Thanks Tony. The first suggestion from CodeNinja produced the results in blue, which I think work for me. I am trying to get a sense of the percent invested a client is. In the below paste, all yellow cells are input cells. In this particular case, for client 'Jane Doe' we have taken the target weight to IBB to zero and upped the target weight to IVV. The client is in the process of selling down IBB taking it's weight to "0" and purchasing IVV. Additionally, the client has yet to purchase any BND.
[TABLE="width: 562"]
<colgroup><col width="256" style="width:192pt"> <col width="68" style="width:51pt"> <col width="102" style="width:77pt"> <col width="68" style="width:51pt" span="2"> </colgroup><tbody>[TR]
[TD="class: xl19, width: 256"][/TD]
[TD="class: xl30, width: 68"]Jane Doe[/TD]
[TD="class: xl25, width: 102"][/TD]
[TD="class: xl25, width: 68"][/TD]
[TD="class: xl30, width: 68"][/TD]
[/TR]
[TR]
[TD="class: xl19"]Portfolio Size:[/TD]
[TD="class: xl31"]$150,000 [/TD]
[TD="class: xl20"]Target[/TD]
[TD="class: xl20"]Actual %[/TD]
[TD="class: xl51"]Actual $[/TD]
[/TR]
[TR]
[TD="class: xl19"]Growth[/TD]
[TD="class: xl40"]80%[/TD]
[TD="class: xl25"]$120,000[/TD]
[TD="class: xl118"]81%[/TD]
[TD="class: xl30"]$96,757[/TD]
[/TR]
[TR]
[TD="class: xl19"]Income[/TD]
[TD="class: xl31"]20%[/TD]
[TD="class: xl20"]$30,000[/TD]
[TD="class: xl119"]74%[/TD]
[TD="class: xl51"]$22,243[/TD]
[/TR]
[TR]
[TD="class: xl19"][/TD]
[TD="class: xl25"]100%[/TD]
[TD="class: xl25"]$150,000[/TD]
[TD="class: xl23"]79%[/TD]
[TD="class: xl30"]$119,000[/TD]
[/TR]
[TR]
[TD="class: xl19"][/TD]
[TD="class: xl19"][/TD]
[TD="class: xl19"][/TD]
[TD="class: xl19"][/TD]
[TD="class: xl32"][/TD]
[/TR]
[TR]
[TD="class: xl21"]Ticker[/TD]
[TD="class: xl20"]Target %[/TD]
[TD="class: xl20"]Target $[/TD]
[TD="class: xl20"]Actual[/TD]
[TD="class: xl30"][/TD]
[/TR]
[TR]
[TD="class: xl34"]IVV[/TD]
[TD="class: xl23"]74%[/TD]
[TD="class: xl32, align: right"]$111,000 [/TD]
[TD="class: xl36, align: right"]$98,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl34"]BSV[/TD]
[TD="class: xl23"]2%[/TD]
[TD="class: xl32, align: right"]$3,000 [/TD]
[TD="class: xl36, align: right"]$3,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl34"]IBB[/TD]
[TD="class: xl23"]0%[/TD]
[TD="class: xl32, align: right"]$0 [/TD]
[TD="class: xl36, align: right"]$5,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl34"]BND[/TD]
[TD="class: xl23"]12%[/TD]
[TD="class: xl32, align: right"]$18,000 [/TD]
[TD="class: xl36, align: right"]$0[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl34"]VNQ[/TD]
[TD="class: xl23"]12%[/TD]
[TD="class: xl32, align: right"]$18,000 [/TD]
[TD="class: xl36, align: right"]$18,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl35"]CASH[/TD]
[TD="class: xl39"][/TD]
[TD="class: xl39"][/TD]
[TD="class: xl37, align: right"]$26,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl34"]TOTAL:[/TD]
[TD="class: xl25"]100%[/TD]
[TD="class: xl19, align: right"]$150,000 [/TD]
[TD="class: xl19, align: right"]$150,000[/TD]
[TD="class: xl53"][/TD]
[/TR]
[TR]
[TD="class: xl19"][/TD]
[TD="class: xl19"][/TD]
[TD="class: xl19"]target $=actual $:[/TD]
[TD="class: xl123"]OK[/TD]
[TD="class: xl32"][/TD]
[/TR]
</tbody>[/TABLE]