f":"IF(OR(H38=\"---\",N38=\"Yes\"),\"---\",IF(G39>=E39,G39,IF(G39<E39,IF(G39<$E$26,$E$26,G39),\"ERROR\")))","v":9.4823529411764707},{"$f":"IF(OR(I38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"NO\",IF((G39-H38)>=0,G39-H38,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"YES\",\"SOLD\",IF(G39-H38<0,G39-H38,0)))","v":-1.2509803921568619},0,{"$f":"IF(OR(M38=\"---\",N38=\"Yes\"),\"---\",IF(N39=\"Yes\",G39-H38,IF(G39-$E$26<0,G39-$E$26,0)))","v":-25.995144314586426},"NO"]
[{"$f":"Q2","v":2017},{"$f":"B20/$Q$3","v":1.0146315789473683},{"$f":"C20/$Q$3","v":1.0146315789473683},{"$f":"D20/$Q$3","v":8.4842105263157901},8.4842105263157901,{"$f":"F20/$Q$3","v":8.4947368421052634},8.4947368421052634,{"$f":"IF(OR(H39=\"---\",N39=\"Yes\"),\"---\",IF(G40>=E40,G40,IF(G40<E40,IF(G40<$E$26,$E$26,G40),\"ERROR\")))","v":8.4947368421052634},{"$f":"IF(OR(I39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"NO\",IF((G40-H39)>=0,G40-H39,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"YES\",\"SOLD\",IF(G40-H39<0,G40-H39,0)))","v":-0.98761609907120729},0,{"$f":"IF(OR(M39=\"---\",N39=\"Yes\"),\"---\",IF(N40=\"Yes\",G40-H39,IF(G40-$E$26<0,G40-$E$26,0)))","v":-26.982760413657637},"NO"]
[{"$f":"R2","v":2018},{"$f":"B21/$R$3","v":0.92752380952380953},{"$f":"C21/$R$3","v":0.92752380952380953},{"$f":"D21/$R$3","v":7.6857142857142859},7.6857142857142859,{"$f":"F21/$R$3","v":7.6952380952380954},7.6952380952380954,{"$f":"IF(OR(H40=\"---\",N40=\"Yes\"),\"---\",IF(G41>=E41,G41,IF(G41<E41,IF(G41<$E$26,$E$26,G41),\"ERROR\")))","v":7.6952380952380954},{"$f":"IF(OR(I40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"NO\",IF((G41-H40)>=0,G41-H40,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"YES\",\"SOLD\",IF(G41-H40<0,G41-H40,0)))","v":-0.79949874686716793},0,{"$f":"IF(OR(M40=\"---\",N40=\"Yes\"),\"---\",IF(N41=\"Yes\",G41-H40,IF(G41-$E$26<0,G41-$E$26,0)))","v":-27.782259160524802},"NO"]
[{"$f":"S2","v":2019},{"$f":"B22/$S$3","v":0.85556521739130431},{"$f":"C22/$S$3","v":0.85556521739130431},{"$f":"D22/$S$3","v":7.0260869565217394},7.0260869565217394,{"$f":"F22/$S$3","v":7.034782608695652},7.034782608695652,{"$f":"IF(OR(H41=\"---\",N41=\"Yes\"),\"---\",IF(G42>=E42,G42,IF(G42<E42,IF(G42<$E$26,$E$26,G42),\"ERROR\")))","v":7.034782608695652},{"$f":"IF(OR(I41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"NO\",IF((G42-H41)>=0,G42-H41,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"YES\",\"SOLD\",IF(G42-H41<0,G42-H41,0)))","v":-0.66045548654244346},0,{"$f":"IF(OR(M41=\"---\",N41=\"Yes\"),\"---\",IF(N42=\"Yes\",G42-H41,IF(G42-$E$26<0,G42-$E$26,0)))","v":-28.442714647067248},"NO"]
[{"$f":"T2","v":2020},{"$f":"B23/$T$3","v":0.79512000000000005},{"$f":"C23/$T$3","v":0.79512000000000005},{"$f":"D23/$T$3","v":6.4720000000000004},{"$f":"D43*$C$1","v":6.4720000000000004},{"$f":"F23/$T$3","v":6.48},6.48,{"$f":"IF(OR(H42=\"---\",N42=\"Yes\"),\"---\",IF(G43>=E43,G43,IF(G43<E43,IF(G43<$E$26,$E$26,G43),\"ERROR\")))","v":6.48},{"$f":"IF(OR(I42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"NO\",IF((G43-H42)>=0,G43-H42,0),\"SOLD\"))","v":0},0,{"$f":"IF(OR(K42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"YES\",\"SOLD\",IF(G43-H42<0,G43-H42,0)))","v":-0.55478260869565155},0,{"$f":"IF(OR(M42=\"---\",N42=\"Yes\"),\"---\",IF(N43=\"Yes\",G43-H42,IF(G43-$E$26<0,G43-$E$26,0)))","v":-28.997497255762898},"NO"]
[]
[]
["FOREIGN FUND NAME (as on moneycontrol.com site)","FOREIGN FUND SYMBOL (as on moneycontrol.com site)","FUND'S REGISTERED ADDRESS (as on moneycontrol.com's site)",null,"FOLIO OR ACCOUNT NUMBER IF APPLICABLE","IF FUND NOT HELD DIRECTLY, GIVE BROKERAGE NAME WHERE YOU HOLD IT",null,"IF YOU HAVE IT IN BROKERAGE, THEN GIVE BROKERAGE FULL ADDRESS",null,"Date which Mutual Fund Account Was Bought, OR if held in Brokerage, date which Brokerage Account was Opened","Date which Mutual Fund Account Was Sold, OR if held in Brokerage, date which Brokerage Account was Closed"]
["Mutual Fund Name (Enter in A47)"]