Is this your latest version of the extended Excel sheet?
No - its a screenshot from etfreplay.com
At the top of the http://etfreplay.com home page there's a backtesting, ETF portfolio drop down in which you can enter combinations of fund, % weighting, dates etc.
Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.