{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Cover page","About","Inputs ->","I0 Overall","I1 Minor works & Operations","I2 Maintenance","I2.1 Maintenance LoS","I3 Portfolio","I4 Detailed VOC assumptions","Setup","calculations ->","C1 Minor works & Operations","C2 Maintenance","C2.1Maintenance LoS","C3 Portfolio","Sheet1"],"not_rendered":{"charts":9,"images":4,"macros":1,"external_links":2,"defined_names":202,"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":"Cover page","index":0,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,2,2,7],[3,2,3,8],[6,2,6,8],[40,2,40,8],[41,2,41,7]]}
[]
[]
[null,null,"Benefits and costs of different road expenditure activities"]
[null,null,"November 2017"]
[]
[]
[null,null,"Appendix C: Cost-benefit analysis tool"]
[null,null,"www.nzta.govt.nz/resources/research/reports/631"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"M Chow and T Chen"]
[null,null,"HoustonKemp Economists"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NZ Transport Agency research report 631"]
[null,null,"Contracted research organisation –  HoustonKemp Economists"]

{"sheet":"About","index":1,"n_rows":98,"n_cols":10,"rows_kept":98,"cut":false,"hidden":false,"merged":[[70,1,70,12],[72,1,72,12],[54,1,54,12],[57,1,57,12],[61,1,61,12],[64,1,64,12],[67,1,67,12],[4,1,4,12],[35,1,35,12],[45,1,45,12],[48,1,48,12],[51,1,51,12],[32,1,32,9],[38,4,38,8],[39,4,39,8],[40,4,40,8],[41,4,41,8]]}
[]
[null,"About the NZ Transport Agency cost-benefit analysis (CBA) tool"]
[]
[null,"General"]
[null,"The NZ Transport Agency CBA tool illustrates the inputs and calculations required to implement our proposed framework for investment and activity appraisal. In general, the CBA tool compares a 'business as usual' or 'without' scenario with a 'project' or 'investment' scenario. The basic structure of the CBA tool is illustrated in the figure below:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The layout of the CBA tool follows two modelling conventions:\n\u00971) Colour scheme for cells; and\n2)\u0097 Inputs and calculation tab structure.\n\nThese modelling conventions are described below."]
[]
[null,"Colour scheme"]
[null,"Each cell in the CBA tool follows a colour scheme that provides guidance as to which cells can be modified by the user and which cells should not be modified. Each colour used is described below:"]
[]
[null,"Colour","Cell type",null,"Cell description",null,null,null,null,"User input"]
[null,null,"Parameter cell",null,"These cells provide the model with general parameter inputs such as discount rates. They allow the user to change parameters as required.",null,null,null,null,"Yes"]
[null,null,"Input cell",null,"These cells provide the model with input estimates. They allow the user to enter inputs relevant to the calculation.",null,null,null,null,"Yes"]
[null,null,"Calculation cell",null,"Calculation cells are where the CBA tool makes the required calculation. These cells do not need input from the user.",null,null,null,null,"No"]
[null,null,"Output cell",null,"Output cells draw on calculation cells to report results of CBA tool. These cells do not require input from the user.",null,null,null,null,"No"]
[]
[null,"Input tabs"]
[null,"I0 Overall"]
[null,"The 'I0 Overall' input tab enables the user to enter general parameters on the discount rate that applies in discounting future costs and benefits, and inflation index that is used to calculate costs and benefits in real dollars from nominal dollars where required."]
[]
[null,"I1 Minor works and operations"]
[null,"The 'I1 Minor works and operations' input tab enables users to enter estimates required for cost and benefit calculations for safety, efficiency and resilience activities or investments.\n\nThe key inputs for safety activities or investments are reduction in fatalities, serious injuries and minor injuries and their costs. Key inputs for resilience activities or investments are route lengths, road types and traffic volumes. Lastly, key inputs for efficiency activities or investments are time savings and traffic volumes."]
[]
[null,"I2 Maintenance"]
[null,"The 'Maintenance' tab gives the user space to enter inputs for maintenance CBA. The CBA for maintenance is centred around progression of road conditions expressed in terms of IRI, required service levels and treatments to maintain pavements. Inputs required from the user include IRI levels, traffic composition and road type, traffic growth rates, pavement treatment inputs, Equivalent Standard Axles (ESA) for vehicle types, and vehicle operating cost (VOC).\n\nThe ESA for vehicle types and VOC are based on those in the EEM."]
[]
[null,"I3 Portfolio"]
[null,"The 'I3 Portfolio' tab requires the same types of inputs for minor works and operations but for 40 different operations/activities rather than just one. \n\nThe portfolio tab is organised into a 'Funding and service level improvements' section, which the user can input budget and service level constraints. Below the 'Funding and service level improvements' section are safety, reliability and efficiency sections to enter parameters. These parameters come from the NZ Transport Agency's Economic evaluation manual (EEM) and do not need user input unless different parameters are required. Lastly the 'Minor works project inputs' section allows the user to input investment or activity specific inputs.\n\nThese inputs inform portfolio optimisation and selection calculations located in the 'C3 Portfolio' tab."]
[]
[null,"I4 Detailed VOC assumptions"]
[null,"I4 Detailed VOC assumptions' includes inputs drawing from NZ Transport Agency's EEM regarding vehicle operating costs, which is informed by gradient, speed, and road type. These inputs are used in 'C1 Minor works & operations' and 'C3 Portfolio' calculations."]
[]
[null,"Calculation tabs"]
[null,"C1 Minor works & Operations"]
[null,"C1 Minor works & Operations' combines parameters and inputs in 'I1 Minor works and operations' for safety, reliance, and efficiency operations and investments.\n\nSafety calculation calculates net benefits by taking the difference between the  base case and project case for cost of fatalities and injuries, and taking into account of costs. \nResilience calculation looks at the decrease in extra time and VOC that would be incurred if road closures were to occur relative to a no activity/investment base case.\nLastly, the efficiency calculation compares the time spent travelling in the base case and the activity/investment case, and applies a time value to travelling time. "]
[]
[null,"C2 Maintenance"]
[null,"The two tabs generates road authority maintenance costs and road user costs under various levels of required service. Agency costs are a function of the cost of maintenance works and vehicle operating costs. The progression of the road condition affects when road authorities undertake maintenance as well as vehicle operating costs incurred."]
[]
[null,"C3 Portfolio"]
[null,"'C3 Portfolio' tab takes the inputs and calculates individual net benefits for each project from safety, resilience and efficiency initiatives. Outputs for each projects are then used to select a portfolio of projects with an objective to maximise overall NPV subject to a budget constraint and service level requirements. The optimal portfolio is found using the solver add-in, which is described below."]
[]
[null,"Solver add-in"]
[null,"The CBA tool uses a Solver add-in to find the highest NPV portfolio of individual activities or investments. The solver add-in performs the optimisation task by using linear programing to maximise portfolio NPV, constrained by budget and service level requirements."]
[]
[null,"Other constraints required are required to run the tool, which are binary 0/1 switches to enable the solver add-in to turn on and off activities and investments and that the remaining unused funding need to be larger than zero."]
[]
[null,"A screenshot of the solver add-in interface is shown below."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The solver can be activated by pressing the 'Start' button in C3 Portfolio."]

{"sheet":"Inputs ->","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"I0 Overall","index":3,"n_rows":34,"n_cols":43,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I0 Overall"}]
["Inflation and discount rate assumptions"]
[]
[null,"Current scenario"]
[]
[null,"Model parameters","Value"]
[null,"Discount rate",0.06]
[]
[null,"Inflation factor"]
[]
[null,"Source"]
[null,"Reserve Bank of NZ"]
[]
[]
[null,"2002-07-01",900.16638899999998]
[null,"2003-07-01",913.47753699999998]
[null,"2004-07-01",935.10815300000002]
[null,"2005-07-01",961.73044900000002]
[null,"2006-07-01",1000]
[null,"2007-07-01",1020]
[null,"2008-07-01",1061]
[null,"2009-07-01",1081]
[null,"2010-07-01",1099]
[null,"2011-07-01",1157]
[null,"2012-07-01",1168]
[null,"2013-07-01",1176]
[null,"2014-07-01",1195]
[null,"2015-07-01",1200]
[null,"2016-07-01",1205]
[]
[null,{"$f":"\"Single payment present worth factors (SPPWF) for \"&C7*100&\"% discount rate\"","v":"Single payment present worth factors (SPPWF) for 6% discount rate"}]
[]
[null,"Year",0,{"$f":"+C33+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Discount factor",{"$f":"1/(1+$C$7)^C33","v":1},0.94339622641509424,0.88999644001423983,0.8396192830323016,0.79209366323802044,0.74725817286605689,0.70496054043967626,0.66505711362233599,0.62741237134182648,0.59189846353002495,0.55839477691511785,0.52678752539162055,0.4969693635770005,0.46883902224245327,0.44230096437967292,0.41726506073554037,0.39364628371277405,0.37136441859695657,0.35034379112920433,0.3305130104992493,0.31180472688608429,0.29415540272272095,0.27750509690822728,0.26179726123417668,0.24697854833412897,0.23299863050389524,0.21981002877725966,0.20736795167666003,0.1956301430911887,0.18455673876527234,0.17411013091063426,0.16425484048173042,0.15495739668087777,0.14618622328384695,0.1379115313998556,0.13010521830175056,0.12274077198278353,0.11579318111583352,0.10923885010927689,0.10305551897101592,9.7222187708505589E-2]

{"sheet":"I1 Minor works & Operations","index":4,"n_rows":97,"n_cols":5,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I1 Minor works & Operations"}]
[]
[]
[null,"Minor works - safety"]
[]
[null,"User input"]
[]
[null,"Project costs","Inputs","Comments"]
[null,"Project upfront cost",{"$f":"'I3 Portfolio'!D46","v":210000},"Upfront capital cost in first year"]
[null,"Project ongoing cost",{"$f":"'I3 Portfolio'!D47","v":21000},"Ongoing cost per year in year two and onwards"]
[null,"Years of ongoing cost",{"$f":"'I3 Portfolio'!D48","v":10}]
[]
[null,"Timing of benefits","Inputs","Comments"]
[null,"Start year of benefits",{"$f":"+'I3 Portfolio'!D49","v":1},"Enter 0 if benefits start accruing in the first year"]
[null,"Years of benefit",{"$f":"'I3 Portfolio'!D50","v":10},"Number of years project is expected to deliver benefits"]
[]
[null,"Reported injuries","Avg reduction per year","Comments"]
[null,"Fatalities",{"$f":"+'I3 Portfolio'!D51","v":0.06},"Expected reduction in reported injuries per year"]
[null,"Serious injuries",{"$f":"+'I3 Portfolio'!D52","v":0.06}]
[null,"Minor injuries",{"$f":"+'I3 Portfolio'!D53","v":0.17}]
[]
[null,"Assumptions"]
[]
[null,"Average cost per reported accident","Cost by type","Comments"]
[null,"Fatalities",{"$f":"4094500*'I0 Overall'!C29/'I0 Overall'!C28","v":4111560.4166666665},"Source: Ministry of Transport (2016) Social cost of road crashes and injuries 2015 update"]
[null,"Serious injuries",{"$f":"760000*'I0 Overall'!C29/'I0 Overall'!C28","v":763166.66666666663},"Inflated to 2016 values. Figures have also been scaled up to include under- reporting"]
[null,"Minor injuries",{"$f":"75000*'I0 Overall'!C29/'I0 Overall'!C28","v":75312.5}]
[]
[null,"Minor works - Resilience"]
[]
[null,"User input"]
[]
[null,"Project costs","Inputs","Comments"]
[null,"Project upfront cost",{"$f":"+'I3 Portfolio'!T46","v":125000},"Upfront capital cost in first year"]
[null,"Project ongoing cost",{"$f":"+'I3 Portfolio'!T47","v":12500},"Ongoing cost per year in year two and onwards"]
[null,"Years of ongoing cost",{"$f":"+'I3 Portfolio'!T48","v":10}]
[]
[null,"Timing of benefits","Inputs","Comments"]
[null,"Start year of benefits",{"$f":"+'I3 Portfolio'!T49","v":1},"Enter 0 if benefits start accruing in the first year"]
[null,"Years of benefit",{"$f":"+'I3 Portfolio'!T50","v":10},"Number of years project is expected to deliver benefits"]
[]
[null,null,"User input","Comments"]
[null,"Disruptions avoided per year",{"$f":"+'I3 Portfolio'!T54","v":0.35},"Number of road closure that project is expected to reduce per year"]
[null,"Period of disruption (Days)",{"$f":"+'I3 Portfolio'!T55","v":1},"Average days it takes to restate road"]
[null,"AADT",{"$f":"+'I3 Portfolio'!T56","v":3700},"Annual average daily traffic"]
[null,"No. of trips effected",{"$f":"PRODUCT(C43:C45)","v":1295},"Expected number of trips affected due to closure."]
[null,"Reinstatement cost per closure",{"$f":"+'I3 Portfolio'!T57","v":110000}]
[null,"Expected reinstatement cost per year",{"$f":"C47*C43","v":38500}]
[]
[null,"Characteristics of routes","Original route","Detour route","Comments"]
[null,"Road type","Urban arterial","Urban other"]
[null,"Average speed",90,50,"Average speed on the road"]
[null,"Length of trip",{"$f":"+'I3 Portfolio'!T60","v":10},{"$f":"+'I3 Portfolio'!T63","v":15},"Measured in kilometres"]
[null,"VOC per km",{"$f":"'I4 Detailed VOC assumptions'!C32/100","v":0.28920000000000001},{"$f":"'I4 Detailed VOC assumptions'!D32/100","v":0.26811250000000003},"Dollars per km. Sourced from EEM"]
[null,"VOC per trip",{"$f":"C54*C53","v":2.8920000000000003},{"$f":"D54*D53","v":4.0216875000000005},"Dollars per trip"]
[null,"Hours per trip",{"$f":"C53/C52","v":0.1111111111111111},{"$f":"D53/D52","v":0.3},"Average hours required per trip"]
[null,"Time value per trip",{"$f":"C56*$C$67","v":2.4199661849651908},{"$f":"D56*$C$67","v":6.533908699406016},"hours per trip x value of time"]
[null,"Total cost per trip",{"$f":"C57+C55","v":5.3119661849651916},{"$f":"D57+D55","v":10.555596199406017}]
[]
[null,"Assumptions"]
[]
[null,"Value of time ($/hour)",null,"Comments"]
[null,"Urban arterial",{"$f":"16.27*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":21.77969566468672},"Table A4.3, NZ Transport Agency EEM. Values reflect base value of time for all periods "]
[null,"Urban other",{"$f":"16.23*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":21.726150008473603},"and vehicle types combined. Also inflated from 2002 values to 2016"]
[null,"Rural Strategic",{"$f":"23.25*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":31.123412673876231}]
[null,"Rural Other",{"$f":"22.72*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":30.413932729052384}]
[null,"Active scenario",{"$f":"SUMIFS(C63:C66,$B$63:$B$66,C51)","v":21.77969566468672}]
[]
[null,"Characteristics of routes","Original route","Detour route","Comments"]
[null,"Gradient",3,3,"Assumed gradient of original route and detour route"]
[]
[null,"Minor works - Efficiency"]
[]
[null,"User input"]
[]
[null,"Project costs","Inputs","Comments"]
[null,"Project upfront cost",{"$f":"+'I3 Portfolio'!L46","v":100000},"Upfront capital cost in first year"]
[null,"Project ongoing cost",{"$f":"+'I3 Portfolio'!L47","v":10000},"Ongoing cost per year in year two and onwards"]
[null,"Years of ongoing cost",{"$f":"+'I3 Portfolio'!L48","v":10}]
[]
[null,"Timing of benefits","Inputs","Comments"]
[null,"Start year of benefits",{"$f":"+'I3 Portfolio'!L49","v":1},"Enter 0 if benefits start accruing in the first year"]
[null,"Years of benefit",{"$f":"+'I3 Portfolio'!L50","v":10},"Number of years project is expected to deliver benefits"]
[null,"Road type","Urban other"]
[]
[null,"Total hours saved per year","Existing"]
[null,"Existing users",{"$f":"+'I3 Portfolio'!L65","v":9500},"These values can be calculated using current workbook used to assess minor works efficiency projects"]
[null,"New users",{"$f":"+'I3 Portfolio'!L66","v":475}]
[]
[null,"Assumptions"]
[]
[null,"Value of time","Existing users","New users","Comments"]
[null,"Urban arterial",{"$f":"C63","v":21.77969566468672},{"$f":"C93/2","v":10.88984783234336},"Rule of half has been applied to increased traffic"]
[null,"Urban other",{"$f":"C64","v":21.726150008473603},{"$f":"C94/2","v":10.863075004236801}]
[null,"Rural Strategic",31.123412673876231,{"$f":"C95/2","v":15.561706336938116}]
[null,"Rural Other",30.413932729052384,{"$f":"C96/2","v":15.206966364526192}]
[null,"Active scenario",{"$f":"SUMIF($B$93:$B$96,$C$84,$C$93:$C$96)","v":21.726150008473603},{"$f":"SUMIF($B$93:$B$96,$C$84,$D$93:$D$96)","v":10.863075004236801}]

{"sheet":"I2 Maintenance","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I2 Maintenance"}]
[]
[]
[null,"Maintenance inputs"]
[]
[null,"Scenario inputs"]
[]
[null,"Scenario",null,"Intervention level","IRI after intervention"]
[null,"Scenario 1",null,3.4000000000000012,1.5]
[null,"Scenario 2",null,4.0000000000000018,1.5]
[]
[null,"User input"]
[]
[null,"Road related inputs"]
[null,"AADT type",null,"Urban arterial"]
[]
[null,"AADT inputs",null,"Urban arterial","Urban other","Rural arterial","Rural other"]
[null,"Route length",null,1,1,1,1]
[null,"Passenger cars",null,15000,3000,10000,1000]
[null,"Light commercial vehicles",null,1000,{"$f":"E19*0.2","v":600},400,{"$f":"G19*0.2","v":200}]
[null,"Medium commercial vehicle",null,500,75,{"$f":"F19*0.1","v":1000},{"$f":"G19*0.1","v":100}]
[null,"HCV1",null,200,100,150,75]
[null,"HCV2",null,200,100,150,75]
[null,"Bus",null,50,10,40,6]
[null,"Modified structural number",null,6.5,5.5,6,5]
[]
[null,"Traffic growth rates"]
[null,"AADT growth rate",null,0.02]
[null,"AADT growth rate - Heavy vehicles",null,0.02]
[]
[null,"Treatment inputs"]
[null,"Initial IRI",null,1.5]
[]
[null,"Mill and resheet",null,200000]
[null,"Number of lanes",null,1]
[null,"IRI at t = 1",null,{"$f":"+'I2 Maintenance'!D32","v":1.5}]
[null,"IRI at t = 2",null,1.5229499999999996]
[null,"Enviromental constant numerator",null,{"$f":"+D37/D36-1","v":1.5299999999999647E-2}]
[]
[null,"ESA per vehicle"]
[null,"Passenger cars",null,0]
[null,"Light commercial vehicles",null,0]
[null,"Medium commercial vehicle",null,0.35]
[null,"HCV1",null,0.83]
[null,"HCV2",null,1.86]
[null,"Bus",null,0.5]
[]
[null,{"$f":"LEFT($D$15,5)&\" road type active scenario (cents/km June 2016)\"","v":"Urban road type active scenario (cents/km June 2016)"}]
[]
[null,"IRI","PC","LCV","MCV","HCV1","HCV2","Bus"]
[null,0,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C87,K87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D87,L87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E87,M87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F87,N87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G87,O87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H87,P87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B51+0.5","v":0.5},{"$f":"IF(LEFT($D$15,5)=\"Urban\",C88,K88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D88,L88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E88,M88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F88,N88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G88,O88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H88,P88)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B52+0.5","v":1},{"$f":"IF(LEFT($D$15,5)=\"Urban\",C89,K89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D89,L89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E89,M89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F89,N89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G89,O89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H89,P89)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B53+0.5","v":1.5},{"$f":"IF(LEFT($D$15,5)=\"Urban\",C90,K90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D90,L90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E90,M90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F90,N90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G90,O90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H90,P90)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B54+0.5","v":2},{"$f":"IF(LEFT($D$15,5)=\"Urban\",C91,K91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D91,L91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E91,M91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F91,N91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G91,O91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H91,P91)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,2.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C92,K92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D92,L92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E92,M92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F92,N92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G92,O92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H92,P92)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B56+0.5","v":3},{"$f":"IF(LEFT($D$15,5)=\"Urban\",C93,K93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.30124999999999996},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D93,L93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.30124999999999996},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E93,M93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.70291666666666663},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F93,N93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.90375000000000005},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G93,O93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.4058333333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H93,P93)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.80333333333333334}]
[null,3.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C94,K94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.80333333333333334},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D94,L94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.70291666666666663},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E94,M94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.3095833333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F94,N94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":3.1129166666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G94,O94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.4183333333333339},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H94,P94)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.8116666666666665}]
[null,4,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C95,K95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.6066666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D95,L95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.4058333333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E95,M95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.7195833333333335},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F95,N95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":6.3262499999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G95,O95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.5354166666666664},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H95,P95)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":5.7237499999999999}]
[null,4.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C96,K96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.7112500000000002},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D96,L96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.6108333333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E96,M96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":7.6316666666666659},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F96,N96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.2425},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G96,O96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":13.656666666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H96,P96)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":9.1379166666666656}]
[null,5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C97,K97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.0166666666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D97,L97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.2175000000000002},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E97,M97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.945416666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F97,N97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.761249999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G97,O97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.380416666666669},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H97,P97)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.953749999999999}]
[null,5.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C98,K98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":5.5229166666666663},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D98,L98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":6.0250000000000004},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E98,M98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.560416666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F98,N98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.681666666666668},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G98,O98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.505833333333332},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H98,P98)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":16.970416666666665}]
[null,6,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C99,K99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":7.1295833333333327},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D99,L99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.1337499999999991},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E99,M99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":18.376249999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F99,N99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":24.802916666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G99,O99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":32.032916666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H99,P99)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":21.288333333333334}]
[null,6.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C100,K100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.8366666666666678},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D100,L100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.342916666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E100,M100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":22.2925},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F100,N100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.125},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G100,O100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.760833333333338},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H100,P100)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.606249999999999}]
[null,7,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C101,K101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.543749999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D101,L101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.6525},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E101,M101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.208750000000002},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F101,N101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":35.547499999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G101,O101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":45.488749999999996},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H101,P101)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.924166666666668}]
[null,7.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C102,K102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.35125},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D102,L102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.962083333333334},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E102,M102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.225416666666668},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F102,N102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":40.97},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G102,O102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":52.317083333333336},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H102,P102)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.242083333333333}]
[null,8,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C103,K103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.15875},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D103,L103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":17.271666666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E103,M103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.141666666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F103,N103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":46.392500000000005},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G103,O103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.044999999999995},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H103,P103)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.660416666666663}]
[null,8.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C104,K104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":15.865833333333335},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D104,L104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.581250000000001},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E104,M104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.057916666666664},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F104,N104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":51.814999999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G104,O104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":65.77291666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H104,P104)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":42.877916666666671}]
[null,9,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C105,K105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":17.572916666666668},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D105,L105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":21.790416666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E105,M105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":41.974166666666662},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F105,N105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":57.036666666666662},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G105,O105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":72.500833333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H105,P105)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":47.095416666666665}]
[null,9.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C106,K106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.279999999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D106,L106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":23.99958333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E106,M106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":45.79},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F106,N106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":62.258333333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G106,O106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":79.02791666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H106,P106)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":51.312916666666666}]
[null,10,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C107,K107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":20.886666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D107,L107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.108333333333334},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E107,M107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":49.405000000000001},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F107,N107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":67.379583333333329},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G107,O107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":85.354166666666671},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H107,P107)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":55.43}]
[null,10.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C108,K108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":22.493333333333332},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D108,L108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.116666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E108,M108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":53.019999999999996},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F108,N108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":72.3},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G108,O108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":91.680416666666659},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H108,P108)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.446666666666665}]
[null,11,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C109,K109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":23.397083333333335},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D109,L109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.120833333333334},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E109,M109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":55.229166666666664},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F109,N109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":75.212083333333339},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G109,O109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":95.797499999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H109,P109)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":61.957083333333337}]
[null,11.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C110,K110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":24.200416666666669},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D110,L110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.924166666666668},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E110,M110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":57.337916666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F110,N110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":77.822916666666671},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G110,O110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":99.71374999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H110,P110)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":64.467500000000001}]
[null,12,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C111,K111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.003749999999997},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D111,L111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.727500000000003},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E111,M111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.346249999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F111,N111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":80.433749999999989},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G111,O111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":103.52958333333332},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H111,P111)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":66.877499999999998}]
[null,12.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C112,K112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.706666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D112,L112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":31.631249999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E112,M112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":61.354583333333331},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F112,N112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":83.044583333333335},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G112,O112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":107.44583333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H112,P112)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":69.287499999999994}]
[null,13,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C113,K113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.509999999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D113,L113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":32.434583333333329},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E113,M113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":63.362916666666671},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F113,N113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":85.655416666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G113,O113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":111.26166666666666},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H113,P113)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":71.697500000000005}]
[null,13.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C114,K114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":27.313333333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D114,L114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":33.237916666666671},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E114,M114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":65.471666666666664},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F114,N114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":88.266249999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G114,O114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":115.07749999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H114,P114)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":74.107500000000002}]
[null,14,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C115,K115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.116666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D115,L115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.041249999999998},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E115,M115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":67.48},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F115,N115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":90.977499999999992},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G115,O115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":118.99374999999999},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H115,P115)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":76.517499999999998}]
[null,14.5,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C116,K116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.81958333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D116,L116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.844583333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E116,M116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":69.48833333333333},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F116,N116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":93.588333333333338},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G116,O116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":122.80958333333332},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H116,P116)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":78.927499999999995}]
[null,15,{"$f":"IF(LEFT($D$15,5)=\"Urban\",C117,K117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.622916666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",D117,L117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":35.647916666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",E117,M117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":71.49666666666667},{"$f":"IF(LEFT($D$15,5)=\"Urban\",F117,N117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":96.199166666666656},{"$f":"IF(LEFT($D$15,5)=\"Urban\",G117,O117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":126.62541666666665},{"$f":"IF(LEFT($D$15,5)=\"Urban\",H117,P117)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":81.337500000000006}]
[]
[null,"Urban additional VOC due to roughness by vehicle class (cents/km July 2015)",null,null,null,null,null,null,null,"Rural additional VOC due to roughness by vehicle class (cents/km July 2015)"]
[null,"Source: EEM, pg 5-245",null,null,null,null,null,null,null,"Source: EEM, pg 5-246"]
[]
[null,"IRI","PC","LCV","MCV","HCV1","HCV2","Bus",null,"IRI","PC","LCV","MCV","HCV1","HCV2","Bus"]
[null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,{"$f":"+B87+0.5","v":0.5},0,0,0,0,0,0,null,{"$f":"+J87+0.5","v":0.5},0,0,0,0,0,0]
[null,{"$f":"+B88+0.5","v":1},0,0,0,0,0,0,null,{"$f":"+J88+0.5","v":1},0,0,0,0,0,0]
[null,{"$f":"+B89+0.5","v":1.5},0,0,0,0,0,0,null,{"$f":"+J89+0.5","v":1.5},0,0,0,0,0,0]
[null,{"$f":"+B90+0.5","v":2},0,0,0,0,0,0,null,{"$f":"+J90+0.5","v":2},0,0,0,0,0,0]
[null,2.5,0,0,0,0,0,0,null,2.5,0,0,0,0,0,0]
[null,{"$f":"+B92+0.5","v":3},0.3,0.3,0.7,0.9,1.4,0.8,null,{"$f":"+J92+0.5","v":3},0.2,0.2,0.5,0.7,1.1000000000000001,0.6]
[null,3.5,0.8,0.7,2.2999999999999998,3.1,4.4000000000000004,2.8,null,3.5,0.9,0.9,2.5,3.5,4.8,3.1]
[null,4,1.6,1.4,4.7,6.3,8.5,5.7,null,4,2.4,2.7,6.4,8.8000000000000007,11.1,7.4]
[null,4.5,2.7,2.6,7.6,10.199999999999999,13.6,9.1,null,4.5,4.4000000000000004,5.3,11.2,15.5,18.899999999999999,12.7]
[null,5,4,4.2,10.9,14.7,19.3,12.9,null,5,6.6,8.1999999999999993,16.3,22.7,27.3,18.2]
[null,5.5,5.5,6,14.5,19.600000000000001,25.4,16.899999999999999,null,5.5,8.9,11.1,21.3,29.8,35.6,23.7]
[null,6,7.1,8.1,18.3,24.7,31.9,21.2,null,6,11,14,26.2,36.6,43.7,29]
[null,6.5,8.8000000000000007,10.3,22.2,30,38.6,25.5,null,6.5,13.2,16.899999999999999,31,43.2,51.7,34.200000000000003]
[null,7,10.5,12.6,26.1,35.4,45.3,29.8,null,7,15.3,19.8,35.700000000000003,49.8,59.7,39.4]
[null,7.5,12.3,14.9,30.1,40.799999999999997,52.1,34.1,null,7.5,17.600000000000001,22.8,40.6,56.6,67.900000000000006,44.7]
[null,8,14.1,17.2,34,46.2,58.8,38.5,null,8,18.5,23.8,42.8,59.2,72,47.2]
[null,8.5,15.8,19.5,37.9,51.6,65.5,42.7,null,8.5,19.3,24.6,44.8,61.8,75.900000000000006,49.6]
[null,9,17.5,21.7,41.8,56.8,72.2,46.9,null,9,20,25.5,46.8,64.400000000000006,79.7,52]
[null,9.5,19.2,23.9,45.6,62,78.7,51.1,null,9.5,20.8,26.3,48.9,67,83.6,54.4]
[null,10,20.8,26,49.2,67.099999999999994,85,55.2,null,10,21.6,27.2,50.9,69.7,87.5,56.8]
[null,10.5,22.4,28,52.8,72,91.3,59.2,null,10.5,22.4,28,52.9,72.3,91.4,59.3]
[null,11,23.3,29,55,74.900000000000006,95.4,61.7,null,11,23.2,28.9,55,74.900000000000006,95.3,61.7]
[null,11.5,24.1,29.8,57.1,77.5,99.3,64.2,null,11.5,24,29.7,57,77.5,99.1,64.099999999999994]
[null,12,24.9,30.6,59.1,80.099999999999994,103.1,66.599999999999994,null,12,24.8,30.6,59.1,80.099999999999994,103,66.5]
[null,12.5,25.6,31.5,61.1,82.7,107,69,null,12.5,25.6,31.4,61.1,82.7,106.9,69]
[null,13,26.4,32.299999999999997,63.1,85.3,110.8,71.400000000000006,null,13,26.4,32.299999999999997,63.1,85.3,110.8,71.400000000000006]
[null,13.5,27.2,33.1,65.2,87.9,114.6,73.8,null,13.5,27.2,33.1,65.2,87.9,114.7,73.8]
[null,14,28,33.9,67.2,90.6,118.5,76.2,null,14,28,34,67.2,90.6,118.5,76.2]
[null,14.5,28.7,34.700000000000003,69.2,93.2,122.3,78.599999999999994,null,14.5,28.8,34.799999999999997,69.2,93.2,122.4,78.599999999999994]
[null,15,29.5,35.5,71.2,95.8,126.1,81,null,15,29.6,35.700000000000003,71.3,95.8,126.3,81.099999999999994]

{"sheet":"I2.1 Maintenance LoS","index":6,"n_rows":121,"n_cols":22,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I2.1 Maintenance LoS"}]
["Inputs and assumptions for minor works projects"]
[]
[null,"Maintenance inputs"]
[]
[null,"Scenario inputs"]
[]
[null,"Scenario",null,"Intervention level","IRI after intervention"]
[null,"Scenario 1",null,3.0000000000000009,1.5]
[null,"Scenario 2",null,3.2000000000000011,1.5]
[null,"Scenario 3",null,3.4000000000000012,1.5]
[null,"Scenario 4",null,3.6000000000000014,1.5]
[null,"Scenario 5",null,3.8000000000000016,1.5]
[null,"Scenario 6",null,4.0000000000000018,1.5]
[]
[]
[null,"User input"]
[]
[null,"Road related inputs"]
[null,"AADT type",null,"Urban arterial"]
[]
[null,"AADT inputs",null,"Urban arterial","Urban other","Rural arterial","Rural other"]
[null,"Route length",null,1,1,1,1]
[null,"Passenger cars",null,15000,3000,5000,1000]
[null,"Light commercial vehicles",null,1000,200,670,70]
[null,"Medium commercial vehicle",null,500,100,330,30]
[null,"HCV1",null,200,40,130,10]
[null,"HCV2",null,200,40,130,10]
[null,"Bus",null,50,10,30,0]
[null,"Modified structural number",null,6.5,5.5,6,5]
[]
[null,"Traffic growth rates"]
[null,"AADT growth rate",null,0.02]
[null,"AADT growth rate - Heavy vehicles",null,0.02]
[]
[null,"Treatment inputs"]
[null,"Initial IRI",null,1.5]
[]
[null,"Mill and resheet",null,200000]
[null,"Number of lanes",null,1]
[null,"IRI at t = 1",null,{"$f":"+'I2.1 Maintenance LoS'!D37","v":1.5}]
[null,"IRI at t = 2",null,1.5229499999999996]
[null,"Enviromental constant numerator",null,{"$f":"+D42/D41-1","v":1.5299999999999647E-2}]
[]
[null,"ESA per vehicle"]
[null,"Passenger cars",null,0]
[null,"Light commercial vehicles",null,0]
[null,"Medium commercial vehicle",null,0.35]
[null,"HCV1",null,0.83]
[null,"HCV2",null,1.86]
[null,"Bus",null,0.5]
[]
[null,"Assumptions"]
[]
[null,"IRI","PC",null,"LCV",null,"MCV",null,"HCV1",null,"HCV2",null,"Bus",null,null,"IRI",{"$f":"LEFT($D$20,5)&\" road type active scenario (cents/km June 2016)\"","v":"Urban road type active scenario (cents/km June 2016)"}]
[null,null,"Urban","Rural","Urban","Rural","Urban","Rural","Urban","Rural","Urban","Rural","Urban","Rural",null,null,"PC","LCV","MCV","HCV1","HCV2","Bus"]
[null,0,{"$f":"D91","v":0},{"$f":"M91","v":0},{"$f":"E91","v":0},{"$f":"N91","v":0},{"$f":"F91","v":0},{"$f":"O91","v":0},{"$f":"G91","v":0},{"$f":"P91","v":0},{"$f":"H91","v":0},{"$f":"Q91","v":0},{"$f":"I91","v":0},{"$f":"R91","v":0},null,0,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C57,D57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E57,F57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G57,H57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I57,J57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K57,L57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M57,N57)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B57+0.5","v":0.5},{"$f":"D92","v":0},{"$f":"M92","v":0},{"$f":"E92","v":0},{"$f":"N92","v":0},{"$f":"F92","v":0},{"$f":"O92","v":0},{"$f":"G92","v":0},{"$f":"P92","v":0},{"$f":"H92","v":0},{"$f":"Q92","v":0},{"$f":"I92","v":0},{"$f":"R92","v":0},null,{"$f":"+P57+0.5","v":0.5},{"$f":"IF(LEFT($D$20,5)=\"Urban\",C58,D58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E58,F58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G58,H58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I58,J58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K58,L58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M58,N58)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B58+0.5","v":1},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+P58+0.5","v":1},{"$f":"IF(LEFT($D$20,5)=\"Urban\",C59,D59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E59,F59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G59,H59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I59,J59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K59,L59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M59,N59)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B59+0.5","v":1.5},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+P59+0.5","v":1.5},{"$f":"IF(LEFT($D$20,5)=\"Urban\",C60,D60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E60,F60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G60,H60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I60,J60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K60,L60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M60,N60)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B60+0.5","v":2},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+P60+0.5","v":2},{"$f":"IF(LEFT($D$20,5)=\"Urban\",C61,D61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E61,F61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G61,H61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I61,J61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K61,L61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M61,N61)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,2.5,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C62,D62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E62,F62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G62,H62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I62,J62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K62,L62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M62,N62)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0}]
[null,{"$f":"+B62+0.5","v":3},0.3,0.2,0.3,0.2,0.7,0.5,0.9,0.7,1.4,1.1000000000000001,0.8,0.6,null,{"$f":"+P62+0.5","v":3},{"$f":"IF(LEFT($D$20,5)=\"Urban\",C63,D63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.30124999999999996},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E63,F63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.30124999999999996},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G63,H63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.70291666666666663},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I63,J63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.90375000000000005},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K63,L63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.4058333333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M63,N63)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.80333333333333334}]
[null,3.5,0.8,0.9,0.7,0.9,2.2999999999999998,2.5,3.1,3.5,4.4000000000000004,4.8,2.8,3.1,null,3.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C64,D64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.80333333333333334},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E64,F64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":0.70291666666666663},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G64,H64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.3095833333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I64,J64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":3.1129166666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K64,L64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.4183333333333339},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M64,N64)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.8116666666666665}]
[null,4,1.6,2.4,1.4,2.7,4.7,6.4,6.3,8.8000000000000007,8.5,11.1,5.7,7.4,null,4,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C65,D65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.6066666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E65,F65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":1.4058333333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G65,H65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.7195833333333335},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I65,J65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":6.3262499999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K65,L65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.5354166666666664},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M65,N65)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":5.7237499999999999}]
[null,4.5,2.7,4.4000000000000004,2.6,5.3,7.6,11.2,10.199999999999999,15.5,13.6,18.899999999999999,9.1,12.7,null,4.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C66,D66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.7112500000000002},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E66,F66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":2.6108333333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G66,H66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":7.6316666666666659},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I66,J66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.2425},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K66,L66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":13.656666666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M66,N66)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":9.1379166666666656}]
[null,5,4,6.6,4.2,8.1999999999999993,10.9,16.3,14.7,22.7,19.3,27.3,12.9,18.2,null,5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C67,D67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.0166666666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E67,F67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":4.2175000000000002},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G67,H67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.945416666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I67,J67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.761249999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K67,L67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.380416666666669},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M67,N67)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.953749999999999}]
[null,5.5,5.5,8.9,6,11.1,14.5,21.3,19.600000000000001,29.8,25.4,35.6,16.899999999999999,23.7,null,5.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C68,D68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":5.5229166666666663},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E68,F68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":6.0250000000000004},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G68,H68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.560416666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I68,J68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.681666666666668},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K68,L68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.505833333333332},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M68,N68)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":16.970416666666665}]
[null,6,7.1,11,8.1,14,18.3,26.2,24.7,36.6,31.9,43.7,21.2,29,null,6,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C69,D69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":7.1295833333333327},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E69,F69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.1337499999999991},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G69,H69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":18.376249999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I69,J69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":24.802916666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K69,L69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":32.032916666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M69,N69)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":21.288333333333334}]
[null,6.5,8.8000000000000007,13.2,10.3,16.899999999999999,22.2,31,30,43.2,38.6,51.7,25.5,34.200000000000003,null,6.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C70,D70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":8.8366666666666678},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E70,F70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.342916666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G70,H70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":22.2925},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I70,J70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.125},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K70,L70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.760833333333338},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M70,N70)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.606249999999999}]
[null,7,10.5,15.3,12.6,19.8,26.1,35.700000000000003,35.4,49.8,45.3,59.7,29.8,39.4,null,7,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C71,D71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":10.543749999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E71,F71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.6525},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G71,H71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.208750000000002},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I71,J71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":35.547499999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K71,L71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":45.488749999999996},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M71,N71)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.924166666666668}]
[null,7.5,12.3,17.600000000000001,14.9,22.8,30.1,40.6,40.799999999999997,56.6,52.1,67.900000000000006,34.1,44.7,null,7.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C72,D72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":12.35125},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E72,F72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.962083333333334},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G72,H72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.225416666666668},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I72,J72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":40.97},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K72,L72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":52.317083333333336},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M72,N72)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.242083333333333}]
[null,8,14.1,18.5,17.2,23.8,34,42.8,46.2,59.2,58.8,72,38.5,47.2,null,8,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C73,D73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":14.15875},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E73,F73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":17.271666666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G73,H73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.141666666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I73,J73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":46.392500000000005},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K73,L73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.044999999999995},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M73,N73)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.660416666666663}]
[null,8.5,15.8,19.3,19.5,24.6,37.9,44.8,51.6,61.8,65.5,75.900000000000006,42.7,49.6,null,8.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C74,D74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":15.865833333333335},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E74,F74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.581250000000001},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G74,H74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":38.057916666666664},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I74,J74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":51.814999999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K74,L74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":65.77291666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M74,N74)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":42.877916666666671}]
[null,9,17.5,20,21.7,25.5,41.8,46.8,56.8,64.400000000000006,72.2,79.7,46.9,52,null,9,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C75,D75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":17.572916666666668},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E75,F75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":21.790416666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G75,H75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":41.974166666666662},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I75,J75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":57.036666666666662},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K75,L75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":72.500833333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M75,N75)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":47.095416666666665}]
[null,9.5,19.2,20.8,23.9,26.3,45.6,48.9,62,67,78.7,83.6,51.1,54.4,null,9.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C76,D76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":19.279999999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E76,F76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":23.99958333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G76,H76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":45.79},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I76,J76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":62.258333333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K76,L76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":79.02791666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M76,N76)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":51.312916666666666}]
[null,10,20.8,21.6,26,27.2,49.2,50.9,67.099999999999994,69.7,85,87.5,55.2,56.8,null,10,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C77,D77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":20.886666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E77,F77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.108333333333334},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G77,H77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":49.405000000000001},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I77,J77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":67.379583333333329},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K77,L77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":85.354166666666671},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M77,N77)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":55.43}]
[null,10.5,22.4,22.4,28,28,52.8,52.9,72,72.3,91.3,91.4,59.2,59.3,null,10.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C78,D78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":22.493333333333332},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E78,F78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.116666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G78,H78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":53.019999999999996},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I78,J78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":72.3},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K78,L78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":91.680416666666659},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M78,N78)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.446666666666665}]
[null,11,23.3,23.2,29,28.9,55,55,74.900000000000006,74.900000000000006,95.4,95.3,61.7,61.7,null,11,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C79,D79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":23.397083333333335},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E79,F79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.120833333333334},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G79,H79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":55.229166666666664},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I79,J79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":75.212083333333339},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K79,L79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":95.797499999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M79,N79)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":61.957083333333337}]
[null,11.5,24.1,24,29.8,29.7,57.1,57,77.5,77.5,99.3,99.1,64.2,64.099999999999994,null,11.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C80,D80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":24.200416666666669},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E80,F80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.924166666666668},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G80,H80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":57.337916666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I80,J80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":77.822916666666671},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K80,L80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":99.71374999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M80,N80)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":64.467500000000001}]
[null,12,24.9,24.8,30.6,30.6,59.1,59.1,80.099999999999994,80.099999999999994,103.1,103,66.599999999999994,66.5,null,12,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C81,D81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.003749999999997},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E81,F81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":30.727500000000003},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G81,H81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":59.346249999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I81,J81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":80.433749999999989},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K81,L81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":103.52958333333332},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M81,N81)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":66.877499999999998}]
[null,12.5,25.6,25.6,31.5,31.4,61.1,61.1,82.7,82.7,107,106.9,69,69,null,12.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C82,D82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":25.706666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E82,F82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":31.631249999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G82,H82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":61.354583333333331},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I82,J82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":83.044583333333335},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K82,L82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":107.44583333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M82,N82)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":69.287499999999994}]
[null,13,{"$f":"D117","v":26.4},26.4,32.299999999999997,32.299999999999997,63.1,63.1,85.3,85.3,110.8,110.8,71.400000000000006,71.400000000000006,null,13,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C83,D83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":26.509999999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E83,F83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":32.434583333333329},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G83,H83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":63.362916666666671},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I83,J83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":85.655416666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K83,L83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":111.26166666666666},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M83,N83)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":71.697500000000005}]
[null,13.5,27.2,27.2,33.1,33.1,65.2,65.2,87.9,87.9,114.6,114.7,73.8,73.8,null,13.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C84,D84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":27.313333333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E84,F84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":33.237916666666671},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G84,H84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":65.471666666666664},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I84,J84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":88.266249999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K84,L84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":115.07749999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M84,N84)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":74.107500000000002}]
[null,14,28,28,33.9,34,67.2,67.2,90.6,90.6,118.5,118.5,76.2,76.2,null,14,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C85,D85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.116666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E85,F85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.041249999999998},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G85,H85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":67.48},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I85,J85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":90.977499999999992},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K85,L85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":118.99374999999999},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M85,N85)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":76.517499999999998}]
[null,14.5,28.7,28.8,34.700000000000003,34.799999999999997,69.2,69.2,93.2,93.2,122.3,122.4,78.599999999999994,78.599999999999994,null,14.5,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C86,D86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":28.81958333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E86,F86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":34.844583333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G86,H86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":69.48833333333333},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I86,J86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":93.588333333333338},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K86,L86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":122.80958333333332},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M86,N86)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":78.927499999999995}]
[null,15,29.5,29.6,35.5,35.700000000000003,71.2,71.3,95.8,95.8,126.1,126.3,81,81.099999999999994,null,15,{"$f":"IF(LEFT($D$20,5)=\"Urban\",C87,D87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":29.622916666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",E87,F87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":35.647916666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",G87,H87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":71.49666666666667},{"$f":"IF(LEFT($D$20,5)=\"Urban\",I87,J87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":96.199166666666656},{"$f":"IF(LEFT($D$20,5)=\"Urban\",K87,L87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":126.62541666666665},{"$f":"IF(LEFT($D$20,5)=\"Urban\",M87,N87)*('I0 Overall'!$C$29/'I0 Overall'!$C$28)","v":81.337500000000006}]
[]
[null,"Urban additional VOC due to roughness by vehicle class (cents/km July 2015)",null,null,null,null,null,null,"EEM, pg 5-245",null,"Rural additional VOC due to roughness by vehicle class (cents/km July 2015)",null,null,null,null,null,null,"EEM, pg 5-246"]
[null,"IRI",null,"PC","LCV","MCV","HCV1","HCV2","Bus",null,"IRI",null,"PC","LCV","MCV","HCV1","HCV2","Bus"]
[null,0,null,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0]
[null,{"$f":"+B91+0.5","v":0.5},null,0,0,0,0,0,0,null,{"$f":"+K91+0.5","v":0.5},null,0,0,0,0,0,0]
[null,{"$f":"+B92+0.5","v":1},null,0,0,0,0,0,0,null,{"$f":"+K92+0.5","v":1},null,0,0,0,0,0,0]
[null,{"$f":"+B93+0.5","v":1.5},null,0,0,0,0,0,0,null,{"$f":"+K93+0.5","v":1.5},null,0,0,0,0,0,0]
[null,{"$f":"+B94+0.5","v":2},null,0,0,0,0,0,0,null,{"$f":"+K94+0.5","v":2},null,0,0,0,0,0,0]
[null,2.5,null,0,0,0,0,0,0,null,2.5,null,0,0,0,0,0,0]
[null,{"$f":"+B96+0.5","v":3},null,0.3,0.3,0.7,0.9,1.4,0.8,null,{"$f":"+K96+0.5","v":3},null,0.2,0.2,0.5,0.7,1.1000000000000001,0.6]
[null,3.5,null,0.8,0.7,2.2999999999999998,3.1,4.4000000000000004,2.8,null,3.5,null,0.9,0.9,2.5,3.5,4.8,3.1]
[null,4,null,1.6,1.4,4.7,6.3,8.5,5.7,null,4,null,2.4,2.7,6.4,8.8000000000000007,11.1,7.4]
[null,4.5,null,2.7,2.6,7.6,10.199999999999999,13.6,9.1,null,4.5,null,4.4000000000000004,5.3,11.2,15.5,18.899999999999999,12.7]
[null,5,null,4,4.2,10.9,14.7,19.3,12.9,null,5,null,6.6,8.1999999999999993,16.3,22.7,27.3,18.2]
[null,5.5,null,5.5,6,14.5,19.600000000000001,25.4,16.899999999999999,null,5.5,null,8.9,11.1,21.3,29.8,35.6,23.7]
[null,6,null,7.1,8.1,18.3,24.7,31.9,21.2,null,6,null,11,14,26.2,36.6,43.7,29]
[null,6.5,null,8.8000000000000007,10.3,22.2,30,38.6,25.5,null,6.5,null,13.2,16.899999999999999,31,43.2,51.7,34.200000000000003]
[null,7,null,10.5,12.6,26.1,35.4,45.3,29.8,null,7,null,15.3,19.8,35.700000000000003,49.8,59.7,39.4]
[null,7.5,null,12.3,14.9,30.1,40.799999999999997,52.1,34.1,null,7.5,null,17.600000000000001,22.8,40.6,56.6,67.900000000000006,44.7]
[null,8,null,14.1,17.2,34,46.2,58.8,38.5,null,8,null,18.5,23.8,42.8,59.2,72,47.2]
[null,8.5,null,15.8,19.5,37.9,51.6,65.5,42.7,null,8.5,null,19.3,24.6,44.8,61.8,75.900000000000006,49.6]
[null,9,null,17.5,21.7,41.8,56.8,72.2,46.9,null,9,null,20,25.5,46.8,64.400000000000006,79.7,52]
[null,9.5,null,19.2,23.9,45.6,62,78.7,51.1,null,9.5,null,20.8,26.3,48.9,67,83.6,54.4]
[null,10,null,20.8,26,49.2,67.099999999999994,85,55.2,null,10,null,21.6,27.2,50.9,69.7,87.5,56.8]
[null,10.5,null,22.4,28,52.8,72,91.3,59.2,null,10.5,null,22.4,28,52.9,72.3,91.4,59.3]
[null,11,null,23.3,29,55,74.900000000000006,95.4,61.7,null,11,null,23.2,28.9,55,74.900000000000006,95.3,61.7]
[null,11.5,null,24.1,29.8,57.1,77.5,99.3,64.2,null,11.5,null,24,29.7,57,77.5,99.1,64.099999999999994]
[null,12,null,24.9,30.6,59.1,80.099999999999994,103.1,66.599999999999994,null,12,null,24.8,30.6,59.1,80.099999999999994,103,66.5]
[null,12.5,null,25.6,31.5,61.1,82.7,107,69,null,12.5,null,25.6,31.4,61.1,82.7,106.9,69]
[null,13,null,26.4,32.299999999999997,63.1,85.3,110.8,71.400000000000006,null,13,null,26.4,32.299999999999997,63.1,85.3,110.8,71.400000000000006]
[null,13.5,null,27.2,33.1,65.2,87.9,114.6,73.8,null,13.5,null,27.2,33.1,65.2,87.9,114.7,73.8]
[null,14,null,28,33.9,67.2,90.6,118.5,76.2,null,14,null,28,34,67.2,90.6,118.5,76.2]
[null,14.5,null,28.7,34.700000000000003,69.2,93.2,122.3,78.599999999999994,null,14.5,null,28.8,34.799999999999997,69.2,93.2,122.4,78.599999999999994]
[null,15,null,29.5,35.5,71.2,95.8,126.1,81,null,15,null,29.6,35.700000000000003,71.3,95.8,126.3,81.099999999999994]

{"sheet":"I3 Portfolio","index":7,"n_rows":72,"n_cols":43,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I3 Portfolio"}]
[]
[]
[null,"Assumptions"]
[]
[null,"Funding and service level improvements"]
[]
[null,"Funding level","Value"]
[null,"Funding available for minor works",4000000,"This is in NPV terms "]
[]
[null,"Service level improvements","Value"]
[null,"DSI prevented",0.3,"Service level improvements represent the improvement targets the road authority is seeking to"]
[null,"Detour distance avoided (km)",50000,"achieve "]
[null,"Time saved (hours)",85000]
[]
[null,"Safety"]
[]
[null,"Average cost per reported accident","Cost by type","Comments"]
[null,"Fatalities",{"$f":"4094500*'I0 Overall'!C29/'I0 Overall'!C28","v":4111560.4166666665},"Source: Ministry of Transport (2016) Social cost of road crashes and injuries 2015 update"]
[null,"Serious injuries",{"$f":"760000*'I0 Overall'!C29/'I0 Overall'!C28","v":763166.66666666663},"Inflated to 2016 values. Figures have also been scaled up to include under- reporting"]
[null,"Minor injuries",{"$f":"75000*'I0 Overall'!C29/'I0 Overall'!C28","v":75312.5}]
[]
[null,"Resilience"]
[]
[null,"Characteristics of routes","original route","detour route","Comments"]
[null,"Gradient",3,3,"Assumed gradient of original route and detour route"]
[]
[null,"Value of time ($/hour)",null,"Comments"]
[null,"Urban arterial",{"$f":"16.27*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":21.77969566468672},"Table A4.3, NZ Transport Agency EEM. Values reflect base value of time for all periods "]
[null,"Urban other",{"$f":"16.23*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":21.726150008473603},"and vehicle types combined. Also inflated from 2002 values to 2016"]
[null,"Rural Strategic",{"$f":"23.25*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":31.123412673876231}]
[null,"Rural Other",{"$f":"22.72*'I0 Overall'!$C$29/'I0 Overall'!$C$15","v":30.413932729052384}]
[]
[null,"Efficiency"]
[]
[null,"Value of time ($/hour)","Existing users","New users","Comments"]
[null,"Urban arterial",{"$f":"C29","v":21.77969566468672},{"$f":"C37/2","v":10.88984783234336},"Rule of half has been applied to new users"]
[null,"Urban other",{"$f":"C30","v":21.726150008473603},{"$f":"C38/2","v":10.863075004236801}]
[null,"Rural strategic",31.123412673876231,{"$f":"C39/2","v":15.561706336938116}]
[null,"Rural other",30.413932729052384,{"$f":"C40/2","v":15.206966364526192}]
[]
[null,"Minor works project inputs"]
[]
[null,"Inputs","Relevant project type","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Project type","All","Safety","Safety","Safety","Safety","Safety","Safety","Safety","Safety","Efficiency","Efficiency","Efficiency","Efficiency","Efficiency","Efficiency","Efficiency","Efficiency","Resilience","Resilience","Resilience","Resilience","Resilience","Resilience","Resilience","Resilience"]
[null,"Project upfront cost","All",210000,60000,300000,100000,210000,300000,290000,280000,100000,180000,250000,250000,300000,50000,90000,300000,125000,165000,180000,96000,300000,300000,206000,120000]
[null,"Project ongoing cost","All",21000,2500,30000,10000,21000,40000,30000,30000,{"$f":"L46*0.1","v":10000},{"$f":"M46*0.1","v":18000},25000,25000,30000,5000,9000,30000,12500,{"$f":"U46*0.1","v":16500},18000,9600,30000,30000,{"$f":"Z46*0.1","v":20600},{"$f":"AA46*0.1","v":12000}]
[null,"Years of ongoing cost","All",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Start year of benefits","All",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Years of benefit","All",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Reduced fatalities per year","Safety related",0.06,0.01,0.08,0.02,0.03,0.12,0.1,0.1]
[null,"Reduced serious injuries per year","Safety related",0.06,0.01,0.08,0.02,0.03,0.12,0.1,0.1]
[null,"Reduced minor injuries per year","Safety related",0.17,0.03,0.23,0.06,0.09,0.35,0.28000000000000003,0.28000000000000003]
[null,"Disruptions avoided per year","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0.3,0.4,0.2,0.25,0.45,0.35,0.25]
[null,"Period of disruption (Days)","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,1,2,2,2,1]
[null,"AADT","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3700,5000,8000,3100,9700,11000,7100,3300]
[null,"Reinstatement cost per closure","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110000,120000,250000,80000,260000,240000,270000,110000]
[null,"Original route - Road type","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban arterial","Rural Strategic","Urban arterial","Rural Strategic","Urban arterial","Urban arterial","Urban arterial","Urban arterial"]
[null,"Original route - Average speed","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90,90,90,90,90,90,90]
[null,"Length of original trip","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,13,10,4,6,8,13,6]
[null,"Alternative route - Road type","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban other","Rural Other","Urban other","Rural Other","Urban other","Urban other","Urban other","Urban other"]
[null,"Alternative route - Average speed","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,50,50,50,50,50,50,50]
[null,"Length of alternative trip","Resilience related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,30,15,15,14,15,20,16]
[null,"Road type","Efficiency related",null,null,null,null,null,null,null,null,"Urban other","Rural Strategic","Rural Other","Urban arterial","Urban other","Rural Strategic","Rural Other","Urban arterial"]
[null,"Hours saved per year existing users","Efficiency related",null,null,null,null,null,null,null,null,9500,17500,20000,22500,20000,5000,7500,12400]
[null,"Hours saved per year new users","Efficiency related",null,null,null,null,null,null,null,null,{"$f":"L65*0.05","v":475},{"$f":"M65*0.05","v":875},1000,1125,1000,250,375,620]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(V54:V56)","v":6400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V70*V71","v":32000}]

{"sheet":"I4 Detailed VOC assumptions","index":8,"n_rows":148,"n_cols":42,"rows_kept":148,"cut":false,"hidden":false,"merged":[[94,2,94,14],[65,2,65,14],[36,2,36,14],[123,2,123,14]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"I4 Detailed VOC assumptions"}]
[]
[]
[]
[null,"Detailed VOC assumptions for minor works - resilience"]
[]
[null,"VOC for original route (cents/km)"]
[]
[null,null,"Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Road type",{"$f":"'I3 Portfolio'!D58","v":0},{"$f":"'I3 Portfolio'!E58","v":0},{"$f":"'I3 Portfolio'!F58","v":0},{"$f":"'I3 Portfolio'!G58","v":0},{"$f":"'I3 Portfolio'!H58","v":0},{"$f":"'I3 Portfolio'!I58","v":0},{"$f":"'I3 Portfolio'!J58","v":0},{"$f":"'I3 Portfolio'!K58","v":0},{"$f":"'I3 Portfolio'!L58","v":0},{"$f":"'I3 Portfolio'!M58","v":0},{"$f":"'I3 Portfolio'!N58","v":0},{"$f":"'I3 Portfolio'!O58","v":0},{"$f":"'I3 Portfolio'!P58","v":0},{"$f":"'I3 Portfolio'!Q58","v":0},{"$f":"'I3 Portfolio'!R58","v":0},{"$f":"'I3 Portfolio'!S58","v":0},{"$f":"'I3 Portfolio'!T58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!U58","v":"Rural Strategic"},{"$f":"'I3 Portfolio'!V58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!W58","v":"Rural Strategic"},{"$f":"'I3 Portfolio'!X58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!Y58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!Z58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!AA58","v":"Urban arterial"},{"$f":"'I3 Portfolio'!AB58","v":0},{"$f":"'I3 Portfolio'!AC58","v":0},{"$f":"'I3 Portfolio'!AD58","v":0},{"$f":"'I3 Portfolio'!AE58","v":0},{"$f":"'I3 Portfolio'!AF58","v":0},{"$f":"'I3 Portfolio'!AG58","v":0},{"$f":"'I3 Portfolio'!AH58","v":0},{"$f":"'I3 Portfolio'!AI58","v":0},{"$f":"'I3 Portfolio'!AJ58","v":0},{"$f":"'I3 Portfolio'!AK58","v":0},{"$f":"'I3 Portfolio'!AL58","v":0},{"$f":"'I3 Portfolio'!AM58","v":0},{"$f":"'I3 Portfolio'!AN58","v":0},{"$f":"'I3 Portfolio'!AO58","v":0},{"$f":"'I3 Portfolio'!AP58","v":0},{"$f":"'I3 Portfolio'!AQ58","v":0}]
[null,"Speed",{"$f":"'I3 Portfolio'!D59","v":0},{"$f":"'I3 Portfolio'!E59","v":0},{"$f":"'I3 Portfolio'!F59","v":0},{"$f":"'I3 Portfolio'!G59","v":0},{"$f":"'I3 Portfolio'!H59","v":0},{"$f":"'I3 Portfolio'!I59","v":0},{"$f":"'I3 Portfolio'!J59","v":0},{"$f":"'I3 Portfolio'!K59","v":0},{"$f":"'I3 Portfolio'!L59","v":0},{"$f":"'I3 Portfolio'!M59","v":0},{"$f":"'I3 Portfolio'!N59","v":0},{"$f":"'I3 Portfolio'!O59","v":0},{"$f":"'I3 Portfolio'!P59","v":0},{"$f":"'I3 Portfolio'!Q59","v":0},{"$f":"'I3 Portfolio'!R59","v":0},{"$f":"'I3 Portfolio'!S59","v":0},{"$f":"'I3 Portfolio'!T59","v":90},{"$f":"'I3 Portfolio'!U59","v":90},{"$f":"'I3 Portfolio'!V59","v":90},{"$f":"'I3 Portfolio'!W59","v":90},{"$f":"'I3 Portfolio'!X59","v":90},{"$f":"'I3 Portfolio'!Y59","v":90},{"$f":"'I3 Portfolio'!Z59","v":90},{"$f":"'I3 Portfolio'!AA59","v":90},{"$f":"'I3 Portfolio'!AB59","v":0},{"$f":"'I3 Portfolio'!AC59","v":0},{"$f":"'I3 Portfolio'!AD59","v":0},{"$f":"'I3 Portfolio'!AE59","v":0},{"$f":"'I3 Portfolio'!AF59","v":0},{"$f":"'I3 Portfolio'!AG59","v":0},{"$f":"'I3 Portfolio'!AH59","v":0},{"$f":"'I3 Portfolio'!AI59","v":0},{"$f":"'I3 Portfolio'!AJ59","v":0},{"$f":"'I3 Portfolio'!AK59","v":0},{"$f":"'I3 Portfolio'!AL59","v":0},{"$f":"'I3 Portfolio'!AM59","v":0},{"$f":"'I3 Portfolio'!AN59","v":0},{"$f":"'I3 Portfolio'!AO59","v":0},{"$f":"'I3 Portfolio'!AP59","v":0},{"$f":"'I3 Portfolio'!AQ59","v":0}]
[null,"Gradient",{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3},{"$f":"'I1 Minor works & Operations'!$C$70","v":3}]
[null,"VOC - 2015",{"$f":"IFERROR(INDEX(CHOOSE(MATCH(C$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(C$11,$B$39:$B$61,0),MATCH(C$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(D$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(D$11,$B$39:$B$61,0),MATCH(D$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(E$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(E$11,$B$39:$B$61,0),MATCH(E$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(F$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(F$11,$B$39:$B$61,0),MATCH(F$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(G$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(G$11,$B$39:$B$61,0),MATCH(G$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(H$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(H$11,$B$39:$B$61,0),MATCH(H$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(I$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(I$11,$B$39:$B$61,0),MATCH(I$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(J$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(J$11,$B$39:$B$61,0),MATCH(J$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(K$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(K$11,$B$39:$B$61,0),MATCH(K$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(L$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(L$11,$B$39:$B$61,0),MATCH(L$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(M$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(M$11,$B$39:$B$61,0),MATCH(M$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(N$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(N$11,$B$39:$B$61,0),MATCH(N$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(O$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(O$11,$B$39:$B$61,0),MATCH(O$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(P$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(P$11,$B$39:$B$61,0),MATCH(P$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Q$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Q$11,$B$39:$B$61,0),MATCH(Q$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(R$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(R$11,$B$39:$B$61,0),MATCH(R$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(S$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(S$11,$B$39:$B$61,0),MATCH(S$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(T$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(T$11,$B$39:$B$61,0),MATCH(T$12,$C$38:$O$38,0)),0)","v":35.5},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(U$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(U$11,$B$39:$B$61,0),MATCH(U$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(V$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(V$11,$B$39:$B$61,0),MATCH(V$12,$C$38:$O$38,0)),0)","v":35.5},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(W$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(W$11,$B$39:$B$61,0),MATCH(W$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(X$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(X$11,$B$39:$B$61,0),MATCH(X$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Y$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Y$11,$B$39:$B$61,0),MATCH(Y$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Z$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Z$11,$B$39:$B$61,0),MATCH(Z$12,$C$38:$O$38,0)),0)","v":28.8},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AA$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AA$11,$B$39:$B$61,0),MATCH(AA$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AB$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AB$11,$B$39:$B$61,0),MATCH(AB$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AC$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AC$11,$B$39:$B$61,0),MATCH(AC$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AD$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AD$11,$B$39:$B$61,0),MATCH(AD$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AE$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AE$11,$B$39:$B$61,0),MATCH(AE$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AF$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AF$11,$B$39:$B$61,0),MATCH(AF$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AG$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AG$11,$B$39:$B$61,0),MATCH(AG$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AH$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AH$11,$B$39:$B$61,0),MATCH(AH$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AI$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AI$11,$B$39:$B$61,0),MATCH(AI$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AJ$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AJ$11,$B$39:$B$61,0),MATCH(AJ$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AK$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AK$11,$B$39:$B$61,0),MATCH(AK$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AL$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AL$11,$B$39:$B$61,0),MATCH(AL$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AM$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AM$11,$B$39:$B$61,0),MATCH(AM$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AN$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AN$11,$B$39:$B$61,0),MATCH(AN$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AO$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AO$11,$B$39:$B$61,0),MATCH(AO$12,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AP$10,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AP$11,$B$39:$B$61,0),MATCH(AP$12,$C$38:$O$38,0)),0)","v":0}]
[null,"VOC - 2016",{"$f":"C13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"D13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"E13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"F13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"G13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"H13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"I13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"J13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"K13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"L13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"M13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"N13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"O13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"P13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"Q13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"R13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"S13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"T13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":35.647916666666667},{"$f":"U13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"V13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":35.647916666666667},{"$f":"W13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"X13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"Y13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"Z13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"AA13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AB13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AC13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AD13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AE13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AF13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AG13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AH13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AI13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AJ13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AK13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AL13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AM13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AN13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AO13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AP13*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0}]
[]
[null,"VOC for detour route  (cents/km)"]
[]
[null,null,"Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Road type",{"$f":"'I3 Portfolio'!D61","v":0},{"$f":"'I3 Portfolio'!E61","v":0},{"$f":"'I3 Portfolio'!F61","v":0},{"$f":"'I3 Portfolio'!G61","v":0},{"$f":"'I3 Portfolio'!H61","v":0},{"$f":"'I3 Portfolio'!I61","v":0},{"$f":"'I3 Portfolio'!J61","v":0},{"$f":"'I3 Portfolio'!K61","v":0},{"$f":"'I3 Portfolio'!L61","v":0},{"$f":"'I3 Portfolio'!M61","v":0},{"$f":"'I3 Portfolio'!N61","v":0},{"$f":"'I3 Portfolio'!O61","v":0},{"$f":"'I3 Portfolio'!P61","v":0},{"$f":"'I3 Portfolio'!Q61","v":0},{"$f":"'I3 Portfolio'!R61","v":0},{"$f":"'I3 Portfolio'!S61","v":0},{"$f":"'I3 Portfolio'!T61","v":"Urban other"},{"$f":"'I3 Portfolio'!U61","v":"Rural Other"},{"$f":"'I3 Portfolio'!V61","v":"Urban other"},{"$f":"'I3 Portfolio'!W61","v":"Rural Other"},{"$f":"'I3 Portfolio'!X61","v":"Urban other"},{"$f":"'I3 Portfolio'!Y61","v":"Urban other"},{"$f":"'I3 Portfolio'!Z61","v":"Urban other"},{"$f":"'I3 Portfolio'!AA61","v":"Urban other"},{"$f":"'I3 Portfolio'!AB61","v":0},{"$f":"'I3 Portfolio'!AC61","v":0},{"$f":"'I3 Portfolio'!AD61","v":0},{"$f":"'I3 Portfolio'!AE61","v":0},{"$f":"'I3 Portfolio'!AF61","v":0},{"$f":"'I3 Portfolio'!AG61","v":0},{"$f":"'I3 Portfolio'!AH61","v":0},{"$f":"'I3 Portfolio'!AI61","v":0},{"$f":"'I3 Portfolio'!AJ61","v":0},{"$f":"'I3 Portfolio'!AK61","v":0},{"$f":"'I3 Portfolio'!AL61","v":0},{"$f":"'I3 Portfolio'!AM61","v":0},{"$f":"'I3 Portfolio'!AN61","v":0},{"$f":"'I3 Portfolio'!AO61","v":0},{"$f":"'I3 Portfolio'!AP61","v":0},{"$f":"'I3 Portfolio'!AQ61","v":0}]
[null,"Speed",{"$f":"'I3 Portfolio'!D62","v":0},{"$f":"'I3 Portfolio'!E62","v":0},{"$f":"'I3 Portfolio'!F62","v":0},{"$f":"'I3 Portfolio'!G62","v":0},{"$f":"'I3 Portfolio'!H62","v":0},{"$f":"'I3 Portfolio'!I62","v":0},{"$f":"'I3 Portfolio'!J62","v":0},{"$f":"'I3 Portfolio'!K62","v":0},{"$f":"'I3 Portfolio'!L62","v":0},{"$f":"'I3 Portfolio'!M62","v":0},{"$f":"'I3 Portfolio'!N62","v":0},{"$f":"'I3 Portfolio'!O62","v":0},{"$f":"'I3 Portfolio'!P62","v":0},{"$f":"'I3 Portfolio'!Q62","v":0},{"$f":"'I3 Portfolio'!R62","v":0},{"$f":"'I3 Portfolio'!S62","v":0},{"$f":"'I3 Portfolio'!T62","v":50},{"$f":"'I3 Portfolio'!U62","v":50},{"$f":"'I3 Portfolio'!V62","v":50},{"$f":"'I3 Portfolio'!W62","v":50},{"$f":"'I3 Portfolio'!X62","v":50},{"$f":"'I3 Portfolio'!Y62","v":50},{"$f":"'I3 Portfolio'!Z62","v":50},{"$f":"'I3 Portfolio'!AA62","v":50},{"$f":"'I3 Portfolio'!AB62","v":0},{"$f":"'I3 Portfolio'!AC62","v":0},{"$f":"'I3 Portfolio'!AD62","v":0},{"$f":"'I3 Portfolio'!AE62","v":0},{"$f":"'I3 Portfolio'!AF62","v":0},{"$f":"'I3 Portfolio'!AG62","v":0},{"$f":"'I3 Portfolio'!AH62","v":0},{"$f":"'I3 Portfolio'!AI62","v":0},{"$f":"'I3 Portfolio'!AJ62","v":0},{"$f":"'I3 Portfolio'!AK62","v":0},{"$f":"'I3 Portfolio'!AL62","v":0},{"$f":"'I3 Portfolio'!AM62","v":0},{"$f":"'I3 Portfolio'!AN62","v":0},{"$f":"'I3 Portfolio'!AO62","v":0},{"$f":"'I3 Portfolio'!AP62","v":0},{"$f":"'I3 Portfolio'!AQ62","v":0}]
[null,"Gradient",{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3},{"$f":"'I1 Minor works & Operations'!$D$70","v":3}]
[null,"VOC - 2015",{"$f":"IFERROR(INDEX(CHOOSE(MATCH(C$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(C$20,$B$39:$B$61,0),MATCH(C$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(D$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(D$20,$B$39:$B$61,0),MATCH(D$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(E$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(E$20,$B$39:$B$61,0),MATCH(E$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(F$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(F$20,$B$39:$B$61,0),MATCH(F$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(G$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(G$20,$B$39:$B$61,0),MATCH(G$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(H$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(H$20,$B$39:$B$61,0),MATCH(H$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(I$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(I$20,$B$39:$B$61,0),MATCH(I$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(J$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(J$20,$B$39:$B$61,0),MATCH(J$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(K$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(K$20,$B$39:$B$61,0),MATCH(K$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(L$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(L$20,$B$39:$B$61,0),MATCH(L$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(M$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(M$20,$B$39:$B$61,0),MATCH(M$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(N$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(N$20,$B$39:$B$61,0),MATCH(N$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(O$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(O$20,$B$39:$B$61,0),MATCH(O$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(P$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(P$20,$B$39:$B$61,0),MATCH(P$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Q$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Q$20,$B$39:$B$61,0),MATCH(Q$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(R$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(R$20,$B$39:$B$61,0),MATCH(R$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(S$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(S$20,$B$39:$B$61,0),MATCH(S$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(T$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(T$20,$B$39:$B$61,0),MATCH(T$21,$C$38:$O$38,0)),0)","v":31.4},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(U$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(U$20,$B$39:$B$61,0),MATCH(U$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(V$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(V$20,$B$39:$B$61,0),MATCH(V$21,$C$38:$O$38,0)),0)","v":31.4},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(W$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(W$20,$B$39:$B$61,0),MATCH(W$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(X$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(X$20,$B$39:$B$61,0),MATCH(X$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Y$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Y$20,$B$39:$B$61,0),MATCH(Y$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(Z$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(Z$20,$B$39:$B$61,0),MATCH(Z$21,$C$38:$O$38,0)),0)","v":26.7},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AA$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AA$20,$B$39:$B$61,0),MATCH(AA$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AB$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AB$20,$B$39:$B$61,0),MATCH(AB$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AC$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AC$20,$B$39:$B$61,0),MATCH(AC$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AD$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AD$20,$B$39:$B$61,0),MATCH(AD$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AE$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AE$20,$B$39:$B$61,0),MATCH(AE$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AF$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AF$20,$B$39:$B$61,0),MATCH(AF$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AG$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AG$20,$B$39:$B$61,0),MATCH(AG$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AH$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AH$20,$B$39:$B$61,0),MATCH(AH$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AI$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AI$20,$B$39:$B$61,0),MATCH(AI$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AJ$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AJ$20,$B$39:$B$61,0),MATCH(AJ$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AK$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AK$20,$B$39:$B$61,0),MATCH(AK$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AL$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AL$20,$B$39:$B$61,0),MATCH(AL$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AM$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AM$20,$B$39:$B$61,0),MATCH(AM$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AN$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AN$20,$B$39:$B$61,0),MATCH(AN$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AO$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AO$20,$B$39:$B$61,0),MATCH(AO$21,$C$38:$O$38,0)),0)","v":0},{"$f":"IFERROR(INDEX(CHOOSE(MATCH(AP$19,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(AP$20,$B$39:$B$61,0),MATCH(AP$21,$C$38:$O$38,0)),0)","v":0}]
[null,"VOC - 2016",{"$f":"C22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"D22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"E22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"F22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"G22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"H22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"I22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"J22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"K22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"L22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"M22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"N22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"O22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"P22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"Q22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"R22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"S22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"T22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":31.530833333333334},{"$f":"U22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"V22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":31.530833333333334},{"$f":"W22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"X22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"Y22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"Z22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001},{"$f":"AA22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AB22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AC22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AD22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AE22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AF22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AG22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AH22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AI22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AJ22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AK22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AL22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AM22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AN22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AO22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0},{"$f":"AP22*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":0}]
[]
[null,"VOC for C1 worksheet"]
[]
[null,null,"Original route","Detour route"]
[null,"Road type",{"$f":"'I1 Minor works & Operations'!C51","v":"Urban arterial"},{"$f":"'I1 Minor works & Operations'!D51","v":"Urban other"}]
[null,"Speed",{"$f":"'I1 Minor works & Operations'!C52","v":90},{"$f":"'I1 Minor works & Operations'!D52","v":50}]
[null,"Gradient",{"$f":"'I1 Minor works & Operations'!C70","v":3},{"$f":"'I1 Minor works & Operations'!D70","v":3}]
[null,"VOC - 2015",{"$f":"INDEX(CHOOSE(MATCH(C$28,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(C$29,$B$39:$B$61,0),MATCH(C$30,$C$38:$O$38,0))","v":28.8},{"$f":"INDEX(CHOOSE(MATCH(D$28,Setup!$I$7:$I$10,0),$C$39:$O$61,$C$68:$O$90,$C$97:$O$119,$C$126:$O$148),MATCH(D$29,$B$39:$B$61,0),MATCH(D$30,$C$38:$O$38,0))","v":26.7}]
[null,"VOC - 2016",{"$f":"C31*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":28.92},{"$f":"D31*'I0 Overall'!$C$29/'I0 Overall'!$C$28","v":26.811250000000001}]
[]
[null,"Urban arterial VOC by speed and gradient (cents/km – July 2015) "]
[null,"Source: NZ Transport Agency EEM, Table A5.7"]
[]
[null,"Speed","Gradient in percent (both directions)"]
[null,"(km/h)",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,10,39.4,39.5,39.799999999999997,40.1,40.6,41,41.5,42.1,42.7,43.4,44,44.7,45.3]
[null,{"$f":"+B39+5","v":15},35.6,35.799999999999997,36,36.4,36.799999999999997,37.299999999999997,37.9,38.6,39.299999999999997,40,40.799999999999997,41.6,42.4]
[null,{"$f":"+B40+5","v":20},32.799999999999997,32.9,33.200000000000003,33.6,34,34.6,35.200000000000003,35.9,36.6,37.4,38.299999999999997,39.200000000000003,40.1]
[null,25,30.7,30.9,31.1,31.5,32,32.6,33.200000000000003,33.9,34.700000000000003,35.6,36.5,37.5,38.5]
[null,30,29.2,29.3,29.6,30,30.5,31.1,31.8,32.5,33.4,34.299999999999997,35.200000000000003,36.200000000000003,37.299999999999997]
[null,35,28.1,28.3,28.5,28.9,29.4,30,30.7,31.5,32.4,33.299999999999997,34.299999999999997,35.4,36.5]
[null,40,27.4,27.5,27.8,28.2,28.7,29.3,30,30.8,31.7,32.700000000000003,33.700000000000003,34.799999999999997,36]
[null,45,26.9,27,27.3,27.7,28.2,28.8,29.5,30.4,31.3,32.299999999999997,33.4,34.5,35.700000000000003]
[null,50,26.5,26.7,26.9,27.3,27.9,28.5,29.3,30.1,31,32.1,33.200000000000003,34.4,35.6]
[null,55,26.4,26.5,26.8,27.2,27.7,28.4,29.1,30,31,32,33.1,34.299999999999997,35.6]
[null,60,26.4,26.5,26.8,27.2,27.7,28.4,29.1,30,31,32.1,33.200000000000003,34.5,35.700000000000003]
[null,65,26.5,26.6,26.8,27.2,27.8,28.5,29.2,30.1,31.1,32.200000000000003,33.4,34.700000000000003,36]
[null,70,26.6,26.7,27,27.4,28,28.6,29.4,30.3,31.4,32.5,33.700000000000003,34.9,36.299999999999997]
[null,75,26.9,27,27.3,27.7,28.2,28.9,29.7,30.6,31.6,32.799999999999997,34,35.299999999999997,36.700000000000003]
[null,80,27.2,27.3,27.6,28,28.5,29.2,30,31,32,33.1,34.4,35.700000000000003,37.1]
[null,85,27.6,27.7,27.9,28.3,28.9,29.6,30.4,31.4,32.4,33.6,34.799999999999997,36.1,37.6]
[null,90,28,28.1,28.3,28.8,29.3,30,30.8,31.8,32.9,34,35.299999999999997,36.6,38.1]
[null,95,28.4,28.5,28.8,29.2,29.8,30.5,31.3,32.299999999999997,33.299999999999997,34.5,35.799999999999997,37.200000000000003,38.6]
[null,{"$f":"+B56+5","v":100},28.9,29,29.3,29.7,30.3,31,31.8,32.799999999999997,33.9,35.1,36.4,37.700000000000003,39.200000000000003]
[null,105,29.4,29.5,29.8,30.2,30.8,31.5,32.299999999999997,33.299999999999997,34.4,35.6,36.9,38.299999999999997,39.799999999999997]
[null,110,30,30.1,30.3,30.8,31.3,32,32.9,33.9,35,36.200000000000003,37.5,38.9,40.4]
[null,115,30.5,30.6,30.9,31.3,31.9,32.6,33.5,34.5,35.6,36.799999999999997,38.1,39.6,41.1]
[null,120,31.1,31.2,31.5,31.9,32.5,33.200000000000003,34.1,35.1,36.200000000000003,37.4,38.799999999999997,40.200000000000003,41.7]
[]
[null,"Urban other VOC by speed and gradient (cents/km – July 2015) "]
[null,"Source: NZ Transport Agency EEM, Table A5.8"]
[]
[null,"Speed","Gradient in percent (both directions)"]
[null,"(km/h)",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,10,39,39.1,39.299999999999997,39.6,39.9,40.299999999999997,40.799999999999997,41.3,41.8,42.3,42.9,43.6,44.2]
[null,{"$f":"+B68+5","v":15},35.1,35.299999999999997,35.5,35.799999999999997,36.200000000000003,36.6,37.1,37.700000000000003,38.299999999999997,39,39.700000000000003,40.4,41.2]
[null,{"$f":"+B69+5","v":20},32.299999999999997,32.4,32.6,33,33.4,33.799999999999997,34.4,35,35.700000000000003,36.4,37.200000000000003,38,38.9]
[null,25,30.2,30.3,30.6,30.9,31.3,31.8,32.4,33.1,33.799999999999997,34.6,35.4,36.299999999999997,37.200000000000003]
[null,30,28.7,28.8,29.1,29.4,29.8,30.4,31,31.6,32.4,33.200000000000003,34.1,35,36]
[null,35,27.7,27.8,28,28.3,28.8,29.3,29.9,30.6,31.4,32.299999999999997,33.200000000000003,34.200000000000003,35.200000000000003]
[null,40,26.9,27,27.2,27.6,28,28.6,29.2,29.9,30.7,31.6,32.6,33.6,34.6]
[null,45,26.4,26.5,26.7,27.1,27.5,28.1,28.7,29.5,30.3,31.2,32.200000000000003,33.200000000000003,34.299999999999997]
[null,50,26.1,26.2,26.4,26.7,27.2,27.8,28.4,29.2,30,30.9,31.9,33,34.1]
[null,55,25.9,26,26.2,26.6,27,27.6,28.3,29,29.9,30.8,31.9,33,34.1]
[null,60,25.9,26,26.2,26.6,27,27.6,28.3,29,29.9,30.9,31.9,33,34.200000000000003]
[null,65,26,26.1,26.3,26.6,27.1,27.7,28.4,29.1,30,31,32.1,33.200000000000003,34.4]
[null,70,26.2,26.2,26.4,26.8,27.3,27.8,28.5,29.3,30.2,31.2,32.299999999999997,33.4,34.700000000000003]
[null,75,26.4,26.5,26.7,27,27.5,28.1,28.8,29.6,30.5,31.5,32.6,33.700000000000003,35]
[null,80,26.7,26.8,27,27.3,27.8,28.4,29.1,29.9,30.8,31.8,32.9,34.1,35.4]
[null,85,27.1,27.1,27.3,27.7,28.2,28.7,29.5,30.3,31.2,32.200000000000003,33.299999999999997,34.5,35.799999999999997]
[null,90,27.5,27.5,27.7,28.1,28.6,29.2,29.9,30.7,31.6,32.700000000000003,33.799999999999997,35,36.299999999999997]
[null,95,27.9,28,28.2,28.5,29,29.6,30.3,31.1,32.1,33.1,34.299999999999997,35.5,36.799999999999997]
[null,{"$f":"+B85+5","v":100},28.4,28.5,28.7,29,29.5,30.1,30.8,31.6,32.6,33.6,34.799999999999997,36,37.299999999999997]
[null,{"$f":"+B86+5","v":105},28.9,29,29.2,29.5,30,30.6,31.3,32.1,33.1,34.200000000000003,35.299999999999997,36.6,37.9]
[null,{"$f":"+B87+5","v":110},29.5,29.5,29.7,30,30.5,31.1,31.8,32.700000000000003,33.6,34.700000000000003,35.9,37.1,38.5]
[null,{"$f":"+B88+5","v":115},30,30.1,30.2,30.6,31.1,31.7,32.4,33.200000000000003,34.200000000000003,35.299999999999997,36.4,37.700000000000003,39.1]
[null,{"$f":"+B89+5","v":120},30.6,30.6,30.8,31.1,31.6,32.200000000000003,33,33.799999999999997,34.799999999999997,35.9,37,38.299999999999997,39.700000000000003]
[]
[null,"Rural strategic VOC by speed and gradient (cents/km – July 2015) "]
[null,"Source: NZ Transport Agency EEM, Table A5.9"]
[]
[null,"Speed","Gradient in percent (both directions)"]
[null,"(km/h)",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,10,45.4,45.7,46.1,46.8,47.6,48.6,49.6,50.7,51.9,53,54.2,55.3,56.3]
[null,{"$f":"+B97+5","v":15},41.5,41.8,42.2,42.9,43.7,44.7,45.8,47,48.3,49.6,50.9,52.1,53.3]
[null,{"$f":"+B98+5","v":20},38.6,38.799999999999997,39.200000000000003,39.9,40.799999999999997,41.8,42.9,44.2,45.5,46.9,48.3,49.7,51.1]
[null,25,36.4,36.6,37,37.700000000000003,38.6,39.6,40.799999999999997,42.1,43.5,45,46.5,48,49.4]
[null,30,34.799999999999997,35,35.4,36.1,37,38,39.299999999999997,40.6,42.1,43.6,45.2,46.8,48.4]
[null,35,33.700000000000003,33.799999999999997,34.299999999999997,34.9,35.799999999999997,36.9,38.200000000000003,39.6,41.1,42.7,44.3,46,47.7]
[null,40,32.9,33,33.5,34.200000000000003,35.1,36.200000000000003,37.5,38.9,40.5,42.1,43.8,45.5,47.3]
[null,45,32.4,32.5,33,33.6,34.6,35.700000000000003,37,38.5,40.1,41.8,43.5,45.3,47.1]
[null,50,32.1,32.200000000000003,32.700000000000003,33.4,34.299999999999997,35.5,36.799999999999997,38.299999999999997,39.9,41.6,43.4,45.3,47.1]
[null,55,32,32.1,32.5,33.299999999999997,34.200000000000003,35.4,36.700000000000003,38.299999999999997,39.9,41.7,43.5,45.4,47.3]
[null,60,32,32.1,32.6,33.299999999999997,34.299999999999997,35.4,36.799999999999997,38.4,40.1,41.9,43.7,45.7,47.6]
[null,65,32.1,32.299999999999997,32.700000000000003,33.4,34.4,35.6,37,38.6,40.299999999999997,42.2,44.1,46.1,48.1]
[null,70,32.4,32.5,33,33.700000000000003,34.700000000000003,35.9,37.299999999999997,38.9,40.700000000000003,42.5,44.5,46.5,48.6]
[null,75,32.700000000000003,32.9,33.299999999999997,34,35,36.299999999999997,37.700000000000003,39.299999999999997,41.1,43,45,47,49.1]
[null,80,33.1,33.299999999999997,33.700000000000003,34.5,35.5,36.700000000000003,38.200000000000003,39.799999999999997,41.6,43.5,45.5,47.6,49.8]
[null,85,33.6,33.700000000000003,34.200000000000003,34.9,36,37.200000000000003,38.700000000000003,40.299999999999997,42.2,44.1,46.2,48.3,50.4]
[null,90,34.1,34.299999999999997,34.700000000000003,35.5,36.5,37.799999999999997,39.200000000000003,40.9,42.8,44.7,46.8,49,51.2]
[null,95,34.700000000000003,34.799999999999997,35.299999999999997,36,37.1,38.4,39.9,41.5,43.4,45.4,47.5,49.7,51.9]
[null,{"$f":"+B114+5","v":100},35.299999999999997,35.4,35.9,36.6,37.700000000000003,39,40.5,42.2,44.1,46.1,48.2,50.5,52.7]
[null,{"$f":"+B115+5","v":105},35.9,36.1,36.5,37.299999999999997,38.299999999999997,39.6,41.2,42.9,44.8,46.8,49,51.2,53.5]
[null,{"$f":"+B116+5","v":110},36.6,36.700000000000003,37.200000000000003,38,39,40.299999999999997,41.9,43.6,45.5,47.6,49.8,52,54.4]
[null,{"$f":"+B117+5","v":115},37.299999999999997,37.4,37.9,38.700000000000003,39.700000000000003,41.1,42.6,44.4,46.3,48.4,50.6,52.9,55.2]
[null,{"$f":"+B118+5","v":120},38,38.1,38.6,39.4,40.5,41.8,43.4,45.1,47.1,49.2,51.4,53.7,56.1]
[]
[null,"Rural other VOC by speed and gradient (cents/km – July 2015) "]
[null,"Source: NZ Transport Agency EEM, Table A5.10"]
[]
[null,"Speed","Gradient in percent (both directions)"]
[null,"(km/h)",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,10,43.5,43.8,44.2,44.7,45.4,46.2,47,48,48.9,49.9,50.9,51.8,52.7]
[null,{"$f":"+B126+5","v":15},39.700000000000003,39.9,40.299999999999997,40.799999999999997,41.5,42.4,43.3,44.3,45.3,46.4,47.6,48.7,49.8]
[null,{"$f":"+B127+5","v":20},36.799999999999997,36.9,37.299999999999997,37.9,38.6,39.4,40.4,41.5,42.6,43.8,45,46.2,47.5]
[null,25,34.6,34.799999999999997,35.1,35.700000000000003,36.4,37.299999999999997,38.299999999999997,39.4,40.6,41.9,43.2,44.5,45.8]
[null,30,33,33.200000000000003,33.6,34.1,34.9,35.799999999999997,36.799999999999997,38,39.200000000000003,40.5,41.9,43.3,44.7]
[null,35,31.9,32.1,32.4,33,33.799999999999997,34.700000000000003,35.799999999999997,36.9,38.200000000000003,39.6,41,42.5,43.9]
[null,40,31.1,31.3,31.6,32.200000000000003,33,33.9,35,36.299999999999997,37.6,39,40.5,42,43.5]
[null,45,30.6,30.7,31.1,31.7,32.5,33.5,34.6,35.799999999999997,37.200000000000003,38.6,40.1,41.7,43.3]
[null,50,30.3,30.4,30.8,31.4,32.200000000000003,33.200000000000003,34.299999999999997,35.6,37,38.5,40,41.6,43.3]
[null,55,30.2,30.3,30.7,31.3,32.1,33.1,34.200000000000003,35.5,36.9,38.5,40.1,41.7,43.4]
[null,60,30.2,30.3,30.7,31.3,32.1,33.1,34.299999999999997,35.6,37,38.6,40.200000000000003,41.9,43.6]
[null,65,30.3,30.4,30.8,31.4,32.200000000000003,33.299999999999997,34.4,35.799999999999997,37.299999999999997,38.799999999999997,40.5,42.2,44]
[null,70,30.6,30.7,31,31.7,32.5,33.5,34.700000000000003,36.1,37.6,39.200000000000003,40.799999999999997,42.6,44.4]
[null,75,30.9,31,31.3,32,32.799999999999997,33.799999999999997,35.1,36.4,37.9,39.6,41.3,43.1,44.9]
[null,80,31.2,31.4,31.7,32.299999999999997,33.200000000000003,34.200000000000003,35.5,36.9,38.4,40,41.8,43.6,45.5]
[null,85,31.7,31.8,32.200000000000003,32.799999999999997,33.6,34.700000000000003,35.9,37.299999999999997,38.9,40.5,42.3,44.2,46.1]
[null,90,32.200000000000003,32.299999999999997,32.6,33.299999999999997,34.1,35.200000000000003,36.4,37.9,39.4,41.1,42.9,44.8,46.7]
[null,95,32.700000000000003,32.799999999999997,33.200000000000003,33.799999999999997,34.700000000000003,35.700000000000003,37,38.4,40,41.7,43.5,45.4,47.4]
[null,{"$f":"+B143+5","v":100},33.299999999999997,33.4,33.700000000000003,34.4,35.200000000000003,36.299999999999997,37.6,39,40.6,42.4,44.2,46.1,48.1]
[null,{"$f":"+B144+5","v":105},33.9,34,34.299999999999997,35,35.799999999999997,36.9,38.200000000000003,39.700000000000003,41.3,43,44.9,46.8,48.8]
[null,{"$f":"+B145+5","v":110},34.5,34.6,35,35.6,36.5,37.6,38.9,40.299999999999997,42,43.7,45.6,47.6,49.6]
[null,{"$f":"+B146+5","v":115},35.1,35.200000000000003,35.6,36.299999999999997,37.1,38.200000000000003,39.6,41,42.7,44.5,46.3,48.3,50.4]
[null,{"$f":"+B147+5","v":120},35.799999999999997,35.9,36.299999999999997,36.9,37.799999999999997,38.9,40.299999999999997,41.7,43.4,45.2,47.1,49.1,51.2]

{"sheet":"Setup","index":9,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"Setup"}]
["Contains the sets used in model"]
[]
[null,"Sets"]
[]
[null,"Years","Speed limits","IRI","Gradient","Speed","Project types ",null,"Road types","Comments"]
[null,0,"50 km/h",2,0,10,"Safety",null,"Urban arterial","Arterial and collector roads within urban areas carrying traffic volumes greater than 7,000 motorised vehicles/day"]
[null,1,"60 km/h",2.1,1,{"$f":"+F7+5","v":15},"Resilience",null,"Urban other","Urban roads other than urban arterial"]
[null,2,"70 km/h",2.2000000000000002,2,{"$f":"+F8+5","v":20},"Efficiency",null,"Rural strategic","Arterial and collector roads connecting main centres of population and carrying traffic of over 2,500 motorised vehicles/day"]
[null,3,"100 km/h",2.3000000000000003,3,25,null,null,"Rural other","Rural roads other than rural strategic"]
[null,4,"100 km/h, remote rural area",2.4000000000000004,4,30]
[null,5,"Motorway",2.5000000000000004,5,35]
[null,6,null,2.6000000000000005,6,40]
[null,7,null,2.7000000000000006,7,45]
[null,8,null,2.8000000000000007,8,50]
[null,9,null,2.9000000000000008,9,55]
[null,10,null,3.0000000000000009,10,60]
[null,11,null,3.100000000000001,11,65]
[null,12,null,3.2000000000000011,12,70]
[null,13,null,3.3000000000000012,null,75]
[null,14,null,3.4000000000000012,null,80]
[null,15,null,3.5000000000000013,null,85]
[null,16,null,3.6000000000000014,null,90]
[null,17,null,3.7000000000000015,null,95]
[null,18,null,3.8000000000000016,null,{"$f":"+F24+5","v":100}]
[null,19,null,3.9000000000000017,null,105]
[null,20,null,4.0000000000000018,null,110]
[null,21,null,4.1000000000000014,null,115]
[null,22,null,4.2000000000000011,null,120]
[null,23,null,4.3000000000000007]
[null,24,null,4.4000000000000004]
[null,25,null,4.5]
[null,26,null,4.5999999999999996]
[null,27,null,4.6999999999999993]
[null,28,null,4.7999999999999989]
[null,29,null,4.8999999999999986]
[null,30,null,4.9999999999999982]
[null,31,null,5.0999999999999979]
[null,32,null,5.1999999999999975]
[null,33,null,5.2999999999999972]
[null,34,null,5.3999999999999968]
[null,35,null,5.4999999999999964]
[null,36,null,5.5999999999999961]
[null,37,null,5.6999999999999957]
[null,38,null,5.7999999999999954]
[null,39,null,5.899999999999995]
[null,40,null,5.9999999999999947]

{"sheet":"calculations ->","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"C1 Minor works & Operations","index":11,"n_rows":85,"n_cols":44,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"C1 Minor works & Operations"}]
[]
[]
[null,"Summary of benefits and costs"]
[]
[]
[null,null,"Safety","Resilience","Efficiency"]
[null,"Benefits",{"$f":"C35","v":2246937.0556434751},{"$f":"C63","v":333342.0289958113},{"$f":"C85","v":1557088.1352640525}]
[null,"Costs",{"$f":"C29","v":364561.82807970862},{"$f":"C57","v":217001.08814268367},{"$f":"C80","v":173600.87051414693}]
[null,"NPV",{"$f":"C8-C9","v":1882375.2275637665},{"$f":"D8-D9","v":116340.94085312763},{"$f":"E8-E9","v":1383487.2647499056}]
[null,"BCR",{"$f":"C8/C9","v":6.1633909054027454},{"$f":"D8/D9","v":1.5361306795688994},{"$f":"E8/E9","v":8.9693567241482448}]
[]
[null,"Minor works - safety"]
[]
[null,"User inputs and relevant assumptions"]
[]
[null,{"$f":"'I1 Minor works & Operations'!B8","v":"Project costs"},{"$f":"'I1 Minor works & Operations'!C8","v":"Inputs"},null,{"$f":"'I1 Minor works & Operations'!B17","v":"Reported injuries"},null,{"$f":"'I1 Minor works & Operations'!C17","v":"Avg reduction per year"},"Cost per event"]
[null,{"$f":"'I1 Minor works & Operations'!B9","v":"Project upfront cost"},{"$f":"'I1 Minor works & Operations'!C9","v":210000},null,{"$f":"'I1 Minor works & Operations'!B18","v":"Fatalities"},null,{"$f":"'I1 Minor works & Operations'!C18","v":0.06},{"$f":"'I1 Minor works & Operations'!C25","v":4111560.4166666665}]
[null,{"$f":"'I1 Minor works & Operations'!B10","v":"Project ongoing cost"},{"$f":"'I1 Minor works & Operations'!C10","v":21000},null,{"$f":"'I1 Minor works & Operations'!B19","v":"Serious injuries"},null,{"$f":"'I1 Minor works & Operations'!C19","v":0.06},{"$f":"'I1 Minor works & Operations'!C26","v":763166.66666666663}]
[null,{"$f":"'I1 Minor works & Operations'!B11","v":"Years of ongoing cost"},{"$f":"'I1 Minor works & Operations'!C11","v":10},null,{"$f":"'I1 Minor works & Operations'!B20","v":"Minor injuries"},null,{"$f":"'I1 Minor works & Operations'!C20","v":0.17},{"$f":"'I1 Minor works & Operations'!C27","v":75312.5}]
[null,null,null,null,{"$f":"'I1 Minor works & Operations'!B14","v":"Start year of benefits"},null,{"$f":"'I1 Minor works & Operations'!C14","v":1}]
[null,null,null,null,{"$f":"'I1 Minor works & Operations'!B15","v":"Years of benefit"},null,{"$f":"'I1 Minor works & Operations'!C15","v":10}]
[]
[null,"Calculations"]
[]
[null,"Project costs","NPV",0,{"$f":"D26+1","v":1},{"$f":"E26+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Upfront cost",{"$f":"SUMPRODUCT(D27:AR27,DiscountFactor)","v":210000},{"$f":"C18","v":210000}]
[null,"Ongoing cost",{"$f":"SUMPRODUCT(D28:AR28,DiscountFactor)","v":154561.82807970859},null,{"$f":"$C$19*IF($C$20>=E$26,1,0)","v":21000},21000,21000,21000,21000,21000,21000,21000,21000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost",{"$f":"SUM(C27:C28)","v":364561.82807970862},{"$f":"SUM(D27:D28)","v":210000},{"$f":"SUM(E27:E28)","v":21000},{"$f":"SUM(F27:F28)","v":21000},21000,21000,21000,21000,21000,21000,21000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ27:AQ28)","v":0},{"$f":"SUM(AR27:AR28)","v":0}]
[]
[null,"Project benefits","NPV",0,{"$f":"D31+1","v":1},{"$f":"E31+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Fatal crashes",{"$f":"SUMPRODUCT(D32:AR32,DiscountFactor)","v":1815686.5550290523},{"$f":"$G18*$H18*IF(AND(($G$22+$G$21-1)>=D$31,D$31>=$G$21),1,0)","v":0},246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,246693.62499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serious injury crashes",{"$f":"SUMPRODUCT(D33:AR33,DiscountFactor)","v":337018.38608427887},{"$f":"$G19*$H19*IF(AND(($G$22+$G$21-1)>=D$31,D$31>=$G$21),1,0)","v":0},45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,45789.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Minor injury crashes",{"$f":"SUMPRODUCT(D34:AR34,DiscountFactor)","v":94232.114530143794},{"$f":"$G20*$H20*IF(AND(($G$22+$G$21-1)>=D$31,D$31>=$G$21),1,0)","v":0},12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,12803.125000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C32:C34)","v":2246937.0556434751},0,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,305286.74999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Minor works - resilience"]
[]
[null,"User inputs and relevant assumptions"]
[]
[null,{"$f":"'I1 Minor works & Operations'!B33","v":"Project costs"},{"$f":"'I1 Minor works & Operations'!C33","v":"Inputs"},null,"Benefits"]
[null,{"$f":"'I1 Minor works & Operations'!B34","v":"Project upfront cost"},{"$f":"'I1 Minor works & Operations'!C34","v":125000},null,"No. of trips effected",null,null,{"$f":"'I1 Minor works & Operations'!C46","v":1295}]
[null,{"$f":"'I1 Minor works & Operations'!B35","v":"Project ongoing cost"},{"$f":"'I1 Minor works & Operations'!C35","v":12500},null,{"$f":"'I1 Minor works & Operations'!B48","v":"Expected reinstatement cost per year"},null,null,{"$f":"'I1 Minor works & Operations'!$C$48","v":38500}]
[null,{"$f":"'I1 Minor works & Operations'!B36","v":"Years of ongoing cost"},{"$f":"'I1 Minor works & Operations'!C36","v":10},null,{"$f":"'I1 Minor works & Operations'!B39","v":"Start year of benefits"},null,null,{"$f":"'I1 Minor works & Operations'!C39","v":1}]
[null,null,null,null,{"$f":"'I1 Minor works & Operations'!B40","v":"Years of benefit"},null,null,{"$f":"'I1 Minor works & Operations'!C40","v":10}]
[]
[null,null,null,null,"Cost per trip",{"$f":"'I1 Minor works & Operations'!C50","v":"Original route"},{"$f":"'I1 Minor works & Operations'!D50","v":"Detour route"},"Saving"]
[null,null,null,null,"VOC per trip",{"$f":"'I1 Minor works & Operations'!C55","v":2.8920000000000003},{"$f":"'I1 Minor works & Operations'!D55","v":4.0216875000000005},{"$f":"+G48-F48","v":1.1296875000000002}]
[null,null,null,null,"Time value per trip",{"$f":"'I1 Minor works & Operations'!C57","v":2.4199661849651908},{"$f":"'I1 Minor works & Operations'!D57","v":6.533908699406016},{"$f":"+G49-F49","v":4.1139425144408257}]
[null,null,null,null,"Total",{"$f":"SUM(F48:F49)","v":5.3119661849651916},{"$f":"SUM(G48:G49)","v":10.555596199406017},{"$f":"SUM(H48:H49)","v":5.2436300144408259}]
[]
[null,"Calculations"]
[]
[null,"Project costs","NPV",0,{"$f":"D54+1","v":1},{"$f":"E54+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Upfront cost",{"$f":"SUMPRODUCT(D55:AR55,DiscountFactor)","v":125000},{"$f":"C42","v":125000}]
[null,"Ongoing cost",{"$f":"SUMPRODUCT(D56:AR56,DiscountFactor)","v":92001.088142683671},null,{"$f":"$C$43*IF($C$44>=E$54,1,0)","v":12500},{"$f":"$C$43*IF($C$44>=F$54,1,0)","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost",{"$f":"SUM(C55:C56)","v":217001.08814268367},125000,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Benefits","NPV",0,{"$f":"D59+1","v":1},{"$f":"E59+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"VOC saving",{"$f":"SUMPRODUCT(D60:AR60,DiscountFactor)","v":10767.404851459076},{"$f":"$H$42*$H48*IF(AND(($H$45+$H$44)>D$31,D$31>=$H$44),1,0)","v":0},{"$f":"$H$42*$H48*IF(AND(($H$45+$H$44-1)>=E$59,E$59>=$H$44),1,0)","v":1462.9453125000002},1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,1462.9453125000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Time savings",{"$f":"SUMPRODUCT(D61:AR61,DiscountFactor)","v":39211.272664886426},{"$f":"$H$42*$H49*IF(AND(($H$45+$H$44)>D$31,D$31>=$H$44),1,0)","v":0},{"$f":"$H$42*$H49*IF(AND(($H$45+$H$44-1)>=E$59,E$59>=$H$44),1,0)","v":5327.5555562008694},5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,5327.5555562008694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Avoided reinstatement cost",{"$f":"SUMPRODUCT(D62:AR62,DiscountFactor)","v":283363.35147946578},{"$f":"$H$43*IF(AND(($H$45+$H$44)>D$31,D$31>=$H$44),1,0)","v":0},{"$f":"$H$43*IF(AND(($H$45+$H$44-1)>=E$59,E$59>=$H$44),1,0)","v":38500},38500,38500,38500,38500,38500,38500,38500,38500,38500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C60:C62)","v":333342.0289958113},0,{"$f":"SUM(E60:E62)","v":45290.500868700867},45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,45290.500868700867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Minor works - efficiency"]
[]
[null,"User inputs and relevant assumptions"]
[]
[null,{"$f":"'I1 Minor works & Operations'!B76","v":"Project costs"},{"$f":"'I1 Minor works & Operations'!C76","v":"Inputs"},null,"Total hours saved per hour",null,"Existing","Increased"]
[null,{"$f":"'I1 Minor works & Operations'!B77","v":"Project upfront cost"},{"$f":"'I1 Minor works & Operations'!C77","v":100000},null,"Total hours saved per year",null,{"$f":"'I1 Minor works & Operations'!C87","v":9500},{"$f":"'I1 Minor works & Operations'!C88","v":475}]
[null,{"$f":"'I1 Minor works & Operations'!B78","v":"Project ongoing cost"},{"$f":"'I1 Minor works & Operations'!C78","v":10000},null,"Value of time",null,{"$f":"+'I1 Minor works & Operations'!C97","v":21.726150008473603},{"$f":"+'I1 Minor works & Operations'!D97","v":10.863075004236801}]
[null,{"$f":"'I1 Minor works & Operations'!B79","v":"Years of ongoing cost"},{"$f":"'I1 Minor works & Operations'!C79","v":10},null,"Start year of benefits",null,{"$f":"'I1 Minor works & Operations'!C82","v":1}]
[null,null,null,null,"Years of benefit",null,{"$f":"'I1 Minor works & Operations'!C83","v":10}]
[]
[null,"Calculations"]
[]
[null,"Project costs","NPV",0,{"$f":"D77+1","v":1},{"$f":"E77+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Upfront cost",{"$f":"SUMPRODUCT(D78:AR78,DiscountFactor)","v":100000},{"$f":"C70","v":100000}]
[null,"Ongoing cost",{"$f":"SUMPRODUCT(D79:AR79,DiscountFactor)","v":73600.870514146925},null,{"$f":"$C$71*IF($C$72>=E$77,1,0)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost",{"$f":"SUM(C78:C79)","v":173600.87051414693},100000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Benefits","NPV",0,{"$f":"D82+1","v":1},{"$f":"E82+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Existing",{"$f":"SUMPRODUCT(D83:AR83,DiscountFactor)","v":1519110.3758673684},{"$f":"PRODUCT($G$70:$G$71)*IF(AND(($G$73+$G$72)>D$82,D$82>=$G$72),1,0)","v":0},206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,206398.42508049923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Increased",{"$f":"SUMPRODUCT(D84:AR84,DiscountFactor)","v":37977.759396684203},{"$f":"PRODUCT($H$70:$H$71)*IF(AND(($G$73+$G$72)>D$82,D$82>=$G$72),1,0)","v":0},5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,5159.9606270124805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C83:C84)","v":1557088.1352640525},0,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,211558.38570751171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C2 Maintenance","index":12,"n_rows":84,"n_cols":44,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"C2 Maintenance"}]
[]
[]
[]
[null,"Results"]
[]
[null,{"$f":"+'I2 Maintenance'!D15","v":"Urban arterial"},"Scenario 1","Scenario 2","Difference",null,"Level of roughness",null,null,null,null,null,null,null,"Road user costs",null,null,null,null,null,null,null,"Total cost",null,null,null,null,null,null,null,null,"Cost breakdown for scenario 1",null,null,null,null,"Cost breakdown for scenario 2"]
[null,"IRI standard",{"$f":"+'I2 Maintenance'!D9","v":3.4000000000000012},{"$f":"+'I2 Maintenance'!D10","v":4.0000000000000018},{"$f":"C8-D8","v":-0.60000000000000053}]
[null,"Road authority costs",{"$f":"TRANSPOSE(C53:C54)","v":200355.7253710698},149680.3840696289,{"$f":"C9-D9","v":50675.341301440902}]
[null,"Road user costs",{"$f":"TRANSPOSE(C49:C50)","v":117519.00026098441},279027.96087757696,{"$f":"C10-D10","v":-161508.96061659255}]
[null,"Total costs, PV",{"$f":"SUM(C9:C10)","v":317874.72563205421},{"$f":"SUM(D9:D10)","v":428708.34494720586},{"$f":"C11-D11","v":-110833.61931515165}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculations"]
[]
[null,"AADT",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Passenger cars",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B28,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":15000},{"$f":"ROUND(D28*(1+'I2 Maintenance'!$D$28),0)","v":15300},{"$f":"ROUND(E28*(1+'I2 Maintenance'!$D$28),0)","v":15606},{"$f":"ROUND(F28*(1+'I2 Maintenance'!$D$28),0)","v":15918},{"$f":"ROUND(G28*(1+'I2 Maintenance'!$D$28),0)","v":16236},{"$f":"ROUND(H28*(1+'I2 Maintenance'!$D$28),0)","v":16561},{"$f":"ROUND(I28*(1+'I2 Maintenance'!$D$28),0)","v":16892},{"$f":"ROUND(J28*(1+'I2 Maintenance'!$D$28),0)","v":17230},{"$f":"ROUND(K28*(1+'I2 Maintenance'!$D$28),0)","v":17575},{"$f":"ROUND(L28*(1+'I2 Maintenance'!$D$28),0)","v":17927},{"$f":"ROUND(M28*(1+'I2 Maintenance'!$D$28),0)","v":18286},{"$f":"ROUND(N28*(1+'I2 Maintenance'!$D$28),0)","v":18652},{"$f":"ROUND(O28*(1+'I2 Maintenance'!$D$28),0)","v":19025},{"$f":"ROUND(P28*(1+'I2 Maintenance'!$D$28),0)","v":19406},{"$f":"ROUND(Q28*(1+'I2 Maintenance'!$D$28),0)","v":19794},{"$f":"ROUND(R28*(1+'I2 Maintenance'!$D$28),0)","v":20190},{"$f":"ROUND(S28*(1+'I2 Maintenance'!$D$28),0)","v":20594},{"$f":"ROUND(T28*(1+'I2 Maintenance'!$D$28),0)","v":21006},{"$f":"ROUND(U28*(1+'I2 Maintenance'!$D$28),0)","v":21426},{"$f":"ROUND(V28*(1+'I2 Maintenance'!$D$28),0)","v":21855},{"$f":"ROUND(W28*(1+'I2 Maintenance'!$D$28),0)","v":22292},{"$f":"ROUND(X28*(1+'I2 Maintenance'!$D$28),0)","v":22738},{"$f":"ROUND(Y28*(1+'I2 Maintenance'!$D$28),0)","v":23193},{"$f":"ROUND(Z28*(1+'I2 Maintenance'!$D$28),0)","v":23657},{"$f":"ROUND(AA28*(1+'I2 Maintenance'!$D$28),0)","v":24130},{"$f":"ROUND(AB28*(1+'I2 Maintenance'!$D$28),0)","v":24613},{"$f":"ROUND(AC28*(1+'I2 Maintenance'!$D$28),0)","v":25105},{"$f":"ROUND(AD28*(1+'I2 Maintenance'!$D$28),0)","v":25607},{"$f":"ROUND(AE28*(1+'I2 Maintenance'!$D$28),0)","v":26119},{"$f":"ROUND(AF28*(1+'I2 Maintenance'!$D$28),0)","v":26641},{"$f":"ROUND(AG28*(1+'I2 Maintenance'!$D$28),0)","v":27174},{"$f":"ROUND(AH28*(1+'I2 Maintenance'!$D$28),0)","v":27717},{"$f":"ROUND(AI28*(1+'I2 Maintenance'!$D$28),0)","v":28271},{"$f":"ROUND(AJ28*(1+'I2 Maintenance'!$D$28),0)","v":28836},{"$f":"ROUND(AK28*(1+'I2 Maintenance'!$D$28),0)","v":29413},{"$f":"ROUND(AL28*(1+'I2 Maintenance'!$D$28),0)","v":30001},{"$f":"ROUND(AM28*(1+'I2 Maintenance'!$D$28),0)","v":30601},{"$f":"ROUND(AN28*(1+'I2 Maintenance'!$D$28),0)","v":31213},{"$f":"ROUND(AO28*(1+'I2 Maintenance'!$D$28),0)","v":31837},{"$f":"ROUND(AP28*(1+'I2 Maintenance'!$D$28),0)","v":32474},{"$f":"ROUND(AQ28*(1+'I2 Maintenance'!$D$28),0)","v":33123}]
[null,"Light commercial vehicles",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B29,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":1000},{"$f":"ROUND(D29*(1+'I2 Maintenance'!$D$29),0)","v":1020},{"$f":"ROUND(E29*(1+'I2 Maintenance'!$D$29),0)","v":1040},{"$f":"ROUND(F29*(1+'I2 Maintenance'!$D$29),0)","v":1061},{"$f":"ROUND(G29*(1+'I2 Maintenance'!$D$29),0)","v":1082},{"$f":"ROUND(H29*(1+'I2 Maintenance'!$D$29),0)","v":1104},{"$f":"ROUND(I29*(1+'I2 Maintenance'!$D$29),0)","v":1126},{"$f":"ROUND(J29*(1+'I2 Maintenance'!$D$29),0)","v":1149},{"$f":"ROUND(K29*(1+'I2 Maintenance'!$D$29),0)","v":1172},{"$f":"ROUND(L29*(1+'I2 Maintenance'!$D$29),0)","v":1195},{"$f":"ROUND(M29*(1+'I2 Maintenance'!$D$29),0)","v":1219},{"$f":"ROUND(N29*(1+'I2 Maintenance'!$D$29),0)","v":1243},{"$f":"ROUND(O29*(1+'I2 Maintenance'!$D$29),0)","v":1268},{"$f":"ROUND(P29*(1+'I2 Maintenance'!$D$29),0)","v":1293},{"$f":"ROUND(Q29*(1+'I2 Maintenance'!$D$29),0)","v":1319},{"$f":"ROUND(R29*(1+'I2 Maintenance'!$D$29),0)","v":1345},{"$f":"ROUND(S29*(1+'I2 Maintenance'!$D$29),0)","v":1372},{"$f":"ROUND(T29*(1+'I2 Maintenance'!$D$29),0)","v":1399},{"$f":"ROUND(U29*(1+'I2 Maintenance'!$D$29),0)","v":1427},{"$f":"ROUND(V29*(1+'I2 Maintenance'!$D$29),0)","v":1456},{"$f":"ROUND(W29*(1+'I2 Maintenance'!$D$29),0)","v":1485},{"$f":"ROUND(X29*(1+'I2 Maintenance'!$D$29),0)","v":1515},{"$f":"ROUND(Y29*(1+'I2 Maintenance'!$D$29),0)","v":1545},{"$f":"ROUND(Z29*(1+'I2 Maintenance'!$D$29),0)","v":1576},{"$f":"ROUND(AA29*(1+'I2 Maintenance'!$D$29),0)","v":1608},{"$f":"ROUND(AB29*(1+'I2 Maintenance'!$D$29),0)","v":1640},{"$f":"ROUND(AC29*(1+'I2 Maintenance'!$D$29),0)","v":1673},{"$f":"ROUND(AD29*(1+'I2 Maintenance'!$D$29),0)","v":1706},{"$f":"ROUND(AE29*(1+'I2 Maintenance'!$D$29),0)","v":1740},{"$f":"ROUND(AF29*(1+'I2 Maintenance'!$D$29),0)","v":1775},{"$f":"ROUND(AG29*(1+'I2 Maintenance'!$D$29),0)","v":1811},{"$f":"ROUND(AH29*(1+'I2 Maintenance'!$D$29),0)","v":1847},{"$f":"ROUND(AI29*(1+'I2 Maintenance'!$D$29),0)","v":1884},{"$f":"ROUND(AJ29*(1+'I2 Maintenance'!$D$29),0)","v":1922},{"$f":"ROUND(AK29*(1+'I2 Maintenance'!$D$29),0)","v":1960},{"$f":"ROUND(AL29*(1+'I2 Maintenance'!$D$29),0)","v":1999},{"$f":"ROUND(AM29*(1+'I2 Maintenance'!$D$29),0)","v":2039},{"$f":"ROUND(AN29*(1+'I2 Maintenance'!$D$29),0)","v":2080},{"$f":"ROUND(AO29*(1+'I2 Maintenance'!$D$29),0)","v":2122},{"$f":"ROUND(AP29*(1+'I2 Maintenance'!$D$29),0)","v":2164},{"$f":"ROUND(AQ29*(1+'I2 Maintenance'!$D$29),0)","v":2207}]
[null,"Medium commercial vehicle",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B30,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":500},{"$f":"ROUND(D30*(1+'I2 Maintenance'!$D$29),0)","v":510},{"$f":"ROUND(E30*(1+'I2 Maintenance'!$D$29),0)","v":520},{"$f":"ROUND(F30*(1+'I2 Maintenance'!$D$29),0)","v":530},{"$f":"ROUND(G30*(1+'I2 Maintenance'!$D$29),0)","v":541},{"$f":"ROUND(H30*(1+'I2 Maintenance'!$D$29),0)","v":552},{"$f":"ROUND(I30*(1+'I2 Maintenance'!$D$29),0)","v":563},{"$f":"ROUND(J30*(1+'I2 Maintenance'!$D$29),0)","v":574},{"$f":"ROUND(K30*(1+'I2 Maintenance'!$D$29),0)","v":585},{"$f":"ROUND(L30*(1+'I2 Maintenance'!$D$29),0)","v":597},{"$f":"ROUND(M30*(1+'I2 Maintenance'!$D$29),0)","v":609},{"$f":"ROUND(N30*(1+'I2 Maintenance'!$D$29),0)","v":621},{"$f":"ROUND(O30*(1+'I2 Maintenance'!$D$29),0)","v":633},{"$f":"ROUND(P30*(1+'I2 Maintenance'!$D$29),0)","v":646},{"$f":"ROUND(Q30*(1+'I2 Maintenance'!$D$29),0)","v":659},{"$f":"ROUND(R30*(1+'I2 Maintenance'!$D$29),0)","v":672},{"$f":"ROUND(S30*(1+'I2 Maintenance'!$D$29),0)","v":685},{"$f":"ROUND(T30*(1+'I2 Maintenance'!$D$29),0)","v":699},{"$f":"ROUND(U30*(1+'I2 Maintenance'!$D$29),0)","v":713},{"$f":"ROUND(V30*(1+'I2 Maintenance'!$D$29),0)","v":727},{"$f":"ROUND(W30*(1+'I2 Maintenance'!$D$29),0)","v":742},{"$f":"ROUND(X30*(1+'I2 Maintenance'!$D$29),0)","v":757},{"$f":"ROUND(Y30*(1+'I2 Maintenance'!$D$29),0)","v":772},{"$f":"ROUND(Z30*(1+'I2 Maintenance'!$D$29),0)","v":787},{"$f":"ROUND(AA30*(1+'I2 Maintenance'!$D$29),0)","v":803},{"$f":"ROUND(AB30*(1+'I2 Maintenance'!$D$29),0)","v":819},{"$f":"ROUND(AC30*(1+'I2 Maintenance'!$D$29),0)","v":835},{"$f":"ROUND(AD30*(1+'I2 Maintenance'!$D$29),0)","v":852},{"$f":"ROUND(AE30*(1+'I2 Maintenance'!$D$29),0)","v":869},{"$f":"ROUND(AF30*(1+'I2 Maintenance'!$D$29),0)","v":886},{"$f":"ROUND(AG30*(1+'I2 Maintenance'!$D$29),0)","v":904},{"$f":"ROUND(AH30*(1+'I2 Maintenance'!$D$29),0)","v":922},{"$f":"ROUND(AI30*(1+'I2 Maintenance'!$D$29),0)","v":940},{"$f":"ROUND(AJ30*(1+'I2 Maintenance'!$D$29),0)","v":959},{"$f":"ROUND(AK30*(1+'I2 Maintenance'!$D$29),0)","v":978},{"$f":"ROUND(AL30*(1+'I2 Maintenance'!$D$29),0)","v":998},{"$f":"ROUND(AM30*(1+'I2 Maintenance'!$D$29),0)","v":1018},{"$f":"ROUND(AN30*(1+'I2 Maintenance'!$D$29),0)","v":1038},{"$f":"ROUND(AO30*(1+'I2 Maintenance'!$D$29),0)","v":1059},{"$f":"ROUND(AP30*(1+'I2 Maintenance'!$D$29),0)","v":1080},{"$f":"ROUND(AQ30*(1+'I2 Maintenance'!$D$29),0)","v":1102}]
[null,"HCV1",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B31,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":200},{"$f":"ROUND(D31*(1+'I2 Maintenance'!$D$29),0)","v":204},{"$f":"ROUND(E31*(1+'I2 Maintenance'!$D$29),0)","v":208},{"$f":"ROUND(F31*(1+'I2 Maintenance'!$D$29),0)","v":212},{"$f":"ROUND(G31*(1+'I2 Maintenance'!$D$29),0)","v":216},{"$f":"ROUND(H31*(1+'I2 Maintenance'!$D$29),0)","v":220},{"$f":"ROUND(I31*(1+'I2 Maintenance'!$D$29),0)","v":224},{"$f":"ROUND(J31*(1+'I2 Maintenance'!$D$29),0)","v":228},{"$f":"ROUND(K31*(1+'I2 Maintenance'!$D$29),0)","v":233},{"$f":"ROUND(L31*(1+'I2 Maintenance'!$D$29),0)","v":238},{"$f":"ROUND(M31*(1+'I2 Maintenance'!$D$29),0)","v":243},{"$f":"ROUND(N31*(1+'I2 Maintenance'!$D$29),0)","v":248},{"$f":"ROUND(O31*(1+'I2 Maintenance'!$D$29),0)","v":253},{"$f":"ROUND(P31*(1+'I2 Maintenance'!$D$29),0)","v":258},{"$f":"ROUND(Q31*(1+'I2 Maintenance'!$D$29),0)","v":263},{"$f":"ROUND(R31*(1+'I2 Maintenance'!$D$29),0)","v":268},{"$f":"ROUND(S31*(1+'I2 Maintenance'!$D$29),0)","v":273},{"$f":"ROUND(T31*(1+'I2 Maintenance'!$D$29),0)","v":278},{"$f":"ROUND(U31*(1+'I2 Maintenance'!$D$29),0)","v":284},{"$f":"ROUND(V31*(1+'I2 Maintenance'!$D$29),0)","v":290},{"$f":"ROUND(W31*(1+'I2 Maintenance'!$D$29),0)","v":296},{"$f":"ROUND(X31*(1+'I2 Maintenance'!$D$29),0)","v":302},{"$f":"ROUND(Y31*(1+'I2 Maintenance'!$D$29),0)","v":308},{"$f":"ROUND(Z31*(1+'I2 Maintenance'!$D$29),0)","v":314},{"$f":"ROUND(AA31*(1+'I2 Maintenance'!$D$29),0)","v":320},{"$f":"ROUND(AB31*(1+'I2 Maintenance'!$D$29),0)","v":326},{"$f":"ROUND(AC31*(1+'I2 Maintenance'!$D$29),0)","v":333},{"$f":"ROUND(AD31*(1+'I2 Maintenance'!$D$29),0)","v":340},{"$f":"ROUND(AE31*(1+'I2 Maintenance'!$D$29),0)","v":347},{"$f":"ROUND(AF31*(1+'I2 Maintenance'!$D$29),0)","v":354},{"$f":"ROUND(AG31*(1+'I2 Maintenance'!$D$29),0)","v":361},{"$f":"ROUND(AH31*(1+'I2 Maintenance'!$D$29),0)","v":368},{"$f":"ROUND(AI31*(1+'I2 Maintenance'!$D$29),0)","v":375},{"$f":"ROUND(AJ31*(1+'I2 Maintenance'!$D$29),0)","v":383},{"$f":"ROUND(AK31*(1+'I2 Maintenance'!$D$29),0)","v":391},{"$f":"ROUND(AL31*(1+'I2 Maintenance'!$D$29),0)","v":399},{"$f":"ROUND(AM31*(1+'I2 Maintenance'!$D$29),0)","v":407},{"$f":"ROUND(AN31*(1+'I2 Maintenance'!$D$29),0)","v":415},{"$f":"ROUND(AO31*(1+'I2 Maintenance'!$D$29),0)","v":423},{"$f":"ROUND(AP31*(1+'I2 Maintenance'!$D$29),0)","v":431},{"$f":"ROUND(AQ31*(1+'I2 Maintenance'!$D$29),0)","v":440}]
[null,"HCV2",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B32,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":200},{"$f":"ROUND(D32*(1+'I2 Maintenance'!$D$29),0)","v":204},{"$f":"ROUND(E32*(1+'I2 Maintenance'!$D$29),0)","v":208},{"$f":"ROUND(F32*(1+'I2 Maintenance'!$D$29),0)","v":212},{"$f":"ROUND(G32*(1+'I2 Maintenance'!$D$29),0)","v":216},{"$f":"ROUND(H32*(1+'I2 Maintenance'!$D$29),0)","v":220},{"$f":"ROUND(I32*(1+'I2 Maintenance'!$D$29),0)","v":224},{"$f":"ROUND(J32*(1+'I2 Maintenance'!$D$29),0)","v":228},{"$f":"ROUND(K32*(1+'I2 Maintenance'!$D$29),0)","v":233},{"$f":"ROUND(L32*(1+'I2 Maintenance'!$D$29),0)","v":238},{"$f":"ROUND(M32*(1+'I2 Maintenance'!$D$29),0)","v":243},{"$f":"ROUND(N32*(1+'I2 Maintenance'!$D$29),0)","v":248},{"$f":"ROUND(O32*(1+'I2 Maintenance'!$D$29),0)","v":253},{"$f":"ROUND(P32*(1+'I2 Maintenance'!$D$29),0)","v":258},{"$f":"ROUND(Q32*(1+'I2 Maintenance'!$D$29),0)","v":263},{"$f":"ROUND(R32*(1+'I2 Maintenance'!$D$29),0)","v":268},{"$f":"ROUND(S32*(1+'I2 Maintenance'!$D$29),0)","v":273},{"$f":"ROUND(T32*(1+'I2 Maintenance'!$D$29),0)","v":278},{"$f":"ROUND(U32*(1+'I2 Maintenance'!$D$29),0)","v":284},{"$f":"ROUND(V32*(1+'I2 Maintenance'!$D$29),0)","v":290},{"$f":"ROUND(W32*(1+'I2 Maintenance'!$D$29),0)","v":296},{"$f":"ROUND(X32*(1+'I2 Maintenance'!$D$29),0)","v":302},{"$f":"ROUND(Y32*(1+'I2 Maintenance'!$D$29),0)","v":308},{"$f":"ROUND(Z32*(1+'I2 Maintenance'!$D$29),0)","v":314},{"$f":"ROUND(AA32*(1+'I2 Maintenance'!$D$29),0)","v":320},{"$f":"ROUND(AB32*(1+'I2 Maintenance'!$D$29),0)","v":326},{"$f":"ROUND(AC32*(1+'I2 Maintenance'!$D$29),0)","v":333},{"$f":"ROUND(AD32*(1+'I2 Maintenance'!$D$29),0)","v":340},{"$f":"ROUND(AE32*(1+'I2 Maintenance'!$D$29),0)","v":347},{"$f":"ROUND(AF32*(1+'I2 Maintenance'!$D$29),0)","v":354},{"$f":"ROUND(AG32*(1+'I2 Maintenance'!$D$29),0)","v":361},{"$f":"ROUND(AH32*(1+'I2 Maintenance'!$D$29),0)","v":368},{"$f":"ROUND(AI32*(1+'I2 Maintenance'!$D$29),0)","v":375},{"$f":"ROUND(AJ32*(1+'I2 Maintenance'!$D$29),0)","v":383},{"$f":"ROUND(AK32*(1+'I2 Maintenance'!$D$29),0)","v":391},{"$f":"ROUND(AL32*(1+'I2 Maintenance'!$D$29),0)","v":399},{"$f":"ROUND(AM32*(1+'I2 Maintenance'!$D$29),0)","v":407},{"$f":"ROUND(AN32*(1+'I2 Maintenance'!$D$29),0)","v":415},{"$f":"ROUND(AO32*(1+'I2 Maintenance'!$D$29),0)","v":423},{"$f":"ROUND(AP32*(1+'I2 Maintenance'!$D$29),0)","v":431},{"$f":"ROUND(AQ32*(1+'I2 Maintenance'!$D$29),0)","v":440}]
[null,"Bus",null,{"$f":"INDEX('I2 Maintenance'!$D$19:$G$24,MATCH('C2 Maintenance'!$B33,'I2 Maintenance'!$B$19:$B$24,0),MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0))","v":50},{"$f":"ROUND(D33*(1+'I2 Maintenance'!$D$29),0)","v":51},{"$f":"ROUND(E33*(1+'I2 Maintenance'!$D$29),0)","v":52},{"$f":"ROUND(F33*(1+'I2 Maintenance'!$D$29),0)","v":53},{"$f":"ROUND(G33*(1+'I2 Maintenance'!$D$29),0)","v":54},{"$f":"ROUND(H33*(1+'I2 Maintenance'!$D$29),0)","v":55},{"$f":"ROUND(I33*(1+'I2 Maintenance'!$D$29),0)","v":56},{"$f":"ROUND(J33*(1+'I2 Maintenance'!$D$29),0)","v":57},{"$f":"ROUND(K33*(1+'I2 Maintenance'!$D$29),0)","v":58},{"$f":"ROUND(L33*(1+'I2 Maintenance'!$D$29),0)","v":59},{"$f":"ROUND(M33*(1+'I2 Maintenance'!$D$29),0)","v":60},{"$f":"ROUND(N33*(1+'I2 Maintenance'!$D$29),0)","v":61},{"$f":"ROUND(O33*(1+'I2 Maintenance'!$D$29),0)","v":62},{"$f":"ROUND(P33*(1+'I2 Maintenance'!$D$29),0)","v":63},{"$f":"ROUND(Q33*(1+'I2 Maintenance'!$D$29),0)","v":64},{"$f":"ROUND(R33*(1+'I2 Maintenance'!$D$29),0)","v":65},{"$f":"ROUND(S33*(1+'I2 Maintenance'!$D$29),0)","v":66},{"$f":"ROUND(T33*(1+'I2 Maintenance'!$D$29),0)","v":67},{"$f":"ROUND(U33*(1+'I2 Maintenance'!$D$29),0)","v":68},{"$f":"ROUND(V33*(1+'I2 Maintenance'!$D$29),0)","v":69},{"$f":"ROUND(W33*(1+'I2 Maintenance'!$D$29),0)","v":70},{"$f":"ROUND(X33*(1+'I2 Maintenance'!$D$29),0)","v":71},{"$f":"ROUND(Y33*(1+'I2 Maintenance'!$D$29),0)","v":72},{"$f":"ROUND(Z33*(1+'I2 Maintenance'!$D$29),0)","v":73},{"$f":"ROUND(AA33*(1+'I2 Maintenance'!$D$29),0)","v":74},{"$f":"ROUND(AB33*(1+'I2 Maintenance'!$D$29),0)","v":75},{"$f":"ROUND(AC33*(1+'I2 Maintenance'!$D$29),0)","v":77},{"$f":"ROUND(AD33*(1+'I2 Maintenance'!$D$29),0)","v":79},{"$f":"ROUND(AE33*(1+'I2 Maintenance'!$D$29),0)","v":81},{"$f":"ROUND(AF33*(1+'I2 Maintenance'!$D$29),0)","v":83},{"$f":"ROUND(AG33*(1+'I2 Maintenance'!$D$29),0)","v":85},{"$f":"ROUND(AH33*(1+'I2 Maintenance'!$D$29),0)","v":87},{"$f":"ROUND(AI33*(1+'I2 Maintenance'!$D$29),0)","v":89},{"$f":"ROUND(AJ33*(1+'I2 Maintenance'!$D$29),0)","v":91},{"$f":"ROUND(AK33*(1+'I2 Maintenance'!$D$29),0)","v":93},{"$f":"ROUND(AL33*(1+'I2 Maintenance'!$D$29),0)","v":95},{"$f":"ROUND(AM33*(1+'I2 Maintenance'!$D$29),0)","v":97},{"$f":"ROUND(AN33*(1+'I2 Maintenance'!$D$29),0)","v":99},{"$f":"ROUND(AO33*(1+'I2 Maintenance'!$D$29),0)","v":101},{"$f":"ROUND(AP33*(1+'I2 Maintenance'!$D$29),0)","v":103},{"$f":"ROUND(AQ33*(1+'I2 Maintenance'!$D$29),0)","v":105}]
[null,"ESA per day/lane",null,{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,D28:D33)","v":738},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,E28:E33)","v":752.76},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,F28:F33)","v":767.52},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,G28:G33)","v":782.28},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,H28:H33)","v":797.3900000000001},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,I28:I33)","v":812.5},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,J28:J33)","v":827.61},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,K28:K33)","v":842.72},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,L28:L33)","v":860.52},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,M28:M33)","v":878.67000000000007},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,N28:N33)","v":896.81999999999994},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,O28:O33)","v":914.97},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,P28:P33)","v":933.12},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,Q28:Q33)","v":951.62000000000012},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,R28:R33)","v":970.11999999999989},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,S28:S33)","v":988.62},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,T28:T33)","v":1007.1199999999999},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,U28:U33)","v":1025.97},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,V28:V33)","v":1047.51},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,W28:W33)","v":1069.05},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,X28:X33)","v":1090.94},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,Y28:Y33)","v":1112.83},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,Z28:Z33)","v":1134.7199999999998},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AA28:AA33)","v":1156.6100000000001},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AB28:AB33)","v":1178.8499999999999},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AC28:AC33)","v":1201.0900000000001},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AD28:AD33)","v":1226.52},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AE28:AE33)","v":1252.3},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AF28:AF33)","v":1278.08},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AG28:AG33)","v":1303.8600000000001},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AH28:AH33)","v":1329.99},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AI28:AI33)","v":1356.12},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AJ28:AJ33)","v":1382.25},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AK28:AK33)","v":1411.42},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AL28:AL33)","v":1440.59},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AM28:AM33)","v":1470.11},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AN28:AN33)","v":1499.63},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AO28:AO33)","v":1529.15},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AP28:AP33)","v":1559.02},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AQ28:AQ33)","v":1588.89},{"$f":"SUMPRODUCT('I2 Maintenance'!$D$41:$D$46,AR28:AR33)","v":1621.8000000000002}]
[]
[null,"IRI without intervention",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"IRI over time",null,{"$f":"'I2 Maintenance'!$D$32","v":1.5},{"$f":"+D37+('I2 Maintenance'!$D$38*D37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:E$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.5305615377726669},{"$f":"+E37+('I2 Maintenance'!$D$38*E37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:F$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.5689978869696783},{"$f":"+F37+('I2 Maintenance'!$D$38*F37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:G$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.6155736976935322},{"$f":"+G37+('I2 Maintenance'!$D$38*G37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:H$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.6705611061313912},{"$f":"+H37+('I2 Maintenance'!$D$38*H37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:I$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.7342364763482747},{"$f":"+I37+('I2 Maintenance'!$D$38*I37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:J$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.8068804659709043},{"$f":"+J37+('I2 Maintenance'!$D$38*J37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:K$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.8887780928920057},{"$f":"+K37+('I2 Maintenance'!$D$38*K37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:L$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":1.98024473852906},{"$f":"+L37+('I2 Maintenance'!$D$38*L37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:M$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.0816040585403393},{"$f":"+M37+('I2 Maintenance'!$D$38*M37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:N$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.1931847368628068},{"$f":"+N37+('I2 Maintenance'!$D$38*N37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:O$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.3153205638309009},{"$f":"+O37+('I2 Maintenance'!$D$38*O37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:P$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.448350515508964},{"$f":"+P37+('I2 Maintenance'!$D$38*P37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:Q$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.5926222087659672},{"$f":"+Q37+('I2 Maintenance'!$D$38*Q37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:R$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.748488661008305},{"$f":"+R37+('I2 Maintenance'!$D$38*R37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:S$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":2.9163083740819502},{"$f":"+S37+('I2 Maintenance'!$D$38*S37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:T$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":3.0964454194781039},{"$f":"+T37+('I2 Maintenance'!$D$38*T37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:U$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":3.2892728993723863},{"$f":"+U37+('I2 Maintenance'!$D$38*U37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:V$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":3.4951956479328983},{"$f":"+V37+('I2 Maintenance'!$D$38*V37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:W$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":3.7146247887868267},{"$f":"+W37+('I2 Maintenance'!$D$38*W37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:X$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":3.9479812072425848},{"$f":"+X37+('I2 Maintenance'!$D$38*X37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:Y$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":4.1956923274364204},{"$f":"+Y37+('I2 Maintenance'!$D$38*Y37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:Z$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":4.4581922139189283},{"$f":"+Z37+('I2 Maintenance'!$D$38*Z37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AA$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":4.735921674819795},{"$f":"+AA37+('I2 Maintenance'!$D$38*AA37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AB$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":5.0293317411250955},{"$f":"+AB37+('I2 Maintenance'!$D$38*AB37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AC$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":5.3388804509886727},{"$f":"+AC37+('I2 Maintenance'!$D$38*AC37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AD$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":5.66506371484114},{"$f":"+AD37+('I2 Maintenance'!$D$38*AD37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AE$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":6.0083885220327842},{"$f":"+AE37+('I2 Maintenance'!$D$38*AE37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AF$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":6.3693697384446466},{"$f":"+AF37+('I2 Maintenance'!$D$38*AF37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AG$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":6.7485302288574394},{"$f":"+AG37+('I2 Maintenance'!$D$38*AG37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AH$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":7.1464043557313648},{"$f":"+AH37+('I2 Maintenance'!$D$38*AH37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AI$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":7.5635347833230036},{"$f":"+AI37+('I2 Maintenance'!$D$38*AI37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AJ$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":8.0004726066611092},{"$f":"+AJ37+('I2 Maintenance'!$D$38*AJ37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AK$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":8.4578067925540932},{"$f":"+AK37+('I2 Maintenance'!$D$38*AK37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AL$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":8.9361354579338883},{"$f":"+AL37+('I2 Maintenance'!$D$38*AL37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AM$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":9.4360693865210603},{"$f":"+AM37+('I2 Maintenance'!$D$38*AM37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AN$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":9.9582288511048418},{"$f":"+AN37+('I2 Maintenance'!$D$38*AN37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AO$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":10.503243760964263},{"$f":"+AO37+('I2 Maintenance'!$D$38*AO37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AP$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":11.071757186089393},{"$f":"+AP37+('I2 Maintenance'!$D$38*AP37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AQ$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":11.664422187134896},{"$f":"+AQ37+('I2 Maintenance'!$D$38*AQ37+((0.2175*((1+INDEX('I2 Maintenance'!$D$25:$G$25,1,MATCH('I2 Maintenance'!$D$15,'I2 Maintenance'!$D$17:$G$17,0)))^(-4.99))*SUM($E$34:AR$34)*(1+'I2 Maintenance'!$D$38))))*EXP('I2 Maintenance'!$D$38)","v":12.281931280661841}]
[null,"Annual increase",null,null,{"$f":"E37-D37","v":3.0561537772666902E-2},{"$f":"F37-E37","v":3.8436349197011443E-2},4.6575810723853861E-2,5.4987408437858987E-2,6.367537021688352E-2,7.2643989622629634E-2,8.1897626921101363E-2,9.1466645637054311E-2,0.10135932001127923,0.11158067832246754,0.12213582696809411,0.13302995167806309,0.14427169325700318,0.15586645224233786,0.16781971307364518,0.18013704539615372,0.19282747989428239,0.20592274856051196,0.21942914085392839,0.23335641845575816,0.24771112019383557,0.26249988648250788,0.2777294609008667,0.29341006630530053,0.30954870986357719,0.32618326385246732,0.34332480719164415,0.36098121641186243,0.37916049041279276,0.39787412687392543,0.41713042759163876,0.4369378233381056,0.45733418589298402,0.47832866537979513,0.49993392858717201,0.52215946458378149,0.54501490985942169,0.56851342512512915,0.59266500104550346,0.6175090935269445]
[]
[null,"IRI under different scenarios",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Scenario 1",null,{"$f":"'I2 Maintenance'!$D$32","v":1.5},{"$f":"IF(D45=1,'I2 Maintenance'!$E9,D41+E$38)","v":1.5305615377726669},{"$f":"IF(E45=1,'I2 Maintenance'!$E9,E41+F$38)","v":1.5689978869696783},{"$f":"IF(F45=1,'I2 Maintenance'!$E9,F41+G$38)","v":1.6155736976935322},{"$f":"IF(G45=1,'I2 Maintenance'!$E9,G41+H$38)","v":1.6705611061313912},{"$f":"IF(H45=1,'I2 Maintenance'!$E9,H41+I$38)","v":1.7342364763482747},{"$f":"IF(I45=1,'I2 Maintenance'!$E9,I41+J$38)","v":1.8068804659709043},{"$f":"IF(J45=1,'I2 Maintenance'!$E9,J41+K$38)","v":1.8887780928920057},{"$f":"IF(K45=1,'I2 Maintenance'!$E9,K41+L$38)","v":1.98024473852906},{"$f":"IF(L45=1,'I2 Maintenance'!$E9,L41+M$38)","v":2.0816040585403393},{"$f":"IF(M45=1,'I2 Maintenance'!$E9,M41+N$38)","v":2.1931847368628068},{"$f":"IF(N45=1,'I2 Maintenance'!$E9,N41+O$38)","v":2.3153205638309009},{"$f":"IF(O45=1,'I2 Maintenance'!$E9,O41+P$38)","v":2.448350515508964},{"$f":"IF(P45=1,'I2 Maintenance'!$E9,P41+Q$38)","v":2.5926222087659672},{"$f":"IF(Q45=1,'I2 Maintenance'!$E9,Q41+R$38)","v":2.748488661008305},{"$f":"IF(R45=1,'I2 Maintenance'!$E9,R41+S$38)","v":2.9163083740819502},{"$f":"IF(S45=1,'I2 Maintenance'!$E9,S41+T$38)","v":3.0964454194781039},{"$f":"IF(T45=1,'I2 Maintenance'!$E9,T41+U$38)","v":3.2892728993723863},{"$f":"IF(U45=1,'I2 Maintenance'!$E9,U41+V$38)","v":1.5},{"$f":"IF(V45=1,'I2 Maintenance'!$E9,V41+W$38)","v":1.7194291408539284},{"$f":"IF(W45=1,'I2 Maintenance'!$E9,W41+X$38)","v":1.9527855593096866},{"$f":"IF(X45=1,'I2 Maintenance'!$E9,X41+Y$38)","v":2.2004966795035221},{"$f":"IF(Y45=1,'I2 Maintenance'!$E9,Y41+Z$38)","v":2.46299656598603},{"$f":"IF(Z45=1,'I2 Maintenance'!$E9,Z41+AA$38)","v":2.7407260268868967},{"$f":"IF(AA45=1,'I2 Maintenance'!$E9,AA41+AB$38)","v":3.0341360931921972},{"$f":"IF(AB45=1,'I2 Maintenance'!$E9,AB41+AC$38)","v":3.3436848030557744},{"$f":"IF(AC45=1,'I2 Maintenance'!$E9,AC41+AD$38)","v":1.5},{"$f":"IF(AD45=1,'I2 Maintenance'!$E9,AD41+AE$38)","v":1.8433248071916442},{"$f":"IF(AE45=1,'I2 Maintenance'!$E9,AE41+AF$38)","v":2.2043060236035066},{"$f":"IF(AF45=1,'I2 Maintenance'!$E9,AF41+AG$38)","v":2.5834665140162993},{"$f":"IF(AG45=1,'I2 Maintenance'!$E9,AG41+AH$38)","v":2.9813406408902248},{"$f":"IF(AH45=1,'I2 Maintenance'!$E9,AH41+AI$38)","v":3.3984710684818635},{"$f":"IF(AI45=1,'I2 Maintenance'!$E9,AI41+AJ$38)","v":1.5},{"$f":"IF(AJ45=1,'I2 Maintenance'!$E9,AJ41+AK$38)","v":1.957334185892984},{"$f":"IF(AK45=1,'I2 Maintenance'!$E9,AK41+AL$38)","v":2.4356628512727792},{"$f":"IF(AL45=1,'I2 Maintenance'!$E9,AL41+AM$38)","v":2.9355967798599512},{"$f":"IF(AM45=1,'I2 Maintenance'!$E9,AM41+AN$38)","v":1.5},{"$f":"IF(AN45=1,'I2 Maintenance'!$E9,AN41+AO$38)","v":2.0450149098594217},{"$f":"IF(AO45=1,'I2 Maintenance'!$E9,AO41+AP$38)","v":2.6135283349845508},{"$f":"IF(AP45=1,'I2 Maintenance'!$E9,AP41+AQ$38)","v":3.2061933360300543},{"$f":"IF(AQ45=1,'I2 Maintenance'!$E9,AQ41+AR$38)","v":1.5}]
[null,"Scenario 2",null,{"$f":"'I2 Maintenance'!$D$32","v":1.5},{"$f":"IF(D46=1,'I2 Maintenance'!$E10,D42+E$38)","v":1.5305615377726669},{"$f":"IF(E46=1,'I2 Maintenance'!$E10,E42+F$38)","v":1.5689978869696783},{"$f":"IF(F46=1,'I2 Maintenance'!$E10,F42+G$38)","v":1.6155736976935322},{"$f":"IF(G46=1,'I2 Maintenance'!$E10,G42+H$38)","v":1.6705611061313912},{"$f":"IF(H46=1,'I2 Maintenance'!$E10,H42+I$38)","v":1.7342364763482747},{"$f":"IF(I46=1,'I2 Maintenance'!$E10,I42+J$38)","v":1.8068804659709043},{"$f":"IF(J46=1,'I2 Maintenance'!$E10,J42+K$38)","v":1.8887780928920057},{"$f":"IF(K46=1,'I2 Maintenance'!$E10,K42+L$38)","v":1.98024473852906},{"$f":"IF(L46=1,'I2 Maintenance'!$E10,L42+M$38)","v":2.0816040585403393},{"$f":"IF(M46=1,'I2 Maintenance'!$E10,M42+N$38)","v":2.1931847368628068},{"$f":"IF(N46=1,'I2 Maintenance'!$E10,N42+O$38)","v":2.3153205638309009},{"$f":"IF(O46=1,'I2 Maintenance'!$E10,O42+P$38)","v":2.448350515508964},{"$f":"IF(P46=1,'I2 Maintenance'!$E10,P42+Q$38)","v":2.5926222087659672},{"$f":"IF(Q46=1,'I2 Maintenance'!$E10,Q42+R$38)","v":2.748488661008305},{"$f":"IF(R46=1,'I2 Maintenance'!$E10,R42+S$38)","v":2.9163083740819502},{"$f":"IF(S46=1,'I2 Maintenance'!$E10,S42+T$38)","v":3.0964454194781039},{"$f":"IF(T46=1,'I2 Maintenance'!$E10,T42+U$38)","v":3.2892728993723863},{"$f":"IF(U46=1,'I2 Maintenance'!$E10,U42+V$38)","v":3.4951956479328983},{"$f":"IF(V46=1,'I2 Maintenance'!$E10,V42+W$38)","v":3.7146247887868267},{"$f":"IF(W46=1,'I2 Maintenance'!$E10,W42+X$38)","v":3.9479812072425848},{"$f":"IF(X46=1,'I2 Maintenance'!$E10,X42+Y$38)","v":1.5},{"$f":"IF(Y46=1,'I2 Maintenance'!$E10,Y42+Z$38)","v":1.7624998864825079},{"$f":"IF(Z46=1,'I2 Maintenance'!$E10,Z42+AA$38)","v":2.0402293473833746},{"$f":"IF(AA46=1,'I2 Maintenance'!$E10,AA42+AB$38)","v":2.3336394136886751},{"$f":"IF(AB46=1,'I2 Maintenance'!$E10,AB42+AC$38)","v":2.6431881235522523},{"$f":"IF(AC46=1,'I2 Maintenance'!$E10,AC42+AD$38)","v":2.9693713874047196},{"$f":"IF(AD46=1,'I2 Maintenance'!$E10,AD42+AE$38)","v":3.3126961945963638},{"$f":"IF(AE46=1,'I2 Maintenance'!$E10,AE42+AF$38)","v":3.6736774110082262},{"$f":"IF(AF46=1,'I2 Maintenance'!$E10,AF42+AG$38)","v":1.5},{"$f":"IF(AG46=1,'I2 Maintenance'!$E10,AG42+AH$38)","v":1.8978741268739254},{"$f":"IF(AH46=1,'I2 Maintenance'!$E10,AH42+AI$38)","v":2.3150045544655642},{"$f":"IF(AI46=1,'I2 Maintenance'!$E10,AI42+AJ$38)","v":2.7519423778036698},{"$f":"IF(AJ46=1,'I2 Maintenance'!$E10,AJ42+AK$38)","v":3.2092765636966538},{"$f":"IF(AK46=1,'I2 Maintenance'!$E10,AK42+AL$38)","v":3.6876052290764489},{"$f":"IF(AL46=1,'I2 Maintenance'!$E10,AL42+AM$38)","v":1.5},{"$f":"IF(AM46=1,'I2 Maintenance'!$E10,AM42+AN$38)","v":2.0221594645837815},{"$f":"IF(AN46=1,'I2 Maintenance'!$E10,AN42+AO$38)","v":2.5671743744432032},{"$f":"IF(AO46=1,'I2 Maintenance'!$E10,AO42+AP$38)","v":3.1356877995683323},{"$f":"IF(AP46=1,'I2 Maintenance'!$E10,AP42+AQ$38)","v":3.7283528006138358},{"$f":"IF(AQ46=1,'I2 Maintenance'!$E10,AQ42+AR$38)","v":1.5}]
[]
[null,"Years with interventions",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"\"IRI \"&'I2 Maintenance'!D9","v":"IRI 3.4"},null,{"$f":"IF(D41+E$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(E41+F$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(F41+G$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(G41+H$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(H41+I$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(I41+J$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(J41+K$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(K41+L$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(L41+M$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(M41+N$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(N41+O$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(O41+P$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(P41+Q$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(Q41+R$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(R41+S$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(S41+T$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(T41+U$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(U41+V$38>'I2 Maintenance'!$D9,1,0)","v":1},{"$f":"IF(V41+W$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(W41+X$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(X41+Y$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(Y41+Z$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(Z41+AA$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AA41+AB$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AB41+AC$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AC41+AD$38>'I2 Maintenance'!$D9,1,0)","v":1},{"$f":"IF(AD41+AE$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AE41+AF$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AF41+AG$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AG41+AH$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AH41+AI$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AI41+AJ$38>'I2 Maintenance'!$D9,1,0)","v":1},{"$f":"IF(AJ41+AK$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AK41+AL$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AL41+AM$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AM41+AN$38>'I2 Maintenance'!$D9,1,0)","v":1},{"$f":"IF(AN41+AO$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AO41+AP$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AP41+AQ$38>'I2 Maintenance'!$D9,1,0)","v":0},{"$f":"IF(AQ41+AR$38>'I2 Maintenance'!$D9,1,0)","v":1},{"$f":"IF(AR41+AS$38>'I2 Maintenance'!$D9,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2 Maintenance'!D10","v":"IRI 4"},null,{"$f":"IF(D42+E$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(E42+F$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(F42+G$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(G42+H$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(H42+I$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(I42+J$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(J42+K$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(K42+L$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(L42+M$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(M42+N$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(N42+O$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(O42+P$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(P42+Q$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(Q42+R$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(R42+S$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(S42+T$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(T42+U$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(U42+V$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(V42+W$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(W42+X$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(X42+Y$38>'I2 Maintenance'!$D10,1,0)","v":1},{"$f":"IF(Y42+Z$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(Z42+AA$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AA42+AB$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AB42+AC$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AC42+AD$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AD42+AE$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AE42+AF$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AF42+AG$38>'I2 Maintenance'!$D10,1,0)","v":1},{"$f":"IF(AG42+AH$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AH42+AI$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AI42+AJ$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AJ42+AK$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AK42+AL$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AL42+AM$38>'I2 Maintenance'!$D10,1,0)","v":1},{"$f":"IF(AM42+AN$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AN42+AO$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AO42+AP$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AP42+AQ$38>'I2 Maintenance'!$D10,1,0)","v":0},{"$f":"IF(AQ42+AR$38>'I2 Maintenance'!$D10,1,0)","v":1},{"$f":"IF(AR42+AS$38>'I2 Maintenance'!$D10,1,0)","v":0}]
[]
[null,"Road user costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B45","v":"IRI 3.4"},{"$f":"D49+NPV('I0 Overall'!$C$7,$E49:$AR49)","v":117519.00026098441},{"$f":"SUMPRODUCT(D$28:D$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(D41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(E$28:E$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(E41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(F$28:F$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(F41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(G$28:G$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(G41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(H$28:H$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(H41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(I$28:I$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(I41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(J$28:J$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(J41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(K$28:K$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(K41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(L$28:L$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(L41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(M$28:M$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(M41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(N$28:N$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(N41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(O$28:O$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(O41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(P$28:P$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(P41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(Q$28:Q$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Q41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":5355.382504166666},{"$f":"SUMPRODUCT(R$28:R$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(R41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":10924.226741666671},{"$f":"SUMPRODUCT(S$28:S$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(S41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":22282.414150000001},{"$f":"SUMPRODUCT(T$28:T$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(T41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":38296.589008333336},{"$f":"SUMPRODUCT(U$28:U$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(U41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":59230.353100000008},{"$f":"SUMPRODUCT(V$28:V$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(V41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(W$28:W$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(W41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(X$28:X$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(X41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(Y$28:Y$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Y41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(Z$28:Z$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Z41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AA$28:AA$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AA41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":13050.194183333329},{"$f":"SUMPRODUCT(AB$28:AB$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AB41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":33275.326895833336},{"$f":"SUMPRODUCT(AC$28:AC$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AC41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":69381.880620833312},{"$f":"SUMPRODUCT(AD$28:AD$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AD41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AE$28:AE$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AE41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AF$28:AF$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AF41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AG$28:AG$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AG41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":7349.1825333333327},{"$f":"SUMPRODUCT(AH$28:AH$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AH41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":37482.61954166666},{"$f":"SUMPRODUCT(AI$28:AI$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AI41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":91478.761924999984},{"$f":"SUMPRODUCT(AJ$28:AJ$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AJ41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AK$28:AK$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AK41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AL$28:AL$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AL41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AM$28:AM$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AM41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":33110.905650000001},{"$f":"SUMPRODUCT(AN$28:AN$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AN41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AO$28:AO$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AO41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AP$28:AP$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AP41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":8783.8183791666652},{"$f":"SUMPRODUCT(AQ$28:AQ$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AQ41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":75987.905512500001},{"$f":"SUMPRODUCT(AR$28:AR$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AR41,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0}]
[null,{"$f":"B46","v":"IRI 4"},{"$f":"D50+NPV('I0 Overall'!$C$7,$E50:$AR50)","v":279027.96087757696},{"$f":"SUMPRODUCT(D$28:D$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(D42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(E$28:E$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(E42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(F$28:F$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(F42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(G$28:G$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(G42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(H$28:H$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(H42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(I$28:I$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(I42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(J$28:J$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(J42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(K$28:K$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(K42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(L$28:L$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(L42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(M$28:M$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(M42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(N$28:N$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(N42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(O$28:O$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(O42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(P$28:P$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(P42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(Q$28:Q$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Q42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":5355.382504166666},{"$f":"SUMPRODUCT(R$28:R$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(R42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":10924.226741666671},{"$f":"SUMPRODUCT(S$28:S$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(S42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":22282.414150000001},{"$f":"SUMPRODUCT(T$28:T$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(T42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":38296.589008333336},{"$f":"SUMPRODUCT(U$28:U$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(U42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":59230.353100000008},{"$f":"SUMPRODUCT(V$28:V$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(V42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":81001.104166666686},{"$f":"SUMPRODUCT(W$28:W$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(W42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":115708.9410875},{"$f":"SUMPRODUCT(X$28:X$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(X42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":151775.76395416667},{"$f":"SUMPRODUCT(Y$28:Y$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Y42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(Z$28:Z$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(Z42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AA$28:AA$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AA42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AB$28:AB$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AB42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AC$28:AC$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AC42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":6787.2327916666663},{"$f":"SUMPRODUCT(AD$28:AD$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AD42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":34619.358791666666},{"$f":"SUMPRODUCT(AE$28:AE$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AE42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":72206.656683333335},{"$f":"SUMPRODUCT(AF$28:AF$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AF42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":138280.68678333337},{"$f":"SUMPRODUCT(AG$28:AG$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AG42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AH$28:AH$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AH42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AI$28:AI$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AI42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AJ$28:AJ$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AJ42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":23394.731574999998},{"$f":"SUMPRODUCT(AK$28:AK$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AK42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":67477.658283333309},{"$f":"SUMPRODUCT(AL$28:AL$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AL42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":155749.87604583334},{"$f":"SUMPRODUCT(AM$28:AM$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AM42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AN$28:AN$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AN42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0},{"$f":"SUMPRODUCT(AO$28:AO$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AO42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":8611.9201083333319},{"$f":"SUMPRODUCT(AP$28:AP$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AP42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":59212.7601},{"$f":"SUMPRODUCT(AQ$28:AQ$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AQ42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":171939.6876875},{"$f":"SUMPRODUCT(AR$28:AR$33,OFFSET($C$71:$C$76,0,IFERROR(MATCH(ROUND(AR42,1),$C$66:$AQ$66,0)-1,0)))*365/100*'I2 Maintenance'!$D$35","v":0}]
[]
[null,"Agency costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B49","v":"IRI 3.4"},{"$f":"D53+NPV('I0 Overall'!$C$7,$E53:$AR53)","v":200355.7253710698},{"$f":"D45*'I2 Maintenance'!$D$34","v":0},{"$f":"E45*'I2 Maintenance'!$D$34","v":0},{"$f":"F45*'I2 Maintenance'!$D$34","v":0},{"$f":"G45*'I2 Maintenance'!$D$34","v":0},{"$f":"H45*'I2 Maintenance'!$D$34","v":0},{"$f":"I45*'I2 Maintenance'!$D$34","v":0},{"$f":"J45*'I2 Maintenance'!$D$34","v":0},{"$f":"K45*'I2 Maintenance'!$D$34","v":0},{"$f":"L45*'I2 Maintenance'!$D$34","v":0},{"$f":"M45*'I2 Maintenance'!$D$34","v":0},{"$f":"N45*'I2 Maintenance'!$D$34","v":0},{"$f":"O45*'I2 Maintenance'!$D$34","v":0},{"$f":"P45*'I2 Maintenance'!$D$34","v":0},{"$f":"Q45*'I2 Maintenance'!$D$34","v":0},{"$f":"R45*'I2 Maintenance'!$D$34","v":0},{"$f":"S45*'I2 Maintenance'!$D$34","v":0},{"$f":"T45*'I2 Maintenance'!$D$34","v":0},{"$f":"U45*'I2 Maintenance'!$D$34","v":200000},{"$f":"V45*'I2 Maintenance'!$D$34","v":0},{"$f":"W45*'I2 Maintenance'!$D$34","v":0},{"$f":"X45*'I2 Maintenance'!$D$34","v":0},{"$f":"Y45*'I2 Maintenance'!$D$34","v":0},{"$f":"Z45*'I2 Maintenance'!$D$34","v":0},{"$f":"AA45*'I2 Maintenance'!$D$34","v":0},{"$f":"AB45*'I2 Maintenance'!$D$34","v":0},{"$f":"AC45*'I2 Maintenance'!$D$34","v":200000},{"$f":"AD45*'I2 Maintenance'!$D$34","v":0},{"$f":"AE45*'I2 Maintenance'!$D$34","v":0},{"$f":"AF45*'I2 Maintenance'!$D$34","v":0},{"$f":"AG45*'I2 Maintenance'!$D$34","v":0},{"$f":"AH45*'I2 Maintenance'!$D$34","v":0},{"$f":"AI45*'I2 Maintenance'!$D$34","v":200000},{"$f":"AJ45*'I2 Maintenance'!$D$34","v":0},{"$f":"AK45*'I2 Maintenance'!$D$34","v":0},{"$f":"AL45*'I2 Maintenance'!$D$34","v":0},{"$f":"AM45*'I2 Maintenance'!$D$34","v":200000},{"$f":"AN45*'I2 Maintenance'!$D$34","v":0},{"$f":"AO45*'I2 Maintenance'!$D$34","v":0},{"$f":"AP45*'I2 Maintenance'!$D$34","v":0},{"$f":"AQ45*'I2 Maintenance'!$D$34","v":200000},{"$f":"AR45*'I2 Maintenance'!$D$34","v":0}]
[null,{"$f":"B50","v":"IRI 4"},{"$f":"D54+NPV('I0 Overall'!$C$7,$E54:$AR54)","v":149680.3840696289},{"$f":"D46*'I2 Maintenance'!$D$34","v":0},{"$f":"E46*'I2 Maintenance'!$D$34","v":0},{"$f":"F46*'I2 Maintenance'!$D$34","v":0},{"$f":"G46*'I2 Maintenance'!$D$34","v":0},{"$f":"H46*'I2 Maintenance'!$D$34","v":0},{"$f":"I46*'I2 Maintenance'!$D$34","v":0},{"$f":"J46*'I2 Maintenance'!$D$34","v":0},{"$f":"K46*'I2 Maintenance'!$D$34","v":0},{"$f":"L46*'I2 Maintenance'!$D$34","v":0},{"$f":"M46*'I2 Maintenance'!$D$34","v":0},{"$f":"N46*'I2 Maintenance'!$D$34","v":0},{"$f":"O46*'I2 Maintenance'!$D$34","v":0},{"$f":"P46*'I2 Maintenance'!$D$34","v":0},{"$f":"Q46*'I2 Maintenance'!$D$34","v":0},{"$f":"R46*'I2 Maintenance'!$D$34","v":0},{"$f":"S46*'I2 Maintenance'!$D$34","v":0},{"$f":"T46*'I2 Maintenance'!$D$34","v":0},{"$f":"U46*'I2 Maintenance'!$D$34","v":0},{"$f":"V46*'I2 Maintenance'!$D$34","v":0},{"$f":"W46*'I2 Maintenance'!$D$34","v":0},{"$f":"X46*'I2 Maintenance'!$D$34","v":200000},{"$f":"Y46*'I2 Maintenance'!$D$34","v":0},{"$f":"Z46*'I2 Maintenance'!$D$34","v":0},{"$f":"AA46*'I2 Maintenance'!$D$34","v":0},{"$f":"AB46*'I2 Maintenance'!$D$34","v":0},{"$f":"AC46*'I2 Maintenance'!$D$34","v":0},{"$f":"AD46*'I2 Maintenance'!$D$34","v":0},{"$f":"AE46*'I2 Maintenance'!$D$34","v":0},{"$f":"AF46*'I2 Maintenance'!$D$34","v":200000},{"$f":"AG46*'I2 Maintenance'!$D$34","v":0},{"$f":"AH46*'I2 Maintenance'!$D$34","v":0},{"$f":"AI46*'I2 Maintenance'!$D$34","v":0},{"$f":"AJ46*'I2 Maintenance'!$D$34","v":0},{"$f":"AK46*'I2 Maintenance'!$D$34","v":0},{"$f":"AL46*'I2 Maintenance'!$D$34","v":200000},{"$f":"AM46*'I2 Maintenance'!$D$34","v":0},{"$f":"AN46*'I2 Maintenance'!$D$34","v":0},{"$f":"AO46*'I2 Maintenance'!$D$34","v":0},{"$f":"AP46*'I2 Maintenance'!$D$34","v":0},{"$f":"AQ46*'I2 Maintenance'!$D$34","v":200000},{"$f":"AR46*'I2 Maintenance'!$D$34","v":0}]
[]
[null,"Total costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B53","v":"IRI 3.4"},{"$f":"D57+NPV('I0 Overall'!$C$7,$E57:$AR57)","v":317874.72563205421},{"$f":"D49+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,259230.35310000001,0,0,0,0,0,13050.194183333329,33275.326895833336,269381.88062083331,0,0,0,7349.1825333333327,37482.61954166666,291478.761925,0,0,0,233110.90565,0,0,8783.8183791666652,275987.90551249997,0]
[null,{"$f":"B54","v":"IRI 4"},{"$f":"D58+NPV('I0 Overall'!$C$7,$E58:$AR58)","v":428708.34494720597},{"$f":"D50+D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,59230.353100000008,81001.104166666686,115708.9410875,351775.76395416667,0,0,0,0,6787.2327916666663,34619.358791666666,72206.656683333335,338280.68678333337,0,0,0,23394.731574999998,67477.658283333309,355749.87604583334,0,0,8611.9201083333319,59212.7601,371939.68768750003,0]
[]
[null,"Minimum service targets",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Scenario 1",null,{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012},{"$f":"'I2 Maintenance'!$D9","v":3.4000000000000012}]
[null,"Scenario 2",null,{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018},{"$f":"'I2 Maintenance'!$D10","v":4.0000000000000018}]
[]
[null,"IRI and VOC relationship"]
[]
[null,"IRI",2,2.1,2.2000000000000002,2.2999999999999998,2.4,2.5,2.6,2.7,2.8,2.9,3,3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,3.9,4,4.0999999999999996,4.2,4.3,4.4000000000000004,4.5,4.5999999999999996,4.7,4.8,4.9000000000000004,5,5.0999999999999996,5.2,5.3,5.4,5.5,5.6,5.7,5.8,5.9,6]
[null,"IRI range",0,0.2,0.4,0.6,0.8,{"$f":"C67","v":0},{"$f":"D67","v":0.2},0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0]
[null,"Lower IRI",{"$f":"ROUNDDOWN(C66,0.5)","v":2},{"$f":"ROUNDDOWN(C66,0.5)","v":2},{"$f":"ROUNDDOWN(D66,0.5)","v":2},{"$f":"ROUNDDOWN(E66,0.5)","v":2},{"$f":"ROUNDDOWN(F66,0.5)","v":2},{"$f":"C68+0.5","v":2.5},{"$f":"D68+0.5","v":2.5},2.5,2.5,2.5,3,3,3,3,3,3.5,3.5,3.5,3.5,3.5,4,4,{"$f":"T68+0.5","v":4},4,4,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5.5,5.5,5.5,{"$f":"AJ68+0.5","v":5.5},5.5,6]
[null,"Upper IRI",2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"D69+0.5","v":3},3,3,3,3,3.5,3.5,3.5,3.5,3.5,4,4,4,4,4,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5.5,5.5,5.5,5.5,5.5,6,6,6,6,6]
[]
[null,"Passenger cars",{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":6.0249999999999998E-2},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.1205},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.18074999999999997},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":0.24099999999999999},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":0.30124999999999996},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":0.40166666666666667},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":0.50208333333333333},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":0.60250000000000004},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":0.70291666666666675},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":0.80333333333333334},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":0.96400000000000008},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":1.1246666666666667},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":1.2853333333333334},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":1.4460000000000002},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":1.6066666666666667},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":1.8275833333333336},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":2.0484999999999998},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":2.2694166666666669},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":2.4903333333333331},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":2.7112500000000002},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":2.9723333333333333},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":3.2334166666666668},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":3.4944999999999995},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":3.7555833333333331},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":4.0166666666666666},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":4.3179166666666671},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":4.6191666666666666},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":4.9204166666666662},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":5.2216666666666658},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":5.5229166666666663},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":5.8442499999999997},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":6.1655833333333332},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":6.4869166666666658},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":6.8082500000000001},{"$f":"SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$C$51:$C$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":7.1295833333333327}]
[null,"Light commercial vehicles",{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":6.0249999999999998E-2},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.1205},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.18074999999999997},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":0.24099999999999999},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":0.30124999999999996},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":0.38158333333333333},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":0.46191666666666664},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":0.5422499999999999},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":0.62258333333333338},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":0.70291666666666663},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":0.84350000000000003},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":0.98408333333333331},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":1.1246666666666667},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":1.26525},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":1.4058333333333333},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":1.6468333333333334},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":1.8878333333333333},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":2.1288333333333336},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":2.3698333333333332},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":2.6108333333333333},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":2.9321666666666668},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":3.2535000000000003},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":3.5748333333333333},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":3.8961666666666672},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":4.2175000000000002},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":4.5790000000000006},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":4.9405000000000001},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":5.3020000000000005},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":5.6635},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":6.0250000000000004},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":6.4467499999999998},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":6.8685},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":7.2902499999999995},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":7.7119999999999997},{"$f":"SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$D$51:$D$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":8.1337499999999991}]
[null,"Medium commercial vehicle",{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":0.14058333333333334},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.28116666666666668},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.42174999999999996},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":0.56233333333333335},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":0.70291666666666663},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":1.0242500000000001},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":1.3455833333333334},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":1.6669166666666668},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":1.9882500000000001},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":2.3095833333333333},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":2.7915833333333335},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":3.2735833333333337},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":3.7555833333333335},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":4.2375833333333333},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":4.7195833333333335},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":5.3020000000000005},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":5.8844166666666666},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":6.4668333333333337},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":7.0492499999999998},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":7.6316666666666659},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":8.2944166666666668},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":8.9571666666666658},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":9.6199166666666667},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":10.282666666666668},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":10.945416666666667},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":11.668416666666667},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":12.391416666666666},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":13.114416666666667},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":13.837416666666666},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":14.560416666666667},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":15.323583333333334},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":16.086750000000002},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":16.849916666666665},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":17.613083333333332},{"$f":"SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$E$51:$E$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":18.376249999999999}]
[null,"HCV1",{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":0.18075000000000002},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.36150000000000004},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.54225000000000001},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":0.72300000000000009},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":0.90375000000000005},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":1.3455833333333334},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":1.7874166666666667},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":2.22925},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":2.6710833333333337},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":3.1129166666666666},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":3.7555833333333335},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":4.39825},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":5.0409166666666669},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":5.683583333333333},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":6.3262499999999999},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":7.1095000000000006},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":7.8927500000000004},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":8.6759999999999984},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":9.4592500000000008},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":10.2425},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":11.14625},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":12.049999999999999},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":12.953749999999999},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":13.857499999999998},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":14.761249999999999},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":15.745333333333333},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":16.729416666666665},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":17.7135},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":18.697583333333334},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":19.681666666666668},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":20.705916666666667},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":21.730166666666669},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":22.754416666666664},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":23.778666666666666},{"$f":"SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$F$51:$F$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":24.802916666666665}]
[null,"HCV2",{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":0.28116666666666668},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.56233333333333335},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.84349999999999992},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":1.1246666666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":1.4058333333333333},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":2.0083333333333337},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":2.6108333333333338},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":3.2133333333333338},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":3.8158333333333339},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":4.4183333333333339},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":5.2417500000000006},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":6.0651666666666664},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":6.8885833333333331},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":7.7119999999999997},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":8.5354166666666664},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":9.5596666666666668},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":10.583916666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":11.608166666666666},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":12.632416666666668},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":13.656666666666666},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":14.801416666666668},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":15.946166666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":17.090916666666669},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":18.235666666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":19.380416666666669},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":20.605500000000003},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":21.830583333333337},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":23.055666666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":24.280750000000001},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":25.505833333333332},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":26.811250000000001},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":28.116666666666667},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":29.422083333333333},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":30.727499999999999},{"$f":"SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$G$51:$G$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":32.032916666666665}]
[null,"Bus",{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,C$68)*(1-C$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,C$69)*(C$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,D$68)*(1-D$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,D$69)*(D$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,E$68)*(1-E$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,E$69)*(E$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,F$68)*(1-F$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,F$69)*(F$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,G$68)*(1-G$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,G$69)*(G$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,H$68)*(1-H$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,H$69)*(H$67)","v":0},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,I$68)*(1-I$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,I$69)*(I$67)","v":0.16066666666666668},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,J$68)*(1-J$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,J$69)*(J$67)","v":0.32133333333333336},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,K$68)*(1-K$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,K$69)*(K$67)","v":0.48199999999999998},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,L$68)*(1-L$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,L$69)*(L$67)","v":0.64266666666666672},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,M$68)*(1-M$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,M$69)*(M$67)","v":0.80333333333333334},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,N$68)*(1-N$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,N$69)*(N$67)","v":1.2050000000000001},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,O$68)*(1-O$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,O$69)*(O$67)","v":1.6066666666666667},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,P$68)*(1-P$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,P$69)*(P$67)","v":2.0083333333333333},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Q$68)*(1-Q$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Q$69)*(Q$67)","v":2.41},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,R$68)*(1-R$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,R$69)*(R$67)","v":2.8116666666666665},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,S$68)*(1-S$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,S$69)*(S$67)","v":3.3940833333333336},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,T$68)*(1-T$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,T$69)*(T$67)","v":3.9764999999999997},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,U$68)*(1-U$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,U$69)*(U$67)","v":4.5589166666666667},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,V$68)*(1-V$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,V$69)*(V$67)","v":5.1413333333333329},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,W$68)*(1-W$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,W$69)*(W$67)","v":5.7237499999999999},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,X$68)*(1-X$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,X$69)*(X$67)","v":6.4065833333333329},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Y$68)*(1-Y$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Y$69)*(Y$67)","v":7.0894166666666667},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Z$68)*(1-Z$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,Z$69)*(Z$67)","v":7.7722499999999997},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AA$68)*(1-AA$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AA$69)*(AA$67)","v":8.4550833333333326},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AB$68)*(1-AB$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AB$69)*(AB$67)","v":9.1379166666666656},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AC$68)*(1-AC$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AC$69)*(AC$67)","v":9.9010833333333323},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AD$68)*(1-AD$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AD$69)*(AD$67)","v":10.664249999999999},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AE$68)*(1-AE$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AE$69)*(AE$67)","v":11.427416666666666},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AF$68)*(1-AF$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AF$69)*(AF$67)","v":12.190583333333333},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AG$68)*(1-AG$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AG$69)*(AG$67)","v":12.953749999999999},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AH$68)*(1-AH$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AH$69)*(AH$67)","v":13.757083333333332},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AI$68)*(1-AI$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AI$69)*(AI$67)","v":14.560416666666665},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AJ$68)*(1-AJ$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AJ$69)*(AJ$67)","v":15.363749999999998},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AK$68)*(1-AK$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AK$69)*(AK$67)","v":16.167083333333331},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AL$68)*(1-AL$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AL$69)*(AL$67)","v":16.970416666666665},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AM$68)*(1-AM$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AM$69)*(AM$67)","v":17.834},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AN$68)*(1-AN$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AN$69)*(AN$67)","v":18.697583333333334},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AO$68)*(1-AO$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AO$69)*(AO$67)","v":19.561166666666665},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AP$68)*(1-AP$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AP$69)*(AP$67)","v":20.42475},{"$f":"SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AQ$68)*(1-AQ$67)+SUMIFS('I2 Maintenance'!$H$51:$H$81,'I2 Maintenance'!$B$51:$B$81,AQ$69)*(AQ$67)","v":21.288333333333334}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I71*Q28","v":1169.2114999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I72*Q29","v":77.90325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.816833333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.633500000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.540999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.122000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q78:Q83)","v":1467.2280833333332},{"$f":"Q84*365/100","v":5355.382504166666}]

{"sheet":"C2.1Maintenance LoS","index":13,"n_rows":88,"n_cols":44,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"C2.1Maintenance LoS"}]
["Calculation of change in IRI"]
[]
[]
[null,"Results"]
[]
[null,{"$f":"+'I2.1 Maintenance LoS'!D20","v":"Urban arterial"},"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6"]
[null,"IRI standard",{"$f":"TRANSPOSE('I2.1 Maintenance LoS'!D9:D14)","v":3.0000000000000009},3.2000000000000011,3.4000000000000012,3.6000000000000014,3.8000000000000016,4.0000000000000018]
[null,"Road user costs",{"$f":"TRANSPOSE(C45:C50)","v":37760.488823738706},56981.401308979308,117519.00026098441,165496.46692603984,217595.94861985499,279027.96087757696]
[null,"Road authority costs",{"$f":"TRANSPOSE(C53:C58)","v":261147.40364263716},246365.47513456337,200355.7253710698,168180.87954063507,158661.20711380665,149680.3840696289]
[null,"Total costs, PV",{"$f":"SUM(C8:C10)","v":298910.89246637584},303350.07644354267,317878.12563205417,333680.94646667491,376260.95573366166,428712.34494720586]
[]
[null,"Calculations"]
[]
[null,"AADT",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Passenger cars",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B16,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":15000},{"$f":"ROUND(D16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":15300},{"$f":"ROUND(E16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":15606},{"$f":"ROUND(F16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":15918},{"$f":"ROUND(G16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":16236},{"$f":"ROUND(H16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":16561},{"$f":"ROUND(I16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":16892},{"$f":"ROUND(J16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":17230},{"$f":"ROUND(K16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":17575},{"$f":"ROUND(L16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":17927},{"$f":"ROUND(M16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":18286},{"$f":"ROUND(N16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":18652},{"$f":"ROUND(O16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":19025},{"$f":"ROUND(P16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":19406},{"$f":"ROUND(Q16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":19794},{"$f":"ROUND(R16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":20190},{"$f":"ROUND(S16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":20594},{"$f":"ROUND(T16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":21006},{"$f":"ROUND(U16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":21426},{"$f":"ROUND(V16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":21855},{"$f":"ROUND(W16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":22292},{"$f":"ROUND(X16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":22738},{"$f":"ROUND(Y16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":23193},{"$f":"ROUND(Z16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":23657},{"$f":"ROUND(AA16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":24130},{"$f":"ROUND(AB16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":24613},{"$f":"ROUND(AC16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":25105},{"$f":"ROUND(AD16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":25607},{"$f":"ROUND(AE16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":26119},{"$f":"ROUND(AF16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":26641},{"$f":"ROUND(AG16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":27174},{"$f":"ROUND(AH16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":27717},{"$f":"ROUND(AI16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":28271},{"$f":"ROUND(AJ16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":28836},{"$f":"ROUND(AK16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":29413},{"$f":"ROUND(AL16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":30001},{"$f":"ROUND(AM16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":30601},{"$f":"ROUND(AN16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":31213},{"$f":"ROUND(AO16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":31837},{"$f":"ROUND(AP16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":32474},{"$f":"ROUND(AQ16*(1+'I2.1 Maintenance LoS'!$D$33),0)","v":33123}]
[null,"Light commercial vehicles",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B17,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":1000},{"$f":"ROUND(D17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1020},{"$f":"ROUND(E17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1040},{"$f":"ROUND(F17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1061},{"$f":"ROUND(G17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1082},{"$f":"ROUND(H17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1104},{"$f":"ROUND(I17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1126},{"$f":"ROUND(J17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1149},{"$f":"ROUND(K17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1172},{"$f":"ROUND(L17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1195},{"$f":"ROUND(M17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1219},{"$f":"ROUND(N17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1243},{"$f":"ROUND(O17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1268},{"$f":"ROUND(P17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1293},{"$f":"ROUND(Q17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1319},{"$f":"ROUND(R17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1345},{"$f":"ROUND(S17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1372},{"$f":"ROUND(T17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1399},{"$f":"ROUND(U17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1427},{"$f":"ROUND(V17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1456},{"$f":"ROUND(W17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1485},{"$f":"ROUND(X17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1515},{"$f":"ROUND(Y17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1545},{"$f":"ROUND(Z17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1576},{"$f":"ROUND(AA17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1608},{"$f":"ROUND(AB17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1640},{"$f":"ROUND(AC17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1673},{"$f":"ROUND(AD17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1706},{"$f":"ROUND(AE17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1740},{"$f":"ROUND(AF17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1775},{"$f":"ROUND(AG17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1811},{"$f":"ROUND(AH17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1847},{"$f":"ROUND(AI17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1884},{"$f":"ROUND(AJ17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1922},{"$f":"ROUND(AK17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1960},{"$f":"ROUND(AL17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1999},{"$f":"ROUND(AM17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":2039},{"$f":"ROUND(AN17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":2080},{"$f":"ROUND(AO17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":2122},{"$f":"ROUND(AP17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":2164},{"$f":"ROUND(AQ17*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":2207}]
[null,"Medium commercial vehicle",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B18,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":500},{"$f":"ROUND(D18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":510},{"$f":"ROUND(E18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":520},{"$f":"ROUND(F18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":530},{"$f":"ROUND(G18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":541},{"$f":"ROUND(H18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":552},{"$f":"ROUND(I18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":563},{"$f":"ROUND(J18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":574},{"$f":"ROUND(K18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":585},{"$f":"ROUND(L18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":597},{"$f":"ROUND(M18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":609},{"$f":"ROUND(N18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":621},{"$f":"ROUND(O18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":633},{"$f":"ROUND(P18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":646},{"$f":"ROUND(Q18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":659},{"$f":"ROUND(R18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":672},{"$f":"ROUND(S18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":685},{"$f":"ROUND(T18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":699},{"$f":"ROUND(U18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":713},{"$f":"ROUND(V18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":727},{"$f":"ROUND(W18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":742},{"$f":"ROUND(X18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":757},{"$f":"ROUND(Y18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":772},{"$f":"ROUND(Z18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":787},{"$f":"ROUND(AA18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":803},{"$f":"ROUND(AB18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":819},{"$f":"ROUND(AC18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":835},{"$f":"ROUND(AD18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":852},{"$f":"ROUND(AE18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":869},{"$f":"ROUND(AF18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":886},{"$f":"ROUND(AG18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":904},{"$f":"ROUND(AH18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":922},{"$f":"ROUND(AI18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":940},{"$f":"ROUND(AJ18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":959},{"$f":"ROUND(AK18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":978},{"$f":"ROUND(AL18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":998},{"$f":"ROUND(AM18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1018},{"$f":"ROUND(AN18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1038},{"$f":"ROUND(AO18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1059},{"$f":"ROUND(AP18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1080},{"$f":"ROUND(AQ18*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":1102}]
[null,"HCV1",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B19,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":200},{"$f":"ROUND(D19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":204},{"$f":"ROUND(E19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":208},{"$f":"ROUND(F19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":212},{"$f":"ROUND(G19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":216},{"$f":"ROUND(H19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":220},{"$f":"ROUND(I19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":224},{"$f":"ROUND(J19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":228},{"$f":"ROUND(K19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":233},{"$f":"ROUND(L19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":238},{"$f":"ROUND(M19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":243},{"$f":"ROUND(N19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":248},{"$f":"ROUND(O19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":253},{"$f":"ROUND(P19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":258},{"$f":"ROUND(Q19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":263},{"$f":"ROUND(R19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":268},{"$f":"ROUND(S19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":273},{"$f":"ROUND(T19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":278},{"$f":"ROUND(U19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":284},{"$f":"ROUND(V19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":290},{"$f":"ROUND(W19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":296},{"$f":"ROUND(X19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":302},{"$f":"ROUND(Y19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":308},{"$f":"ROUND(Z19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":314},{"$f":"ROUND(AA19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":320},{"$f":"ROUND(AB19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":326},{"$f":"ROUND(AC19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":333},{"$f":"ROUND(AD19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":340},{"$f":"ROUND(AE19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":347},{"$f":"ROUND(AF19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":354},{"$f":"ROUND(AG19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":361},{"$f":"ROUND(AH19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":368},{"$f":"ROUND(AI19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":375},{"$f":"ROUND(AJ19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":383},{"$f":"ROUND(AK19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":391},{"$f":"ROUND(AL19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":399},{"$f":"ROUND(AM19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":407},{"$f":"ROUND(AN19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":415},{"$f":"ROUND(AO19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":423},{"$f":"ROUND(AP19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":431},{"$f":"ROUND(AQ19*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":440}]
[null,"HCV2",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B20,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":200},{"$f":"ROUND(D20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":204},{"$f":"ROUND(E20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":208},{"$f":"ROUND(F20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":212},{"$f":"ROUND(G20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":216},{"$f":"ROUND(H20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":220},{"$f":"ROUND(I20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":224},{"$f":"ROUND(J20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":228},{"$f":"ROUND(K20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":233},{"$f":"ROUND(L20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":238},{"$f":"ROUND(M20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":243},{"$f":"ROUND(N20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":248},{"$f":"ROUND(O20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":253},{"$f":"ROUND(P20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":258},{"$f":"ROUND(Q20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":263},{"$f":"ROUND(R20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":268},{"$f":"ROUND(S20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":273},{"$f":"ROUND(T20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":278},{"$f":"ROUND(U20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":284},{"$f":"ROUND(V20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":290},{"$f":"ROUND(W20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":296},{"$f":"ROUND(X20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":302},{"$f":"ROUND(Y20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":308},{"$f":"ROUND(Z20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":314},{"$f":"ROUND(AA20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":320},{"$f":"ROUND(AB20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":326},{"$f":"ROUND(AC20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":333},{"$f":"ROUND(AD20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":340},{"$f":"ROUND(AE20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":347},{"$f":"ROUND(AF20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":354},{"$f":"ROUND(AG20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":361},{"$f":"ROUND(AH20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":368},{"$f":"ROUND(AI20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":375},{"$f":"ROUND(AJ20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":383},{"$f":"ROUND(AK20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":391},{"$f":"ROUND(AL20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":399},{"$f":"ROUND(AM20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":407},{"$f":"ROUND(AN20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":415},{"$f":"ROUND(AO20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":423},{"$f":"ROUND(AP20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":431},{"$f":"ROUND(AQ20*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":440}]
[null,"Bus",null,{"$f":"INDEX('I2.1 Maintenance LoS'!$D$24:$G$29,MATCH('C2.1Maintenance LoS'!$B21,'I2.1 Maintenance LoS'!$B$24:$B$29,0),MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0))","v":50},{"$f":"ROUND(D21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":51},{"$f":"ROUND(E21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":52},{"$f":"ROUND(F21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":53},{"$f":"ROUND(G21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":54},{"$f":"ROUND(H21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":55},{"$f":"ROUND(I21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":56},{"$f":"ROUND(J21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":57},{"$f":"ROUND(K21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":58},{"$f":"ROUND(L21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":59},{"$f":"ROUND(M21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":60},{"$f":"ROUND(N21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":61},{"$f":"ROUND(O21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":62},{"$f":"ROUND(P21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":63},{"$f":"ROUND(Q21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":64},{"$f":"ROUND(R21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":65},{"$f":"ROUND(S21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":66},{"$f":"ROUND(T21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":67},{"$f":"ROUND(U21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":68},{"$f":"ROUND(V21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":69},{"$f":"ROUND(W21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":70},{"$f":"ROUND(X21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":71},{"$f":"ROUND(Y21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":72},{"$f":"ROUND(Z21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":73},{"$f":"ROUND(AA21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":74},{"$f":"ROUND(AB21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":75},{"$f":"ROUND(AC21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":77},{"$f":"ROUND(AD21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":79},{"$f":"ROUND(AE21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":81},{"$f":"ROUND(AF21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":83},{"$f":"ROUND(AG21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":85},{"$f":"ROUND(AH21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":87},{"$f":"ROUND(AI21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":89},{"$f":"ROUND(AJ21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":91},{"$f":"ROUND(AK21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":93},{"$f":"ROUND(AL21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":95},{"$f":"ROUND(AM21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":97},{"$f":"ROUND(AN21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":99},{"$f":"ROUND(AO21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":101},{"$f":"ROUND(AP21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":103},{"$f":"ROUND(AQ21*(1+'I2.1 Maintenance LoS'!$D$34),0)","v":105}]
[null,"ESA per day/lane",null,{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,D16:D21)","v":738},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,E16:E21)","v":752.76},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,F16:F21)","v":767.52},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,G16:G21)","v":782.28},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,H16:H21)","v":797.3900000000001},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,I16:I21)","v":812.5},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,J16:J21)","v":827.61},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,K16:K21)","v":842.72},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,L16:L21)","v":860.52},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,M16:M21)","v":878.67000000000007},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,N16:N21)","v":896.81999999999994},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,O16:O21)","v":914.97},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,P16:P21)","v":933.12},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,Q16:Q21)","v":951.62000000000012},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,R16:R21)","v":970.11999999999989},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,S16:S21)","v":988.62},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,T16:T21)","v":1007.1199999999999},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,U16:U21)","v":1025.97},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,V16:V21)","v":1047.51},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,W16:W21)","v":1069.05},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,X16:X21)","v":1090.94},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,Y16:Y21)","v":1112.83},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,Z16:Z21)","v":1134.7199999999998},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AA16:AA21)","v":1156.6100000000001},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AB16:AB21)","v":1178.8499999999999},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AC16:AC21)","v":1201.0900000000001},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AD16:AD21)","v":1226.52},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AE16:AE21)","v":1252.3},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AF16:AF21)","v":1278.08},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AG16:AG21)","v":1303.8600000000001},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AH16:AH21)","v":1329.99},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AI16:AI21)","v":1356.12},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AJ16:AJ21)","v":1382.25},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AK16:AK21)","v":1411.42},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AL16:AL21)","v":1440.59},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AM16:AM21)","v":1470.11},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AN16:AN21)","v":1499.63},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AO16:AO21)","v":1529.15},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AP16:AP21)","v":1559.02},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AQ16:AQ21)","v":1588.89},{"$f":"SUMPRODUCT('I2.1 Maintenance LoS'!$D$46:$D$51,AR16:AR21)","v":1621.8000000000002}]
[]
[null,"IRI without intervention",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"IRI over time",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"+D25+('I2.1 Maintenance LoS'!$D$43*D25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:E$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.5305615377726669},{"$f":"+E25+('I2.1 Maintenance LoS'!$D$43*E25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:F$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.5689978869696783},{"$f":"+F25+('I2.1 Maintenance LoS'!$D$43*F25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:G$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.6155736976935322},{"$f":"+G25+('I2.1 Maintenance LoS'!$D$43*G25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:H$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.6705611061313912},{"$f":"+H25+('I2.1 Maintenance LoS'!$D$43*H25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:I$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.7342364763482747},{"$f":"+I25+('I2.1 Maintenance LoS'!$D$43*I25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:J$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.8068804659709043},{"$f":"+J25+('I2.1 Maintenance LoS'!$D$43*J25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:K$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.8887780928920057},{"$f":"+K25+('I2.1 Maintenance LoS'!$D$43*K25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:L$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":1.98024473852906},{"$f":"+L25+('I2.1 Maintenance LoS'!$D$43*L25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:M$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.0816040585403393},{"$f":"+M25+('I2.1 Maintenance LoS'!$D$43*M25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:N$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.1931847368628068},{"$f":"+N25+('I2.1 Maintenance LoS'!$D$43*N25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:O$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.3153205638309009},{"$f":"+O25+('I2.1 Maintenance LoS'!$D$43*O25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:P$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.448350515508964},{"$f":"+P25+('I2.1 Maintenance LoS'!$D$43*P25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:Q$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.5926222087659672},{"$f":"+Q25+('I2.1 Maintenance LoS'!$D$43*Q25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:R$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.748488661008305},{"$f":"+R25+('I2.1 Maintenance LoS'!$D$43*R25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:S$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":2.9163083740819502},{"$f":"+S25+('I2.1 Maintenance LoS'!$D$43*S25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:T$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":3.0964454194781039},{"$f":"+T25+('I2.1 Maintenance LoS'!$D$43*T25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:U$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":3.2892728993723863},{"$f":"+U25+('I2.1 Maintenance LoS'!$D$43*U25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:V$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":3.4951956479328983},{"$f":"+V25+('I2.1 Maintenance LoS'!$D$43*V25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:W$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":3.7146247887868267},{"$f":"+W25+('I2.1 Maintenance LoS'!$D$43*W25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:X$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":3.9479812072425848},{"$f":"+X25+('I2.1 Maintenance LoS'!$D$43*X25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:Y$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":4.1956923274364204},{"$f":"+Y25+('I2.1 Maintenance LoS'!$D$43*Y25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:Z$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":4.4581922139189283},{"$f":"+Z25+('I2.1 Maintenance LoS'!$D$43*Z25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AA$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":4.735921674819795},{"$f":"+AA25+('I2.1 Maintenance LoS'!$D$43*AA25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AB$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":5.0293317411250955},{"$f":"+AB25+('I2.1 Maintenance LoS'!$D$43*AB25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AC$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":5.3388804509886727},{"$f":"+AC25+('I2.1 Maintenance LoS'!$D$43*AC25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AD$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":5.66506371484114},{"$f":"+AD25+('I2.1 Maintenance LoS'!$D$43*AD25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AE$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":6.0083885220327842},{"$f":"+AE25+('I2.1 Maintenance LoS'!$D$43*AE25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AF$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":6.3693697384446466},{"$f":"+AF25+('I2.1 Maintenance LoS'!$D$43*AF25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AG$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":6.7485302288574394},{"$f":"+AG25+('I2.1 Maintenance LoS'!$D$43*AG25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AH$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":7.1464043557313648},{"$f":"+AH25+('I2.1 Maintenance LoS'!$D$43*AH25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AI$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":7.5635347833230036},{"$f":"+AI25+('I2.1 Maintenance LoS'!$D$43*AI25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AJ$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":8.0004726066611092},{"$f":"+AJ25+('I2.1 Maintenance LoS'!$D$43*AJ25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AK$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":8.4578067925540932},{"$f":"+AK25+('I2.1 Maintenance LoS'!$D$43*AK25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AL$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":8.9361354579338883},{"$f":"+AL25+('I2.1 Maintenance LoS'!$D$43*AL25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AM$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":9.4360693865210603},{"$f":"+AM25+('I2.1 Maintenance LoS'!$D$43*AM25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AN$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":9.9582288511048418},{"$f":"+AN25+('I2.1 Maintenance LoS'!$D$43*AN25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AO$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":10.503243760964263},{"$f":"+AO25+('I2.1 Maintenance LoS'!$D$43*AO25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AP$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":11.071757186089393},{"$f":"+AP25+('I2.1 Maintenance LoS'!$D$43*AP25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AQ$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":11.664422187134896},{"$f":"+AQ25+('I2.1 Maintenance LoS'!$D$43*AQ25+((0.2175*((1+INDEX('I2.1 Maintenance LoS'!$D$30:$G$30,1,MATCH('I2.1 Maintenance LoS'!$D$20,'I2.1 Maintenance LoS'!$D$22:$G$22,0)))^(-4.99))*SUM($E$22:AR$22)*(1+'I2.1 Maintenance LoS'!$D$43))))*EXP('I2.1 Maintenance LoS'!$D$43)","v":12.281931280661841}]
[null,"Annual increase",null,null,{"$f":"E25-D25","v":3.0561537772666902E-2},{"$f":"F25-E25","v":3.8436349197011443E-2},4.6575810723853861E-2,5.4987408437858987E-2,6.367537021688352E-2,7.2643989622629634E-2,8.1897626921101363E-2,9.1466645637054311E-2,0.10135932001127923,0.11158067832246754,0.12213582696809411,0.13302995167806309,0.14427169325700318,0.15586645224233786,0.16781971307364518,0.18013704539615372,0.19282747989428239,0.20592274856051196,0.21942914085392839,0.23335641845575816,0.24771112019383557,0.26249988648250788,0.2777294609008667,0.29341006630530053,0.30954870986357719,0.32618326385246732,0.34332480719164415,0.36098121641186243,0.37916049041279276,0.39787412687392543,0.41713042759163876,0.4369378233381056,0.45733418589298402,0.47832866537979513,0.49993392858717201,0.52215946458378149,0.54501490985942169,0.56851342512512915,0.59266500104550346,0.6175090935269445]
[]
[null,"IRI under different scenarios",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Scenario 1",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D37=1,'I2.1 Maintenance LoS'!$E9,D29+E$26)","v":1.5305615377726669},{"$f":"IF(E37=1,'I2.1 Maintenance LoS'!$E9,E29+F$26)","v":1.5689978869696783},{"$f":"IF(F37=1,'I2.1 Maintenance LoS'!$E9,F29+G$26)","v":1.6155736976935322},{"$f":"IF(G37=1,'I2.1 Maintenance LoS'!$E9,G29+H$26)","v":1.6705611061313912},{"$f":"IF(H37=1,'I2.1 Maintenance LoS'!$E9,H29+I$26)","v":1.7342364763482747},{"$f":"IF(I37=1,'I2.1 Maintenance LoS'!$E9,I29+J$26)","v":1.8068804659709043},{"$f":"IF(J37=1,'I2.1 Maintenance LoS'!$E9,J29+K$26)","v":1.8887780928920057},{"$f":"IF(K37=1,'I2.1 Maintenance LoS'!$E9,K29+L$26)","v":1.98024473852906},{"$f":"IF(L37=1,'I2.1 Maintenance LoS'!$E9,L29+M$26)","v":2.0816040585403393},{"$f":"IF(M37=1,'I2.1 Maintenance LoS'!$E9,M29+N$26)","v":2.1931847368628068},{"$f":"IF(N37=1,'I2.1 Maintenance LoS'!$E9,N29+O$26)","v":2.3153205638309009},{"$f":"IF(O37=1,'I2.1 Maintenance LoS'!$E9,O29+P$26)","v":2.448350515508964},{"$f":"IF(P37=1,'I2.1 Maintenance LoS'!$E9,P29+Q$26)","v":2.5926222087659672},{"$f":"IF(Q37=1,'I2.1 Maintenance LoS'!$E9,Q29+R$26)","v":2.748488661008305},{"$f":"IF(R37=1,'I2.1 Maintenance LoS'!$E9,R29+S$26)","v":2.9163083740819502},{"$f":"IF(S37=1,'I2.1 Maintenance LoS'!$E9,S29+T$26)","v":1.5},{"$f":"IF(T37=1,'I2.1 Maintenance LoS'!$E9,T29+U$26)","v":1.6928274798942824},{"$f":"IF(U37=1,'I2.1 Maintenance LoS'!$E9,U29+V$26)","v":1.8987502284547944},{"$f":"IF(V37=1,'I2.1 Maintenance LoS'!$E9,V29+W$26)","v":2.1181793693087227},{"$f":"IF(W37=1,'I2.1 Maintenance LoS'!$E9,W29+X$26)","v":2.3515357877644809},{"$f":"IF(X37=1,'I2.1 Maintenance LoS'!$E9,X29+Y$26)","v":2.5992469079583165},{"$f":"IF(Y37=1,'I2.1 Maintenance LoS'!$E9,Y29+Z$26)","v":2.8617467944408244},{"$f":"IF(Z37=1,'I2.1 Maintenance LoS'!$E9,Z29+AA$26)","v":1.5},{"$f":"IF(AA37=1,'I2.1 Maintenance LoS'!$E9,AA29+AB$26)","v":1.7934100663053005},{"$f":"IF(AB37=1,'I2.1 Maintenance LoS'!$E9,AB29+AC$26)","v":2.1029587761688777},{"$f":"IF(AC37=1,'I2.1 Maintenance LoS'!$E9,AC29+AD$26)","v":2.429142040021345},{"$f":"IF(AD37=1,'I2.1 Maintenance LoS'!$E9,AD29+AE$26)","v":2.7724668472129892},{"$f":"IF(AE37=1,'I2.1 Maintenance LoS'!$E9,AE29+AF$26)","v":1.5},{"$f":"IF(AF37=1,'I2.1 Maintenance LoS'!$E9,AF29+AG$26)","v":1.8791604904127928},{"$f":"IF(AG37=1,'I2.1 Maintenance LoS'!$E9,AG29+AH$26)","v":2.2770346172867182},{"$f":"IF(AH37=1,'I2.1 Maintenance LoS'!$E9,AH29+AI$26)","v":2.694165044878357},{"$f":"IF(AI37=1,'I2.1 Maintenance LoS'!$E9,AI29+AJ$26)","v":1.5},{"$f":"IF(AJ37=1,'I2.1 Maintenance LoS'!$E9,AJ29+AK$26)","v":1.957334185892984},{"$f":"IF(AK37=1,'I2.1 Maintenance LoS'!$E9,AK29+AL$26)","v":2.4356628512727792},{"$f":"IF(AL37=1,'I2.1 Maintenance LoS'!$E9,AL29+AM$26)","v":2.9355967798599512},{"$f":"IF(AM37=1,'I2.1 Maintenance LoS'!$E9,AM29+AN$26)","v":1.5},{"$f":"IF(AN37=1,'I2.1 Maintenance LoS'!$E9,AN29+AO$26)","v":2.0450149098594217},{"$f":"IF(AO37=1,'I2.1 Maintenance LoS'!$E9,AO29+AP$26)","v":2.6135283349845508},{"$f":"IF(AP37=1,'I2.1 Maintenance LoS'!$E9,AP29+AQ$26)","v":1.5},{"$f":"IF(AQ37=1,'I2.1 Maintenance LoS'!$E9,AQ29+AR$26)","v":2.1175090935269445}]
[null,"Scenario 2",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D38=1,'I2.1 Maintenance LoS'!$E10,D30+E$26)","v":1.5305615377726669},{"$f":"IF(E38=1,'I2.1 Maintenance LoS'!$E10,E30+F$26)","v":1.5689978869696783},{"$f":"IF(F38=1,'I2.1 Maintenance LoS'!$E10,F30+G$26)","v":1.6155736976935322},{"$f":"IF(G38=1,'I2.1 Maintenance LoS'!$E10,G30+H$26)","v":1.6705611061313912},{"$f":"IF(H38=1,'I2.1 Maintenance LoS'!$E10,H30+I$26)","v":1.7342364763482747},{"$f":"IF(I38=1,'I2.1 Maintenance LoS'!$E10,I30+J$26)","v":1.8068804659709043},{"$f":"IF(J38=1,'I2.1 Maintenance LoS'!$E10,J30+K$26)","v":1.8887780928920057},{"$f":"IF(K38=1,'I2.1 Maintenance LoS'!$E10,K30+L$26)","v":1.98024473852906},{"$f":"IF(L38=1,'I2.1 Maintenance LoS'!$E10,L30+M$26)","v":2.0816040585403393},{"$f":"IF(M38=1,'I2.1 Maintenance LoS'!$E10,M30+N$26)","v":2.1931847368628068},{"$f":"IF(N38=1,'I2.1 Maintenance LoS'!$E10,N30+O$26)","v":2.3153205638309009},{"$f":"IF(O38=1,'I2.1 Maintenance LoS'!$E10,O30+P$26)","v":2.448350515508964},{"$f":"IF(P38=1,'I2.1 Maintenance LoS'!$E10,P30+Q$26)","v":2.5926222087659672},{"$f":"IF(Q38=1,'I2.1 Maintenance LoS'!$E10,Q30+R$26)","v":2.748488661008305},{"$f":"IF(R38=1,'I2.1 Maintenance LoS'!$E10,R30+S$26)","v":2.9163083740819502},{"$f":"IF(S38=1,'I2.1 Maintenance LoS'!$E10,S30+T$26)","v":3.0964454194781039},{"$f":"IF(T38=1,'I2.1 Maintenance LoS'!$E10,T30+U$26)","v":1.5},{"$f":"IF(U38=1,'I2.1 Maintenance LoS'!$E10,U30+V$26)","v":1.705922748560512},{"$f":"IF(V38=1,'I2.1 Maintenance LoS'!$E10,V30+W$26)","v":1.9253518894144404},{"$f":"IF(W38=1,'I2.1 Maintenance LoS'!$E10,W30+X$26)","v":2.1587083078701985},{"$f":"IF(X38=1,'I2.1 Maintenance LoS'!$E10,X30+Y$26)","v":2.4064194280640341},{"$f":"IF(Y38=1,'I2.1 Maintenance LoS'!$E10,Y30+Z$26)","v":2.668919314546542},{"$f":"IF(Z38=1,'I2.1 Maintenance LoS'!$E10,Z30+AA$26)","v":2.9466487754474087},{"$f":"IF(AA38=1,'I2.1 Maintenance LoS'!$E10,AA30+AB$26)","v":1.5},{"$f":"IF(AB38=1,'I2.1 Maintenance LoS'!$E10,AB30+AC$26)","v":1.8095487098635772},{"$f":"IF(AC38=1,'I2.1 Maintenance LoS'!$E10,AC30+AD$26)","v":2.1357319737160445},{"$f":"IF(AD38=1,'I2.1 Maintenance LoS'!$E10,AD30+AE$26)","v":2.4790567809076887},{"$f":"IF(AE38=1,'I2.1 Maintenance LoS'!$E10,AE30+AF$26)","v":2.8400379973195511},{"$f":"IF(AF38=1,'I2.1 Maintenance LoS'!$E10,AF30+AG$26)","v":1.5},{"$f":"IF(AG38=1,'I2.1 Maintenance LoS'!$E10,AG30+AH$26)","v":1.8978741268739254},{"$f":"IF(AH38=1,'I2.1 Maintenance LoS'!$E10,AH30+AI$26)","v":2.3150045544655642},{"$f":"IF(AI38=1,'I2.1 Maintenance LoS'!$E10,AI30+AJ$26)","v":2.7519423778036698},{"$f":"IF(AJ38=1,'I2.1 Maintenance LoS'!$E10,AJ30+AK$26)","v":1.5},{"$f":"IF(AK38=1,'I2.1 Maintenance LoS'!$E10,AK30+AL$26)","v":1.9783286653797951},{"$f":"IF(AL38=1,'I2.1 Maintenance LoS'!$E10,AL30+AM$26)","v":2.4782625939669671},{"$f":"IF(AM38=1,'I2.1 Maintenance LoS'!$E10,AM30+AN$26)","v":3.0004220585507486},{"$f":"IF(AN38=1,'I2.1 Maintenance LoS'!$E10,AN30+AO$26)","v":1.5},{"$f":"IF(AO38=1,'I2.1 Maintenance LoS'!$E10,AO30+AP$26)","v":2.0685134251251291},{"$f":"IF(AP38=1,'I2.1 Maintenance LoS'!$E10,AP30+AQ$26)","v":2.6611784261706326},{"$f":"IF(AQ38=1,'I2.1 Maintenance LoS'!$E10,AQ30+AR$26)","v":1.5}]
[null,"Scenario 3",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D39=1,'I2.1 Maintenance LoS'!$E11,D31+E$26)","v":1.5305615377726669},{"$f":"IF(E39=1,'I2.1 Maintenance LoS'!$E11,E31+F$26)","v":1.5689978869696783},{"$f":"IF(F39=1,'I2.1 Maintenance LoS'!$E11,F31+G$26)","v":1.6155736976935322},{"$f":"IF(G39=1,'I2.1 Maintenance LoS'!$E11,G31+H$26)","v":1.6705611061313912},{"$f":"IF(H39=1,'I2.1 Maintenance LoS'!$E11,H31+I$26)","v":1.7342364763482747},{"$f":"IF(I39=1,'I2.1 Maintenance LoS'!$E11,I31+J$26)","v":1.8068804659709043},{"$f":"IF(J39=1,'I2.1 Maintenance LoS'!$E11,J31+K$26)","v":1.8887780928920057},{"$f":"IF(K39=1,'I2.1 Maintenance LoS'!$E11,K31+L$26)","v":1.98024473852906},{"$f":"IF(L39=1,'I2.1 Maintenance LoS'!$E11,L31+M$26)","v":2.0816040585403393},{"$f":"IF(M39=1,'I2.1 Maintenance LoS'!$E11,M31+N$26)","v":2.1931847368628068},{"$f":"IF(N39=1,'I2.1 Maintenance LoS'!$E11,N31+O$26)","v":2.3153205638309009},{"$f":"IF(O39=1,'I2.1 Maintenance LoS'!$E11,O31+P$26)","v":2.448350515508964},{"$f":"IF(P39=1,'I2.1 Maintenance LoS'!$E11,P31+Q$26)","v":2.5926222087659672},{"$f":"IF(Q39=1,'I2.1 Maintenance LoS'!$E11,Q31+R$26)","v":2.748488661008305},{"$f":"IF(R39=1,'I2.1 Maintenance LoS'!$E11,R31+S$26)","v":2.9163083740819502},{"$f":"IF(S39=1,'I2.1 Maintenance LoS'!$E11,S31+T$26)","v":3.0964454194781039},{"$f":"IF(T39=1,'I2.1 Maintenance LoS'!$E11,T31+U$26)","v":3.2892728993723863},{"$f":"IF(U39=1,'I2.1 Maintenance LoS'!$E11,U31+V$26)","v":1.5},{"$f":"IF(V39=1,'I2.1 Maintenance LoS'!$E11,V31+W$26)","v":1.7194291408539284},{"$f":"IF(W39=1,'I2.1 Maintenance LoS'!$E11,W31+X$26)","v":1.9527855593096866},{"$f":"IF(X39=1,'I2.1 Maintenance LoS'!$E11,X31+Y$26)","v":2.2004966795035221},{"$f":"IF(Y39=1,'I2.1 Maintenance LoS'!$E11,Y31+Z$26)","v":2.46299656598603},{"$f":"IF(Z39=1,'I2.1 Maintenance LoS'!$E11,Z31+AA$26)","v":2.7407260268868967},{"$f":"IF(AA39=1,'I2.1 Maintenance LoS'!$E11,AA31+AB$26)","v":3.0341360931921972},{"$f":"IF(AB39=1,'I2.1 Maintenance LoS'!$E11,AB31+AC$26)","v":3.3436848030557744},{"$f":"IF(AC39=1,'I2.1 Maintenance LoS'!$E11,AC31+AD$26)","v":1.5},{"$f":"IF(AD39=1,'I2.1 Maintenance LoS'!$E11,AD31+AE$26)","v":1.8433248071916442},{"$f":"IF(AE39=1,'I2.1 Maintenance LoS'!$E11,AE31+AF$26)","v":2.2043060236035066},{"$f":"IF(AF39=1,'I2.1 Maintenance LoS'!$E11,AF31+AG$26)","v":2.5834665140162993},{"$f":"IF(AG39=1,'I2.1 Maintenance LoS'!$E11,AG31+AH$26)","v":2.9813406408902248},{"$f":"IF(AH39=1,'I2.1 Maintenance LoS'!$E11,AH31+AI$26)","v":3.3984710684818635},{"$f":"IF(AI39=1,'I2.1 Maintenance LoS'!$E11,AI31+AJ$26)","v":1.5},{"$f":"IF(AJ39=1,'I2.1 Maintenance LoS'!$E11,AJ31+AK$26)","v":1.957334185892984},{"$f":"IF(AK39=1,'I2.1 Maintenance LoS'!$E11,AK31+AL$26)","v":2.4356628512727792},{"$f":"IF(AL39=1,'I2.1 Maintenance LoS'!$E11,AL31+AM$26)","v":2.9355967798599512},{"$f":"IF(AM39=1,'I2.1 Maintenance LoS'!$E11,AM31+AN$26)","v":1.5},{"$f":"IF(AN39=1,'I2.1 Maintenance LoS'!$E11,AN31+AO$26)","v":2.0450149098594217},{"$f":"IF(AO39=1,'I2.1 Maintenance LoS'!$E11,AO31+AP$26)","v":2.6135283349845508},{"$f":"IF(AP39=1,'I2.1 Maintenance LoS'!$E11,AP31+AQ$26)","v":3.2061933360300543},{"$f":"IF(AQ39=1,'I2.1 Maintenance LoS'!$E11,AQ31+AR$26)","v":1.5}]
[null,"Scenario 4",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D40=1,'I2.1 Maintenance LoS'!$E12,D32+E$26)","v":1.5305615377726669},{"$f":"IF(E40=1,'I2.1 Maintenance LoS'!$E12,E32+F$26)","v":1.5689978869696783},{"$f":"IF(F40=1,'I2.1 Maintenance LoS'!$E12,F32+G$26)","v":1.6155736976935322},{"$f":"IF(G40=1,'I2.1 Maintenance LoS'!$E12,G32+H$26)","v":1.6705611061313912},{"$f":"IF(H40=1,'I2.1 Maintenance LoS'!$E12,H32+I$26)","v":1.7342364763482747},{"$f":"IF(I40=1,'I2.1 Maintenance LoS'!$E12,I32+J$26)","v":1.8068804659709043},{"$f":"IF(J40=1,'I2.1 Maintenance LoS'!$E12,J32+K$26)","v":1.8887780928920057},{"$f":"IF(K40=1,'I2.1 Maintenance LoS'!$E12,K32+L$26)","v":1.98024473852906},{"$f":"IF(L40=1,'I2.1 Maintenance LoS'!$E12,L32+M$26)","v":2.0816040585403393},{"$f":"IF(M40=1,'I2.1 Maintenance LoS'!$E12,M32+N$26)","v":2.1931847368628068},{"$f":"IF(N40=1,'I2.1 Maintenance LoS'!$E12,N32+O$26)","v":2.3153205638309009},{"$f":"IF(O40=1,'I2.1 Maintenance LoS'!$E12,O32+P$26)","v":2.448350515508964},{"$f":"IF(P40=1,'I2.1 Maintenance LoS'!$E12,P32+Q$26)","v":2.5926222087659672},{"$f":"IF(Q40=1,'I2.1 Maintenance LoS'!$E12,Q32+R$26)","v":2.748488661008305},{"$f":"IF(R40=1,'I2.1 Maintenance LoS'!$E12,R32+S$26)","v":2.9163083740819502},{"$f":"IF(S40=1,'I2.1 Maintenance LoS'!$E12,S32+T$26)","v":3.0964454194781039},{"$f":"IF(T40=1,'I2.1 Maintenance LoS'!$E12,T32+U$26)","v":3.2892728993723863},{"$f":"IF(U40=1,'I2.1 Maintenance LoS'!$E12,U32+V$26)","v":3.4951956479328983},{"$f":"IF(V40=1,'I2.1 Maintenance LoS'!$E12,V32+W$26)","v":1.5},{"$f":"IF(W40=1,'I2.1 Maintenance LoS'!$E12,W32+X$26)","v":1.7333564184557582},{"$f":"IF(X40=1,'I2.1 Maintenance LoS'!$E12,X32+Y$26)","v":1.9810675386495937},{"$f":"IF(Y40=1,'I2.1 Maintenance LoS'!$E12,Y32+Z$26)","v":2.2435674251321016},{"$f":"IF(Z40=1,'I2.1 Maintenance LoS'!$E12,Z32+AA$26)","v":2.5212968860329683},{"$f":"IF(AA40=1,'I2.1 Maintenance LoS'!$E12,AA32+AB$26)","v":2.8147069523382688},{"$f":"IF(AB40=1,'I2.1 Maintenance LoS'!$E12,AB32+AC$26)","v":3.124255662201846},{"$f":"IF(AC40=1,'I2.1 Maintenance LoS'!$E12,AC32+AD$26)","v":3.4504389260543133},{"$f":"IF(AD40=1,'I2.1 Maintenance LoS'!$E12,AD32+AE$26)","v":1.5},{"$f":"IF(AE40=1,'I2.1 Maintenance LoS'!$E12,AE32+AF$26)","v":1.8609812164118624},{"$f":"IF(AF40=1,'I2.1 Maintenance LoS'!$E12,AF32+AG$26)","v":2.2401417068246552},{"$f":"IF(AG40=1,'I2.1 Maintenance LoS'!$E12,AG32+AH$26)","v":2.6380158336985806},{"$f":"IF(AH40=1,'I2.1 Maintenance LoS'!$E12,AH32+AI$26)","v":3.0551462612902194},{"$f":"IF(AI40=1,'I2.1 Maintenance LoS'!$E12,AI32+AJ$26)","v":3.492084084628325},{"$f":"IF(AJ40=1,'I2.1 Maintenance LoS'!$E12,AJ32+AK$26)","v":1.5},{"$f":"IF(AK40=1,'I2.1 Maintenance LoS'!$E12,AK32+AL$26)","v":1.9783286653797951},{"$f":"IF(AL40=1,'I2.1 Maintenance LoS'!$E12,AL32+AM$26)","v":2.4782625939669671},{"$f":"IF(AM40=1,'I2.1 Maintenance LoS'!$E12,AM32+AN$26)","v":3.0004220585507486},{"$f":"IF(AN40=1,'I2.1 Maintenance LoS'!$E12,AN32+AO$26)","v":3.5454369684101703},{"$f":"IF(AO40=1,'I2.1 Maintenance LoS'!$E12,AO32+AP$26)","v":1.5},{"$f":"IF(AP40=1,'I2.1 Maintenance LoS'!$E12,AP32+AQ$26)","v":2.0926650010455035},{"$f":"IF(AQ40=1,'I2.1 Maintenance LoS'!$E12,AQ32+AR$26)","v":2.710174094572448}]
[null,"Scenario 5",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D41=1,'I2.1 Maintenance LoS'!$E13,D33+E$26)","v":1.5305615377726669},{"$f":"IF(E41=1,'I2.1 Maintenance LoS'!$E13,E33+F$26)","v":1.5689978869696783},{"$f":"IF(F41=1,'I2.1 Maintenance LoS'!$E13,F33+G$26)","v":1.6155736976935322},{"$f":"IF(G41=1,'I2.1 Maintenance LoS'!$E13,G33+H$26)","v":1.6705611061313912},{"$f":"IF(H41=1,'I2.1 Maintenance LoS'!$E13,H33+I$26)","v":1.7342364763482747},{"$f":"IF(I41=1,'I2.1 Maintenance LoS'!$E13,I33+J$26)","v":1.8068804659709043},{"$f":"IF(J41=1,'I2.1 Maintenance LoS'!$E13,J33+K$26)","v":1.8887780928920057},{"$f":"IF(K41=1,'I2.1 Maintenance LoS'!$E13,K33+L$26)","v":1.98024473852906},{"$f":"IF(L41=1,'I2.1 Maintenance LoS'!$E13,L33+M$26)","v":2.0816040585403393},{"$f":"IF(M41=1,'I2.1 Maintenance LoS'!$E13,M33+N$26)","v":2.1931847368628068},{"$f":"IF(N41=1,'I2.1 Maintenance LoS'!$E13,N33+O$26)","v":2.3153205638309009},{"$f":"IF(O41=1,'I2.1 Maintenance LoS'!$E13,O33+P$26)","v":2.448350515508964},{"$f":"IF(P41=1,'I2.1 Maintenance LoS'!$E13,P33+Q$26)","v":2.5926222087659672},{"$f":"IF(Q41=1,'I2.1 Maintenance LoS'!$E13,Q33+R$26)","v":2.748488661008305},{"$f":"IF(R41=1,'I2.1 Maintenance LoS'!$E13,R33+S$26)","v":2.9163083740819502},{"$f":"IF(S41=1,'I2.1 Maintenance LoS'!$E13,S33+T$26)","v":3.0964454194781039},{"$f":"IF(T41=1,'I2.1 Maintenance LoS'!$E13,T33+U$26)","v":3.2892728993723863},{"$f":"IF(U41=1,'I2.1 Maintenance LoS'!$E13,U33+V$26)","v":3.4951956479328983},{"$f":"IF(V41=1,'I2.1 Maintenance LoS'!$E13,V33+W$26)","v":3.7146247887868267},{"$f":"IF(W41=1,'I2.1 Maintenance LoS'!$E13,W33+X$26)","v":1.5},{"$f":"IF(X41=1,'I2.1 Maintenance LoS'!$E13,X33+Y$26)","v":1.7477111201938356},{"$f":"IF(Y41=1,'I2.1 Maintenance LoS'!$E13,Y33+Z$26)","v":2.0102110066763434},{"$f":"IF(Z41=1,'I2.1 Maintenance LoS'!$E13,Z33+AA$26)","v":2.2879404675772101},{"$f":"IF(AA41=1,'I2.1 Maintenance LoS'!$E13,AA33+AB$26)","v":2.5813505338825107},{"$f":"IF(AB41=1,'I2.1 Maintenance LoS'!$E13,AB33+AC$26)","v":2.8908992437460879},{"$f":"IF(AC41=1,'I2.1 Maintenance LoS'!$E13,AC33+AD$26)","v":3.2170825075985552},{"$f":"IF(AD41=1,'I2.1 Maintenance LoS'!$E13,AD33+AE$26)","v":3.5604073147901993},{"$f":"IF(AE41=1,'I2.1 Maintenance LoS'!$E13,AE33+AF$26)","v":1.5},{"$f":"IF(AF41=1,'I2.1 Maintenance LoS'!$E13,AF33+AG$26)","v":1.8791604904127928},{"$f":"IF(AG41=1,'I2.1 Maintenance LoS'!$E13,AG33+AH$26)","v":2.2770346172867182},{"$f":"IF(AH41=1,'I2.1 Maintenance LoS'!$E13,AH33+AI$26)","v":2.694165044878357},{"$f":"IF(AI41=1,'I2.1 Maintenance LoS'!$E13,AI33+AJ$26)","v":3.1311028682164626},{"$f":"IF(AJ41=1,'I2.1 Maintenance LoS'!$E13,AJ33+AK$26)","v":3.5884370541094466},{"$f":"IF(AK41=1,'I2.1 Maintenance LoS'!$E13,AK33+AL$26)","v":1.5},{"$f":"IF(AL41=1,'I2.1 Maintenance LoS'!$E13,AL33+AM$26)","v":1.999933928587172},{"$f":"IF(AM41=1,'I2.1 Maintenance LoS'!$E13,AM33+AN$26)","v":2.5220933931709535},{"$f":"IF(AN41=1,'I2.1 Maintenance LoS'!$E13,AN33+AO$26)","v":3.0671083030303752},{"$f":"IF(AO41=1,'I2.1 Maintenance LoS'!$E13,AO33+AP$26)","v":3.6356217281555043},{"$f":"IF(AP41=1,'I2.1 Maintenance LoS'!$E13,AP33+AQ$26)","v":1.5},{"$f":"IF(AQ41=1,'I2.1 Maintenance LoS'!$E13,AQ33+AR$26)","v":2.1175090935269445}]
[null,"Scenario 6",null,{"$f":"'I2.1 Maintenance LoS'!$D$37","v":1.5},{"$f":"IF(D42=1,'I2.1 Maintenance LoS'!$E14,D34+E$26)","v":1.5305615377726669},{"$f":"IF(E42=1,'I2.1 Maintenance LoS'!$E14,E34+F$26)","v":1.5689978869696783},{"$f":"IF(F42=1,'I2.1 Maintenance LoS'!$E14,F34+G$26)","v":1.6155736976935322},{"$f":"IF(G42=1,'I2.1 Maintenance LoS'!$E14,G34+H$26)","v":1.6705611061313912},{"$f":"IF(H42=1,'I2.1 Maintenance LoS'!$E14,H34+I$26)","v":1.7342364763482747},{"$f":"IF(I42=1,'I2.1 Maintenance LoS'!$E14,I34+J$26)","v":1.8068804659709043},{"$f":"IF(J42=1,'I2.1 Maintenance LoS'!$E14,J34+K$26)","v":1.8887780928920057},{"$f":"IF(K42=1,'I2.1 Maintenance LoS'!$E14,K34+L$26)","v":1.98024473852906},{"$f":"IF(L42=1,'I2.1 Maintenance LoS'!$E14,L34+M$26)","v":2.0816040585403393},{"$f":"IF(M42=1,'I2.1 Maintenance LoS'!$E14,M34+N$26)","v":2.1931847368628068},{"$f":"IF(N42=1,'I2.1 Maintenance LoS'!$E14,N34+O$26)","v":2.3153205638309009},{"$f":"IF(O42=1,'I2.1 Maintenance LoS'!$E14,O34+P$26)","v":2.448350515508964},{"$f":"IF(P42=1,'I2.1 Maintenance LoS'!$E14,P34+Q$26)","v":2.5926222087659672},{"$f":"IF(Q42=1,'I2.1 Maintenance LoS'!$E14,Q34+R$26)","v":2.748488661008305},{"$f":"IF(R42=1,'I2.1 Maintenance LoS'!$E14,R34+S$26)","v":2.9163083740819502},{"$f":"IF(S42=1,'I2.1 Maintenance LoS'!$E14,S34+T$26)","v":3.0964454194781039},{"$f":"IF(T42=1,'I2.1 Maintenance LoS'!$E14,T34+U$26)","v":3.2892728993723863},{"$f":"IF(U42=1,'I2.1 Maintenance LoS'!$E14,U34+V$26)","v":3.4951956479328983},{"$f":"IF(V42=1,'I2.1 Maintenance LoS'!$E14,V34+W$26)","v":3.7146247887868267},{"$f":"IF(W42=1,'I2.1 Maintenance LoS'!$E14,W34+X$26)","v":3.9479812072425848},{"$f":"IF(X42=1,'I2.1 Maintenance LoS'!$E14,X34+Y$26)","v":1.5},{"$f":"IF(Y42=1,'I2.1 Maintenance LoS'!$E14,Y34+Z$26)","v":1.7624998864825079},{"$f":"IF(Z42=1,'I2.1 Maintenance LoS'!$E14,Z34+AA$26)","v":2.0402293473833746},{"$f":"IF(AA42=1,'I2.1 Maintenance LoS'!$E14,AA34+AB$26)","v":2.3336394136886751},{"$f":"IF(AB42=1,'I2.1 Maintenance LoS'!$E14,AB34+AC$26)","v":2.6431881235522523},{"$f":"IF(AC42=1,'I2.1 Maintenance LoS'!$E14,AC34+AD$26)","v":2.9693713874047196},{"$f":"IF(AD42=1,'I2.1 Maintenance LoS'!$E14,AD34+AE$26)","v":3.3126961945963638},{"$f":"IF(AE42=1,'I2.1 Maintenance LoS'!$E14,AE34+AF$26)","v":3.6736774110082262},{"$f":"IF(AF42=1,'I2.1 Maintenance LoS'!$E14,AF34+AG$26)","v":1.5},{"$f":"IF(AG42=1,'I2.1 Maintenance LoS'!$E14,AG34+AH$26)","v":1.8978741268739254},{"$f":"IF(AH42=1,'I2.1 Maintenance LoS'!$E14,AH34+AI$26)","v":2.3150045544655642},{"$f":"IF(AI42=1,'I2.1 Maintenance LoS'!$E14,AI34+AJ$26)","v":2.7519423778036698},{"$f":"IF(AJ42=1,'I2.1 Maintenance LoS'!$E14,AJ34+AK$26)","v":3.2092765636966538},{"$f":"IF(AK42=1,'I2.1 Maintenance LoS'!$E14,AK34+AL$26)","v":3.6876052290764489},{"$f":"IF(AL42=1,'I2.1 Maintenance LoS'!$E14,AL34+AM$26)","v":1.5},{"$f":"IF(AM42=1,'I2.1 Maintenance LoS'!$E14,AM34+AN$26)","v":2.0221594645837815},{"$f":"IF(AN42=1,'I2.1 Maintenance LoS'!$E14,AN34+AO$26)","v":2.5671743744432032},{"$f":"IF(AO42=1,'I2.1 Maintenance LoS'!$E14,AO34+AP$26)","v":3.1356877995683323},{"$f":"IF(AP42=1,'I2.1 Maintenance LoS'!$E14,AP34+AQ$26)","v":3.7283528006138358},{"$f":"IF(AQ42=1,'I2.1 Maintenance LoS'!$E14,AQ34+AR$26)","v":1.5}]
[]
[null,"Years with interventions",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D9","v":"IRI 3"},null,{"$f":"IF(D29+E$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(E29+F$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(F29+G$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(G29+H$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(H29+I$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(I29+J$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(J29+K$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(K29+L$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(L29+M$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(M29+N$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(N29+O$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(O29+P$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(P29+Q$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(Q29+R$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(R29+S$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(S29+T$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(T29+U$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(U29+V$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(V29+W$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(W29+X$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(X29+Y$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(Y29+Z$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(Z29+AA$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(AA29+AB$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AB29+AC$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AC29+AD$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AD29+AE$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AE29+AF$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(AF29+AG$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AG29+AH$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AH29+AI$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AI29+AJ$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(AJ29+AK$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AK29+AL$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AL29+AM$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AM29+AN$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(AN29+AO$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AO29+AP$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AP29+AQ$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":1},{"$f":"IF(AQ29+AR$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0},{"$f":"IF(AR29+AS$26>'I2.1 Maintenance LoS'!$D9,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D10","v":"IRI 3.2"},null,{"$f":"IF(D30+E$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(E30+F$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(F30+G$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(G30+H$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(H30+I$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(I30+J$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(J30+K$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(K30+L$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(L30+M$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(M30+N$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(N30+O$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(O30+P$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(P30+Q$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(Q30+R$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(R30+S$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(S30+T$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(T30+U$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(U30+V$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(V30+W$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(W30+X$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(X30+Y$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(Y30+Z$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(Z30+AA$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AA30+AB$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(AB30+AC$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AC30+AD$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AD30+AE$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AE30+AF$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AF30+AG$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(AG30+AH$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AH30+AI$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AI30+AJ$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AJ30+AK$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(AK30+AL$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AL30+AM$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AM30+AN$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AN30+AO$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(AO30+AP$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AP30+AQ$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0},{"$f":"IF(AQ30+AR$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":1},{"$f":"IF(AR30+AS$26>'I2.1 Maintenance LoS'!$D10,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D11","v":"IRI 3.4"},null,{"$f":"IF(D31+E$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(E31+F$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(F31+G$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(G31+H$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(H31+I$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(I31+J$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(J31+K$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(K31+L$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(L31+M$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(M31+N$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(N31+O$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(O31+P$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(P31+Q$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(Q31+R$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(R31+S$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(S31+T$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(T31+U$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(U31+V$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":1},{"$f":"IF(V31+W$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(W31+X$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(X31+Y$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(Y31+Z$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(Z31+AA$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AA31+AB$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AB31+AC$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AC31+AD$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":1},{"$f":"IF(AD31+AE$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AE31+AF$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AF31+AG$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AG31+AH$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AH31+AI$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AI31+AJ$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":1},{"$f":"IF(AJ31+AK$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AK31+AL$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AL31+AM$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AM31+AN$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":1},{"$f":"IF(AN31+AO$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AO31+AP$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AP31+AQ$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0},{"$f":"IF(AQ31+AR$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":1},{"$f":"IF(AR31+AS$26>'I2.1 Maintenance LoS'!$D11,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D12","v":"IRI 3.6"},null,{"$f":"IF(D32+E$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(E32+F$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(F32+G$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(G32+H$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(H32+I$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(I32+J$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(J32+K$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(K32+L$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(L32+M$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(M32+N$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(N32+O$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(O32+P$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(P32+Q$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(Q32+R$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(R32+S$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(S32+T$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(T32+U$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(U32+V$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(V32+W$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":1},{"$f":"IF(W32+X$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(X32+Y$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(Y32+Z$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(Z32+AA$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AA32+AB$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AB32+AC$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AC32+AD$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AD32+AE$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":1},{"$f":"IF(AE32+AF$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AF32+AG$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AG32+AH$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AH32+AI$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AI32+AJ$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AJ32+AK$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":1},{"$f":"IF(AK32+AL$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AL32+AM$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AM32+AN$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AN32+AO$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AO32+AP$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":1},{"$f":"IF(AP32+AQ$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AQ32+AR$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0},{"$f":"IF(AR32+AS$26>'I2.1 Maintenance LoS'!$D12,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D13","v":"IRI 3.8"},null,{"$f":"IF(D33+E$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(E33+F$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(F33+G$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(G33+H$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(H33+I$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(I33+J$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(J33+K$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(K33+L$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(L33+M$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(M33+N$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(N33+O$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(O33+P$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(P33+Q$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(Q33+R$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(R33+S$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(S33+T$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(T33+U$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(U33+V$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(V33+W$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(W33+X$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":1},{"$f":"IF(X33+Y$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(Y33+Z$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(Z33+AA$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AA33+AB$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AB33+AC$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AC33+AD$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AD33+AE$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AE33+AF$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":1},{"$f":"IF(AF33+AG$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AG33+AH$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AH33+AI$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AI33+AJ$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AJ33+AK$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AK33+AL$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":1},{"$f":"IF(AL33+AM$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AM33+AN$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AN33+AO$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AO33+AP$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AP33+AQ$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":1},{"$f":"IF(AQ33+AR$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0},{"$f":"IF(AR33+AS$26>'I2.1 Maintenance LoS'!$D13,1,0)","v":0}]
[null,{"$f":"\"IRI \"&'I2.1 Maintenance LoS'!D14","v":"IRI 4"},null,{"$f":"IF(D34+E$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(E34+F$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(F34+G$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(G34+H$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(H34+I$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(I34+J$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(J34+K$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(K34+L$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(L34+M$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(M34+N$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(N34+O$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(O34+P$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(P34+Q$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(Q34+R$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(R34+S$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(S34+T$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(T34+U$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(U34+V$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(V34+W$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(W34+X$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(X34+Y$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":1},{"$f":"IF(Y34+Z$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(Z34+AA$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AA34+AB$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AB34+AC$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AC34+AD$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AD34+AE$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AE34+AF$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AF34+AG$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":1},{"$f":"IF(AG34+AH$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AH34+AI$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AI34+AJ$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AJ34+AK$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AK34+AL$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AL34+AM$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":1},{"$f":"IF(AM34+AN$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AN34+AO$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AO34+AP$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AP34+AQ$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0},{"$f":"IF(AQ34+AR$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":1},{"$f":"IF(AR34+AS$26>'I2.1 Maintenance LoS'!$D14,1,0)","v":0}]
[]
[null,"Road user costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B37","v":"IRI 3"},{"$f":"D45+NPV('I0 Overall'!$C$7,$E45:$AR45)","v":37760.488823738706},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":6272.7841500000004},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":25591.364233333334},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":21189.668937499999},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":15292.128816666671},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":33110.905650000001},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":8783.8183791666652},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR29,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0}]
[null,{"$f":"B38","v":"IRI 3.2"},{"$f":"D46+NPV('I0 Overall'!$C$7,$E46:$AR46)","v":56981.401308979308},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":38296.589008333336},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":12795.682116666667},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":26100.388366666659},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":21614.9797125},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":23394.731574999998},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":42216.96914583334},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":17917.151024999999},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR30,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0}]
[null,{"$f":"B39","v":"IRI 3.4"},{"$f":"D47+NPV('I0 Overall'!$C$7,$E47:$AR47)","v":117519.00026098441},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":38296.589008333336},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":59230.353100000008},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":13050.194183333329},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":33275.326895833336},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":69381.880620833312},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":7349.1825333333327},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":37482.61954166666},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":91478.761924999984},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":33110.905650000001},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":8783.8183791666652},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":75987.905512500001},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR31,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0}]
[null,{"$f":"B40","v":"IRI 3.6"},{"$f":"D48+NPV('I0 Overall'!$C$7,$E48:$AR48)","v":165496.46692603984},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":38296.589008333336},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":59230.353100000008},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":81001.104166666686},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":19965.196137499999},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":45751.402845833341},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":94887.47897916667},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":7496.5239083333336},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":51542.432012500001},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":106874.90935416665},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":42216.96914583334},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":118032.5365625},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR32,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":18276.781266666669}]
[null,{"$f":"B41","v":"IRI 3.8"},{"$f":"D49+NPV('I0 Overall'!$C$7,$E49:$AR49)","v":217595.94861985499},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":38296.589008333336},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":59230.353100000008},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":81001.104166666686},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":115708.9410875},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":6655.0653791666664},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":27148.931166666665},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":58726.606866666669},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":116178.82079583334},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":15292.128816666671},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":52567.957304166666},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":130856.44078333332},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":58054.187745833333},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":144487.93700833333},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR33,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0}]
[null,"IRI 4",{"$f":"D50+NPV('I0 Overall'!$C$7,$E50:$AR50)","v":279027.96087757696},{"$f":"SUMPRODUCT(D$16:D$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(D34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(E$16:E$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(E34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(F$16:F$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(F34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(G$16:G$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(G34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(H$16:H$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(H34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(I$16:I$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(I34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(J$16:J$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(J34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(K$16:K$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(K34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(L$16:L$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(L34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(M$16:M$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(M34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(N$16:N$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(N34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(O$16:O$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(O34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(P$16:P$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(P34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Q$16:Q$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Q34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":5355.382504166666},{"$f":"SUMPRODUCT(R$16:R$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(R34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":10924.226741666671},{"$f":"SUMPRODUCT(S$16:S$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(S34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":22282.414150000001},{"$f":"SUMPRODUCT(T$16:T$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(T34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":38296.589008333336},{"$f":"SUMPRODUCT(U$16:U$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(U34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":59230.353100000008},{"$f":"SUMPRODUCT(V$16:V$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(V34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":81001.104166666686},{"$f":"SUMPRODUCT(W$16:W$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(W34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":115708.9410875},{"$f":"SUMPRODUCT(X$16:X$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(X34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":151775.76395416667},{"$f":"SUMPRODUCT(Y$16:Y$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Y34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(Z$16:Z$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(Z34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AA$16:AA$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AA34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AB$16:AB$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AB34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AC$16:AC$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AC34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":6787.2327916666663},{"$f":"SUMPRODUCT(AD$16:AD$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AD34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":34619.358791666666},{"$f":"SUMPRODUCT(AE$16:AE$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AE34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":72206.656683333335},{"$f":"SUMPRODUCT(AF$16:AF$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AF34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":138280.68678333337},{"$f":"SUMPRODUCT(AG$16:AG$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AG34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AH$16:AH$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AH34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AI$16:AI$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AI34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AJ34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":23394.731574999998},{"$f":"SUMPRODUCT(AK$16:AK$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AK34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":67477.658283333309},{"$f":"SUMPRODUCT(AL$16:AL$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AL34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":155749.87604583334},{"$f":"SUMPRODUCT(AM$16:AM$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AM34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AN$16:AN$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AN34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0},{"$f":"SUMPRODUCT(AO$16:AO$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AO34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":8611.9201083333319},{"$f":"SUMPRODUCT(AP$16:AP$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AP34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":59212.7601},{"$f":"SUMPRODUCT(AQ$16:AQ$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AQ34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":171939.6876875},{"$f":"SUMPRODUCT(AR$16:AR$21,OFFSET($C$83:$C$88,0,IFERROR(MATCH(ROUND(AR34,1),$C$78:$AQ$78,0)-1,0)))*365/100*'I2.1 Maintenance LoS'!$D$40","v":0}]
[]
[null,"Agency costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B45","v":"IRI 3"},{"$f":"D53+NPV('I0 Overall'!$C$7,$E53:$AR53)","v":261147.40364263716},{"$f":"D37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"T37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"U37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"V37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"W37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"X37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Y37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AA37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AB37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AD37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AE37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AF37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AG37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AJ37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AK37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AL37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AM37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AN37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AO37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AP37*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AQ37*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AR37*'I2.1 Maintenance LoS'!$D$39","v":0}]
[null,{"$f":"B46","v":"IRI 3.2"},{"$f":"D54+NPV('I0 Overall'!$C$7,$E54:$AR54)","v":246365.47513456337},{"$f":"D38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"T38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"U38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"V38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"W38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"X38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Y38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AA38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AB38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AD38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AE38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AF38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AG38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AJ38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AK38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AL38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AM38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AN38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AO38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AP38*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AQ38*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AR38*'I2.1 Maintenance LoS'!$D$39","v":0}]
[null,{"$f":"B47","v":"IRI 3.4"},{"$f":"D55+NPV('I0 Overall'!$C$7,$E55:$AR55)","v":200355.7253710698},{"$f":"D39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"T39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"U39*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"V39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"W39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"X39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Y39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AA39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AB39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC39*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AD39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AE39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AF39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AG39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI39*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AJ39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AK39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AL39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AM39*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AN39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AO39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AP39*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AQ39*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AR39*'I2.1 Maintenance LoS'!$D$39","v":0}]
[null,{"$f":"B48","v":"IRI 3.6"},{"$f":"D56+NPV('I0 Overall'!$C$7,$E56:$AR56)","v":168180.87954063507},{"$f":"D40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"T40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"U40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"V40*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"W40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"X40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Y40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AA40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AB40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AD40*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AE40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AF40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AG40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AJ40*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AK40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AL40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AM40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AN40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AO40*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AP40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AQ40*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AR40*'I2.1 Maintenance LoS'!$D$39","v":0}]
[null,{"$f":"B49","v":"IRI 3.8"},{"$f":"D57+NPV('I0 Overall'!$C$7,$E57:$AR57)","v":158661.20711380665},{"$f":"D41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"T41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"U41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"V41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"W41*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"X41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Y41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AA41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AB41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AD41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AE41*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AF41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AG41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AJ41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AK41*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AL41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AM41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AN41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AO41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AP41*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AQ41*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AR41*'I2.1 Maintenance LoS'!$D$39","v":0}]
[null,"IRI 4",{"$f":"D58+NPV('I0 Overall'!$C$7,$E58:$AR58)","v":149680.3840696289},{"$f":"D42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"E42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"F42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"G42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"H42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"I42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"J42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"K42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"L42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"M42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"N42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"O42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"P42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Q42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"R42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"S42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"T42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"U42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"V42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"W42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"X42*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"Y42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"Z42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AA42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AB42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AC42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AD42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AE42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AF42*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AG42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AH42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AI42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AJ42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AK42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AL42*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AM42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AN42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AO42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AP42*'I2.1 Maintenance LoS'!$D$39","v":0},{"$f":"AQ42*'I2.1 Maintenance LoS'!$D$39","v":200000},{"$f":"AR42*'I2.1 Maintenance LoS'!$D$39","v":0}]
[]
[null,"Total costs per km","PV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,{"$f":"B53","v":"IRI 3"},{"$f":"D61+NPV('I0 Overall'!$C$7,$E61:$AR61)","v":298907.89246637584},{"$f":"D45+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,222282.41415,0,0,0,0,0,6272.7841500000004,225591.36423333333,0,0,0,0,221189.66893749998,0,0,0,215292.12881666666,0,0,0,233110.90565,0,0,208783.81837916665,0,0]
[null,{"$f":"B54","v":"IRI 3.2"},{"$f":"D62+NPV('I0 Overall'!$C$7,$E62:$AR62)","v":303346.87644354266},{"$f":"D46+D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,238296.58900833334,0,0,0,0,0,12795.682116666667,226100.38836666665,0,0,0,0,221614.9797125,0,0,0,223394.73157499998,0,0,0,242216.96914583334,0,0,217917.151025,0]
[null,{"$f":"B55","v":"IRI 3.4"},{"$f":"D63+NPV('I0 Overall'!$C$7,$E63:$AR63)","v":317874.72563205421},{"$f":"D47+D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,259230.35310000001,0,0,0,0,0,13050.194183333329,33275.326895833336,269381.88062083331,0,0,0,7349.1825333333327,37482.61954166666,291478.761925,0,0,0,233110.90565,0,0,8783.8183791666652,275987.90551249997,0]
[null,{"$f":"B56","v":"IRI 3.6"},{"$f":"D64+NPV('I0 Overall'!$C$7,$E64:$AR64)","v":333677.34646667494},{"$f":"D48+D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,59230.353100000008,281001.10416666669,0,0,0,0,0,19965.196137499999,45751.402845833341,294887.47897916666,0,0,0,7496.5239083333336,51542.432012500001,306874.90935416665,0,0,0,42216.96914583334,318032.5365625,0,0,18276.781266666669]
[null,{"$f":"B57","v":"IRI 3.8"},{"$f":"D65+NPV('I0 Overall'!$C$7,$E65:$AR65)","v":376257.15573366167},{"$f":"D49+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,59230.353100000008,81001.104166666686,315708.94108750002,0,0,0,0,6655.0653791666664,27148.931166666665,58726.606866666669,316178.82079583337,0,0,0,15292.128816666671,52567.957304166666,330856.44078333332,0,0,0,58054.187745833333,344487.93700833333,0,0]
[null,"IRI 4",{"$f":"D66+NPV('I0 Overall'!$C$7,$E66:$AR66)","v":428708.34494720597},{"$f":"D50+D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5355.382504166666,10924.226741666671,22282.414150000001,38296.589008333336,59230.353100000008,81001.104166666686,115708.9410875,351775.76395416667,0,0,0,0,6787.2327916666663,34619.358791666666,72206.656683333335,338280.68678333337,0,0,0,23394.731574999998,67477.658283333309,355749.87604583334,0,0,8611.9201083333319,59212.7601,371939.68768750003,0]
[]
[null,"Minimum service targets",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Scenario 1",null,{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009},{"$f":"'I2.1 Maintenance LoS'!$D9","v":3.0000000000000009}]
[null,"Scenario 2",null,{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011},{"$f":"'I2.1 Maintenance LoS'!$D10","v":3.2000000000000011}]
[null,"Scenario 3",null,{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012},{"$f":"'I2.1 Maintenance LoS'!$D11","v":3.4000000000000012}]
[null,"Scenario 4",null,{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014},{"$f":"'I2.1 Maintenance LoS'!$D12","v":3.6000000000000014}]
[null,"Scenario 5",null,{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016},{"$f":"'I2.1 Maintenance LoS'!$D13","v":3.8000000000000016}]
[null,"Scenario 6",null,{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018},{"$f":"'I2.1 Maintenance LoS'!$D14","v":4.0000000000000018}]
[]
[null,"IRI and VOC relationship"]
[null,null,0]
[null,"IRI",2,2.1,2.2000000000000002,2.2999999999999998,2.4,2.5,2.6,2.7,2.8,2.9,3,3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,3.9,4,4.0999999999999996,4.2,4.3,4.4000000000000004,4.5,4.5999999999999996,4.7,4.8,4.9000000000000004,5,5.0999999999999996,5.2,5.3,5.4,5.5,5.6,5.7,5.8,5.9,6]
[null,"IRI range",0,0.2,0.4,0.6,0.8,{"$f":"C79","v":0},{"$f":"D79","v":0.2},0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0,0.2,0.4,0.6,0.8,0]
[null,"Lower IRI",{"$f":"ROUNDDOWN(C78,0.5)","v":2},{"$f":"ROUNDDOWN(C78,0.5)","v":2},{"$f":"ROUNDDOWN(D78,0.5)","v":2},{"$f":"ROUNDDOWN(E78,0.5)","v":2},{"$f":"ROUNDDOWN(F78,0.5)","v":2},{"$f":"C80+0.5","v":2.5},{"$f":"D80+0.5","v":2.5},2.5,2.5,2.5,3,3,3,3,3,3.5,3.5,3.5,3.5,3.5,4,4,{"$f":"T80+0.5","v":4},4,4,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5.5,5.5,5.5,{"$f":"AJ80+0.5","v":5.5},5.5,6]
[null,"Upper IRI",2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"D81+0.5","v":3},3,3,3,3,3.5,3.5,3.5,3.5,3.5,4,4,4,4,4,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5.5,5.5,5.5,5.5,5.5,6,6,6,6,6]
[]
[null,"Passenger cars",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":6.0249999999999998E-2},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.1205},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.18074999999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":0.24099999999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":0.30124999999999996},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":0.40166666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":0.50208333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":0.60250000000000004},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":0.70291666666666675},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":0.80333333333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":0.96400000000000008},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":1.1246666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":1.2853333333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":1.4460000000000002},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":1.6066666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":1.8275833333333336},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":2.0484999999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":2.2694166666666669},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":2.4903333333333331},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":2.7112500000000002},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":2.9723333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":3.2334166666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":3.4944999999999995},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":3.7555833333333331},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":4.0166666666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":4.3179166666666671},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":4.6191666666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":4.9204166666666662},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":5.2216666666666658},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":5.5229166666666663},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":5.8442499999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":6.1655833333333332},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":6.4869166666666658},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":6.8082500000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$Q$57:$Q$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":7.1295833333333327}]
[null,"Light commercial vehicles",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":6.0249999999999998E-2},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.1205},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.18074999999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":0.24099999999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":0.30124999999999996},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":0.38158333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":0.46191666666666664},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":0.5422499999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":0.62258333333333338},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":0.70291666666666663},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":0.84350000000000003},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":0.98408333333333331},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":1.1246666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":1.26525},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":1.4058333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":1.6468333333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":1.8878333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":2.1288333333333336},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":2.3698333333333332},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":2.6108333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":2.9321666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":3.2535000000000003},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":3.5748333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":3.8961666666666672},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":4.2175000000000002},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":4.5790000000000006},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":4.9405000000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":5.3020000000000005},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":5.6635},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":6.0250000000000004},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":6.4467499999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":6.8685},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":7.2902499999999995},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":7.7119999999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$R$57:$R$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":8.1337499999999991}]
[null,"Medium commercial vehicle",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":0.14058333333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.28116666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.42174999999999996},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":0.56233333333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":0.70291666666666663},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":1.0242500000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":1.3455833333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":1.6669166666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":1.9882500000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":2.3095833333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":2.7915833333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":3.2735833333333337},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":3.7555833333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":4.2375833333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":4.7195833333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":5.3020000000000005},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":5.8844166666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":6.4668333333333337},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":7.0492499999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":7.6316666666666659},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":8.2944166666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":8.9571666666666658},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":9.6199166666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":10.282666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":10.945416666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":11.668416666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":12.391416666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":13.114416666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":13.837416666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":14.560416666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":15.323583333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":16.086750000000002},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":16.849916666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":17.613083333333332},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$S$57:$S$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":18.376249999999999}]
[null,"HCV1",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":0.18075000000000002},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.36150000000000004},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.54225000000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":0.72300000000000009},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":0.90375000000000005},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":1.3455833333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":1.7874166666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":2.22925},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":2.6710833333333337},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":3.1129166666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":3.7555833333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":4.39825},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":5.0409166666666669},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":5.683583333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":6.3262499999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":7.1095000000000006},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":7.8927500000000004},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":8.6759999999999984},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":9.4592500000000008},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":10.2425},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":11.14625},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":12.049999999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":12.953749999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":13.857499999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":14.761249999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":15.745333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":16.729416666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":17.7135},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":18.697583333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":19.681666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":20.705916666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":21.730166666666669},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":22.754416666666664},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":23.778666666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$T$57:$T$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":24.802916666666665}]
[null,"HCV2",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":0.28116666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.56233333333333335},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.84349999999999992},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":1.1246666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":1.4058333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":2.0083333333333337},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":2.6108333333333338},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":3.2133333333333338},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":3.8158333333333339},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":4.4183333333333339},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":5.2417500000000006},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":6.0651666666666664},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":6.8885833333333331},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":7.7119999999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":8.5354166666666664},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":9.5596666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":10.583916666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":11.608166666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":12.632416666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":13.656666666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":14.801416666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":15.946166666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":17.090916666666669},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":18.235666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":19.380416666666669},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":20.605500000000003},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":21.830583333333337},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":23.055666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":24.280750000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":25.505833333333332},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":26.811250000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":28.116666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":29.422083333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":30.727499999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$U$57:$U$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":32.032916666666665}]
[null,"Bus",{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$80)*(1-C$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,C$81)*(C$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$80)*(1-D$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,D$81)*(D$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$80)*(1-E$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,E$81)*(E$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$80)*(1-F$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,F$81)*(F$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$80)*(1-G$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,G$81)*(G$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$80)*(1-H$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,H$81)*(H$79)","v":0},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$80)*(1-I$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,I$81)*(I$79)","v":0.16066666666666668},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$80)*(1-J$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,J$81)*(J$79)","v":0.32133333333333336},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$80)*(1-K$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,K$81)*(K$79)","v":0.48199999999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$80)*(1-L$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,L$81)*(L$79)","v":0.64266666666666672},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$80)*(1-M$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,M$81)*(M$79)","v":0.80333333333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$80)*(1-N$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,N$81)*(N$79)","v":1.2050000000000001},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$80)*(1-O$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,O$81)*(O$79)","v":1.6066666666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$80)*(1-P$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,P$81)*(P$79)","v":2.0083333333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$80)*(1-Q$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Q$81)*(Q$79)","v":2.41},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$80)*(1-R$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,R$81)*(R$79)","v":2.8116666666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$80)*(1-S$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,S$81)*(S$79)","v":3.3940833333333336},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$80)*(1-T$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,T$81)*(T$79)","v":3.9764999999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$80)*(1-U$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,U$81)*(U$79)","v":4.5589166666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$80)*(1-V$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,V$81)*(V$79)","v":5.1413333333333329},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$80)*(1-W$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,W$81)*(W$79)","v":5.7237499999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$80)*(1-X$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,X$81)*(X$79)","v":6.4065833333333329},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$80)*(1-Y$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Y$81)*(Y$79)","v":7.0894166666666667},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$80)*(1-Z$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,Z$81)*(Z$79)","v":7.7722499999999997},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$80)*(1-AA$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AA$81)*(AA$79)","v":8.4550833333333326},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$80)*(1-AB$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AB$81)*(AB$79)","v":9.1379166666666656},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$80)*(1-AC$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AC$81)*(AC$79)","v":9.9010833333333323},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$80)*(1-AD$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AD$81)*(AD$79)","v":10.664249999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$80)*(1-AE$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AE$81)*(AE$79)","v":11.427416666666666},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$80)*(1-AF$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AF$81)*(AF$79)","v":12.190583333333333},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$80)*(1-AG$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AG$81)*(AG$79)","v":12.953749999999999},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$80)*(1-AH$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AH$81)*(AH$79)","v":13.757083333333332},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$80)*(1-AI$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AI$81)*(AI$79)","v":14.560416666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$80)*(1-AJ$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AJ$81)*(AJ$79)","v":15.363749999999998},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$80)*(1-AK$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AK$81)*(AK$79)","v":16.167083333333331},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$80)*(1-AL$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AL$81)*(AL$79)","v":16.970416666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$80)*(1-AM$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AM$81)*(AM$79)","v":17.834},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$80)*(1-AN$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AN$81)*(AN$79)","v":18.697583333333334},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$80)*(1-AO$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AO$81)*(AO$79)","v":19.561166666666665},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$80)*(1-AP$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AP$81)*(AP$79)","v":20.42475},{"$f":"SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$80)*(1-AQ$79)+SUMIFS('I2.1 Maintenance LoS'!$V$57:$V$87,'I2.1 Maintenance LoS'!$P$57:$P$87,AQ$81)*(AQ$79)","v":21.288333333333334}]

{"sheet":"C3 Portfolio","index":14,"n_rows":327,"n_cols":42,"rows_kept":327,"cut":false,"hidden":false,"merged":[[0,2,0,3]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"C3 Portfolio"},null,"Optimise portfolio"]
[" "]
[]
[null,"Dashboard"]
[]
[null,"Overall results",null,null,null,"Results by type",null,{"$f":"+B16","v":"Safety"},{"$f":"+H16","v":"Resilience"},{"$f":"+N16","v":"Efficiency"},"Total",null,"Funding level",null,"Value (NPV)"]
[null,"Total required",null,{"$f":"SUM(C115:AP115)","v":8336794.2808721177},null,{"$f":"+B9","v":"Funding used"},null,{"$f":"+D49","v":1606008.7051414694},{"$f":"+J49","v":286441.43634834251},{"$f":"+P49","v":2031130.1850155191},{"$f":"SUM(H7:J7)","v":3923580.3265053313},null,"Funding available for minor works",null,{"$f":"+'I3 Portfolio'!C9","v":4000000}]
[null,"Available funding",null,{"$f":"+'I3 Portfolio'!C9","v":4000000},null,{"$f":"+B11","v":"NPV of funded projects"},null,{"$f":"+E49","v":10379503.28014393},{"$f":"+K49","v":398123.1539535927},{"$f":"+Q49","v":16919678.155015796},{"$f":"SUM(H8:J8)","v":27697304.589113317}]
[null,"Funding used",null,{"$f":"SUM(E65:E104)","v":3923580.3265053309},null,{"$f":"+B12","v":"BCR of funded projects"},null,{"$f":"+F49","v":7.4629184430414561},{"$f":"+L49","v":2.3898937214846026},{"$f":"+R49","v":9.3301790696820941},{"$f":"+(K8+K7)/K7","v":8.0591914232027086},null,"Service level improvements",null,"Value"]
[null,"Remaining funding",null,{"$f":"D8-D9","v":76419.673494669143},null,"Number of projects funded",null,{"$f":"+C49","v":3},{"$f":"+I49","v":1},{"$f":"+O49","v":6},{"$f":"SUM(H10:J10)","v":10},null,{"$f":"+'I3 Portfolio'!B12","v":"DSI prevented"},null,{"$f":"+'I3 Portfolio'!C12","v":0.3}]
[null,"NPV of funded projects",null,{"$f":"SUM(D65:D104)","v":27697304.589113314},null,null,null,null,null,null,null,null,{"$f":"+'I3 Portfolio'!B13","v":"Detour distance avoided (km)"},null,{"$f":"+'I3 Portfolio'!C13","v":50000}]
[null,"BCR of funded projects",null,{"$f":"(D11+D9)/D9","v":8.0591914232027086},null,null,null,null,null,null,null,null,{"$f":"+'I3 Portfolio'!B14","v":"Time saved (hours)"},null,{"$f":"+'I3 Portfolio'!C14","v":85000}]
[null,"Number of projects funded",null,{"$f":"SUM(C65:C104)","v":10}]
[]
[]
[null,"Safety",null,null,null,null,null,"Resilience",null,null,null,null,null,"Efficiency"]
[]
[null,"Rank","Project number","Funding","NPV","BCR",null,"Rank","Project number","Funding","NPV","BCR",null,"Rank","Project number","Funding","NPV","BCR"]
[null,1,{"$f":"IFERROR(INDEX($O$65:$O$104,MATCH(B19,$R$65:$R$104,0),1),\"\")","v":"Project 6"},{"$f":"SUMIFS($E$65:$E$104,$B$65:$B$104,C19)","v":594403.48205658782},{"$f":"SUMIFS($D$65:$D$104,$B$65:$B$104,C19)","v":3905013.6947909584},{"$f":"SUMIFS($G$65:$G$104,$B$65:$B$104,C19)","v":7.5696346213853394},null,1,{"$f":"IFERROR(INDEX($O$65:$O$104,MATCH(H19,$S$65:$S$104,0),1),\"\")","v":"Project 18"},{"$f":"SUMIFS($E$65:$E$104,$B$65:$B$104,I19)","v":286441.43634834251},{"$f":"SUMIFS($D$65:$D$104,$B$65:$B$104,I19)","v":398123.1539535927},{"$f":"SUMIFS($G$65:$G$104,$B$65:$B$104,I19)","v":2.3898937214846026},null,1,{"$f":"IFERROR(INDEX($O$65:$O$104,MATCH(N19,$T$65:$T$104,0),1),\"\")","v":"Project 11"},{"$f":"SUMIFS($E$65:$E$104,$B$65:$B$104,O19)","v":434002.17628536734},{"$f":"SUMIFS($D$65:$D$104,$B$65:$B$104,O19)","v":4154906.2691794019},{"$f":"SUMIFS($G$65:$G$104,$B$65:$B$104,O19)","v":10.573468743270649}]
[null,2,"Project 8",500802.61154244078,3242244.7926764856,7.474097215049607,null,2,"",0,0,0,null,2,"Project 10",312481.56692546449,3796479.9730139668,13.149452559291385]
[null,3,"Project 7",510802.61154244078,3232244.7926764856,7.3277765611187169,null,3,"",0,0,0,null,3,"Project 12",434002.17628536734,3262927.0912619806,8.5182274872200736]
[null,4,"",0,0,0,null,4,"",0,0,0,null,4,"Project 13",520802.61154244078,2757277.6732239854,6.2942854204549086]
[null,5,"",0,0,0,null,5,"",0,0,0,null,5,"Project 15",156240.78346273224,1564599.883586556,11.014029940906923]
[null,6,"",0,0,0,null,6,"",0,0,0,null,6,"Project 9",173600.87051414695,1383487.2647499056,8.969356724148243]
[null,7,"",0,0,0,null,7,"",0,0,0,null,7,"",0,0,0]
[null,8,"",0,0,0,null,8,"",0,0,0,null,8,"",0,0,0]
[null,9,"",0,0,0,null,9,"",0,0,0,null,9,"",0,0,0]
[null,10,"",0,0,0,null,10,"",0,0,0,null,10,"",0,0,0]
[null,11,"",0,0,0,null,11,"",0,0,0,null,11,"",0,0,0]
[null,12,"",0,0,0,null,12,"",0,0,0,null,12,"",0,0,0]
[null,13,"",0,0,0,null,13,"",0,0,0,null,13,"",0,0,0]
[null,14,"",0,0,0,null,14,"",0,0,0,null,14,"",0,0,0]
[null,15,"",0,0,0,null,15,"",0,0,0,null,15,"",0,0,0]
[null,16,"",0,0,0,null,16,"",0,0,0,null,16,"",0,0,0]
[null,17,"",0,0,0,null,17,"",0,0,0,null,17,"",0,0,0]
[null,18,"",0,0,0,null,18,"",0,0,0,null,18,"",0,0,0]
[null,19,"",0,0,0,null,19,"",0,0,0,null,19,"",0,0,0]
[null,20,"",0,0,0,null,20,"",0,0,0,null,20,"",0,0,0]
[null,21,"",0,0,0,null,21,"",0,0,0,null,21,"",0,0,0]
[null,22,"",0,0,0,null,22,"",0,0,0,null,22,"",0,0,0]
[null,23,"",0,0,0,null,23,"",0,0,0,null,23,"",0,0,0]
[null,24,"",0,0,0,null,24,"",0,0,0,null,24,"",0,0,0]
[null,25,"",0,0,0,null,25,"",0,0,0,null,25,"",0,0,0]
[null,26,"",0,0,0,null,26,"",0,0,0,null,26,"",0,0,0]
[null,27,"",0,0,0,null,27,"",0,0,0,null,27,"",0,0,0]
[null,28,"",0,0,0,null,28,"",0,0,0,null,28,"",0,0,0]
[null,29,"",0,0,0,null,29,"",0,0,0,null,29,"",0,0,0]
[null,30,"",0,0,0,null,30,"",0,0,0,null,30,"",0,0,0]
[null,"Total",{"$f":"COUNTIF(D19:D48,\">0\")","v":3},{"$f":"SUM(D19:D48)","v":1606008.7051414694},{"$f":"SUM(E19:E48)","v":10379503.28014393},{"$f":"+(E49+D49)/D49","v":7.4629184430414561},null,"Total",{"$f":"COUNTIF(J19:J48,\">0\")","v":1},{"$f":"SUM(J19:J48)","v":286441.43634834251},{"$f":"SUM(K19:K48)","v":398123.1539535927},{"$f":"+(K49+J49)/J49","v":2.3898937214846026},null,"Total",{"$f":"COUNTIF(P19:P48,\">0\")","v":6},{"$f":"SUM(P19:P48)","v":2031130.1850155191},{"$f":"SUM(Q19:Q48)","v":16919678.155015796},{"$f":"+(Q49+P49)/P49","v":9.3301790696820941}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Portfolio selection"]
[]
[null,"Selecting optimal combination of projects using linear programming",null,null,null,null,null,null,null,null,null,null,"Reordering for dash board"]
[]
[null,"Project number","Funded?","NPV","Funding provided","Funding required","BCR","Deaths prevented","Detour distance avoided (km)","Time saved (hours)","Project type",null,"NPV rank","NPV rank","Project number","BCR","Project type","Safety","Resilience","Efficiency"]
[null,"Project 1",0,{"$f":"SUMIFS($C$116:$AP$116,$C$110:$AP$110,$B65)*C65","v":0},{"$f":"SUMIFS($C$115:$AP$115,$C$110:$AP$110,$B65)*C65","v":0},{"$f":"SUMIFS($C$115:$AP$115,$C$110:$AP$110,$B65)","v":364561.82807970856},{"$f":"IFERROR(SUMIFS($C$117:$AP$117,$C$110:$AP$110,$B65),0)","v":6.1633909054027445},{"$f":"SUMIF($C$110:$AP$110,$B65,$C$118:$AP$118)*$C65","v":0},{"$f":"SUMIF($C$110:$AP$110,$B65,$C$119:$AP$119)*$C65","v":0},{"$f":"SUMIF($C$110:$AP$110,$B65,$C$120:$AP$120)*$C65","v":0},{"$f":"TRANSPOSE('I3 Portfolio'!$D$45:$AQ$45)","v":"Safety"},null,{"$f":"IF(D65>0,RANK(D65,$D$65:$D$104),0)","v":0},1,{"$f":"IFERROR(INDEX($B$65:$B$104,MATCH(N65,$M$65:$M$104,0),1),\"\")","v":"Project 11"},{"$f":"IFERROR(INDEX($G$65:$G$104,MATCH(N65,$M$65:$M$104,0),1),\"\")","v":10.573468743270649},{"$f":"IFERROR(INDEX($K$65:$K$104,MATCH(N65,$M$65:$M$104,0),1),\"\")","v":"Efficiency"},{"$f":"IF($Q65=R$64,COUNTIFS($N$65:$N$104,\"<=\"&$N65,$Q$65:$Q$104,R$64),\"\")","v":""},"",1]
[null,"Project 2",0,{"$f":"SUMIFS($C$116:$AP$116,$C$110:$AP$110,$B66)*C66","v":0},0,78400.217628536731,4.7884223397533789,{"$f":"SUMIF($C$110:$AP$110,$B66,$C$118:$AP$118)*C66","v":0},0,0,"Safety",null,0,2,"Project 6",7.5696346213853394,"Safety",1,"",""]
[null,"Project 3",0,0,0,520802.61154244078,5.7560459496029379,0,0,0,"Safety",null,0,3,"Project 10",13.149452559291385,"Efficiency","","",2]
[null,"Project 4",0,0,0,173600.87051414695,4.3250169474630491,0,0,0,"Safety",null,0,4,"Project 12",8.5182274872200736,"Efficiency","","",3]
[null,"Project 5",0,0,0,364561.82807970856,3.0892978196164638,0,0,0,"Safety",null,0,5,"Project 8",7.474097215049607,"Safety",2,"",""]
[null,"Project 6",1,3905013.6947909584,594403.48205658782,594403.48205658782,7.5696346213853394,0.24,0,0,"Safety",null,2,6,"Project 7",7.3277765611187169,"Safety",3,"",""]
[null,"Project 7",1,3232244.7926764856,510802.61154244078,510802.61154244078,7.3277765611187169,0.2,0,0,"Safety",null,6,7,"Project 13",6.2942854204549086,"Efficiency","","",4]
[null,"Project 8",1,3242244.7926764856,500802.61154244078,500802.61154244078,7.474097215049607,0.2,0,0,"Safety",null,5,8,"Project 15",11.014029940906923,"Efficiency","","",5]
[null,"Project 9",1,1383487.2647499056,173600.87051414695,173600.87051414695,8.969356724148243,0,0,9500,"Efficiency",null,9,9,"Project 9",8.969356724148243,"Efficiency","","",6]
[null,"Project 10",1,3796479.9730139668,312481.56692546449,312481.56692546449,13.149452559291385,0,0,17500,"Efficiency",null,3,10,"Project 18",2.3898937214846026,"Resilience","",1,""]
[null,"Project 11",1,4154906.2691794019,434002.17628536734,434002.17628536734,10.573468743270649,0,0,20000,"Efficiency",null,1,11,"","","","","",""]
[null,"Project 12",1,3262927.0912619806,434002.17628536734,434002.17628536734,8.5182274872200736,0,0,22500,"Efficiency",null,4,12,"","","","","",""]
[null,"Project 13",1,2757277.6732239854,520802.61154244078,520802.61154244078,6.2942854204549086,0,0,20000,"Efficiency",null,7,13,"","","","","",""]
[null,"Project 14",0,0,0,86800.435257073477,13.525151203842567,0,0,0,"Efficiency",null,0,14,"","","","","",""]
[null,"Project 15",1,1564599.883586556,156240.78346273224,156240.78346273224,11.014029940906923,0,0,7500,"Efficiency",null,8,15,"","","","","",""]
[null,"Project 16",0,0,0,520802.61154244078,3.9120748459825521,0,0,0,"Efficiency",null,0,16,"","","","","",""]
[null,"Project 17",0,0,0,217001.08814268367,1.5361306795688991,0,0,0,"Resilience",null,0,17,"","","","","",""]
[null,"Project 18",1,398123.1539535927,286441.43634834251,286441.43634834251,2.3898937214846026,0,51000,1366.6666666666667,"Resilience",null,10,18,"","","","","",""]
[null,"Project 19",0,0,0,312481.56692546449,3.1458097973337229,0,0,0,"Resilience",null,0,19,"","","","","",""]
[null,"Project 20",0,0,0,166656.83569358106,1.0148523692015521,0,0,0,"Resilience",null,0,20,"","","","","",""]
[null,"Project 21",0,0,0,520802.61154244078,1.3754000981269514,0,0,0,"Resilience",null,0,21,"","","",{"$f":"IF($Q85=R$64,COUNTIFS($N$65:$N$104,\"<=\"&$N85,$Q$65:$Q$104,R$64),\"\")","v":""},"",""]
[null,"Project 22",0,0,0,520802.61154244078,2.4085457456095538,0,0,0,"Resilience",null,0,22,"","","","","",""]
[null,"Project 23",0,0,0,357617.79325914272,2.6781440493467987,0,0,0,"Resilience",null,0,23,"","","","","",""]
[null,"Project 24",0,0,0,208321.04461697635,1.206872327058603,0,0,0,"Resilience",null,0,24,"","","","","",""]
[null,"Project 25",0,0,0,0,0,0,0,0,0,null,0,25,"","","","","",""]
[null,"Project 26",0,0,0,0,0,0,0,0,0,null,0,26,"","","","","",""]
[null,"Project 27",0,0,0,0,0,0,0,0,0,null,0,27,"","","","","",""]
[null,"Project 28",0,0,0,0,0,0,0,0,0,null,0,28,"","","","","",""]
[null,"Project 29",0,0,0,0,0,0,0,0,0,null,0,29,"","","","","",""]
[null,"Project 30",0,0,0,0,0,0,0,0,0,null,0,30,"","","","","",""]
[null,"Project 31",0,0,0,0,0,0,0,0,0,null,0,31,"","","","","",""]
[null,"Project 32",0,0,0,0,0,0,0,0,0,null,0,32,"","","","","",""]
[null,"Project 33",0,0,0,0,0,0,0,0,0,null,0,33,"","","","","",""]
[null,"Project 34",0,0,0,0,0,0,0,0,0,null,0,34,"","","","","",""]
[null,"Project 35",0,0,0,0,0,0,0,0,0,null,0,35,"","","","","",""]
[null,"Project 36",0,0,0,0,0,0,0,0,0,null,0,36,"","","","","",""]
[null,"Project 37",0,0,0,0,0,0,0,0,0,null,0,37,"","","","","",""]
[null,"Project 38",0,0,0,0,0,0,0,0,0,null,0,38,"","","","","",""]
[null,"Project 39",0,0,0,0,0,0,0,0,0,null,0,39,"","","","","",""]
[null,"Project 40",0,0,0,0,0,0,0,0,0,null,0,40,"","","","","",""]
[null,"Total",null,{"$f":"SUM(D65:D104)","v":27697304.589113314},{"$f":"SUM(E65:E104)","v":3923580.3265053309},8336794.2808721177,null,0.64,{"$f":"SUM(I65:I104)","v":51000},{"$f":"SUM(J65:J104)","v":98366.666666666672}]
[]
[]
[null,"Economic results for different projects"]
[]
[null,null,"Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Project type",{"$f":"'I3 Portfolio'!D45","v":"Safety"},{"$f":"'I3 Portfolio'!E45","v":"Safety"},{"$f":"'I3 Portfolio'!F45","v":"Safety"},{"$f":"'I3 Portfolio'!G45","v":"Safety"},{"$f":"'I3 Portfolio'!H45","v":"Safety"},{"$f":"'I3 Portfolio'!I45","v":"Safety"},{"$f":"'I3 Portfolio'!J45","v":"Safety"},{"$f":"'I3 Portfolio'!K45","v":"Safety"},{"$f":"'I3 Portfolio'!L45","v":"Efficiency"},{"$f":"'I3 Portfolio'!M45","v":"Efficiency"},{"$f":"'I3 Portfolio'!N45","v":"Efficiency"},{"$f":"'I3 Portfolio'!O45","v":"Efficiency"},{"$f":"'I3 Portfolio'!P45","v":"Efficiency"},{"$f":"'I3 Portfolio'!Q45","v":"Efficiency"},{"$f":"'I3 Portfolio'!R45","v":"Efficiency"},{"$f":"'I3 Portfolio'!S45","v":"Efficiency"},{"$f":"'I3 Portfolio'!T45","v":"Resilience"},{"$f":"'I3 Portfolio'!U45","v":"Resilience"},{"$f":"'I3 Portfolio'!V45","v":"Resilience"},{"$f":"'I3 Portfolio'!W45","v":"Resilience"},{"$f":"'I3 Portfolio'!X45","v":"Resilience"},{"$f":"'I3 Portfolio'!Y45","v":"Resilience"},{"$f":"'I3 Portfolio'!Z45","v":"Resilience"},{"$f":"'I3 Portfolio'!AA45","v":"Resilience"},{"$f":"'I3 Portfolio'!AB45","v":0},{"$f":"'I3 Portfolio'!AC45","v":0},{"$f":"'I3 Portfolio'!AD45","v":0},{"$f":"'I3 Portfolio'!AE45","v":0},{"$f":"'I3 Portfolio'!AF45","v":0},{"$f":"'I3 Portfolio'!AG45","v":0},{"$f":"'I3 Portfolio'!AH45","v":0},{"$f":"'I3 Portfolio'!AI45","v":0},{"$f":"'I3 Portfolio'!AJ45","v":0},{"$f":"'I3 Portfolio'!AK45","v":0},{"$f":"'I3 Portfolio'!AL45","v":0},{"$f":"'I3 Portfolio'!AM45","v":0},{"$f":"'I3 Portfolio'!AN45","v":0},{"$f":"'I3 Portfolio'!AO45","v":0},{"$f":"'I3 Portfolio'!AP45","v":0},{"$f":"'I3 Portfolio'!AQ45","v":0}]
[null,"Safety ($)",{"$f":"C174","v":2246937.0556434747},{"$f":"D174","v":375413.35353401193},2997763.7627114984,750826.70706802385,1126240.0606020358,4499417.1768475464,3743047.4042189266,3743047.4042189266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resilience ($)",{"$f":"C235","v":0},{"$f":"D235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,333342.02899581124,684564.59030193521,983007.57472031959,169132.08454726453,716311.96302024554,1254376.9143328909,957751.96495750686,251416.90389216933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efficiency ($)",{"$f":"+C286","v":0},{"$f":"+D286","v":0},0,0,0,0,0,0,1557088.1352640525,4108961.5399394315,4588908.4454647694,3696929.267547348,3278080.2847664263,1173989.0114112662,1720840.6670492883,2037418.796337205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Costs ($)",{"$f":"+C128","v":364561.82807970856},{"$f":"+D128","v":78400.217628536731},520802.61154244078,173600.87051414695,364561.82807970856,594403.48205658782,510802.61154244078,500802.61154244078,173600.87051414695,312481.56692546449,434002.17628536734,434002.17628536734,520802.61154244078,86800.435257073477,156240.78346273224,520802.61154244078,217001.08814268367,286441.43634834251,312481.56692546449,166656.83569358106,520802.61154244078,520802.61154244078,357617.79325914272,208321.04461697635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV ($)",{"$f":"+SUM(C112:C114)-C115","v":1882375.2275637661},{"$f":"+SUM(D112:D114)-D115","v":297013.13590547518},2476961.1511690575,577225.83655387687,761678.23252232722,3905013.6947909584,3232244.7926764856,3242244.7926764856,1383487.2647499056,3796479.9730139668,4154906.2691794019,3262927.0912619806,2757277.6732239854,1087188.5761541927,1564599.883586556,1516616.1847947643,116340.94085312757,398123.1539535927,670526.00779485516,2475.2488536834717,195509.35147780477,733574.30279045017,600134.1716983642,43095.859275192983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BCR",{"$f":"IFERROR(SUM(C112:C114)/C115,0)","v":6.1633909054027445},{"$f":"IFERROR(SUM(D112:D114)/D115,0)","v":4.7884223397533789},5.7560459496029379,4.3250169474630491,3.0892978196164638,7.5696346213853394,7.3277765611187169,7.474097215049607,8.969356724148243,13.149452559291385,10.573468743270649,8.5182274872200736,6.2942854204549086,13.525151203842567,11.014029940906923,3.9120748459825521,1.5361306795688991,2.3898937214846026,3.1458097973337229,1.0148523692015521,1.3754000981269514,2.4085457456095538,2.6781440493467987,1.206872327058603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DSI prevented",{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!C$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!C$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.12},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!D$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!D$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.02},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!E$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!E$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.16},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!F$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!F$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.04},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!G$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!G$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.06},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!H$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!H$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.24},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!I$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!I$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.2},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!J$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!J$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0.2},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!K$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!K$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!L$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!L$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!M$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!M$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!N$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!N$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!O$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!O$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!P$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!P$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Q$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Q$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!R$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!R$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!S$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!S$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!T$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!T$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!U$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!U$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!V$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!V$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!W$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!W$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!X$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!X$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Y$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Y$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Z$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!Z$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AA$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AA$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AB$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AB$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AC$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AC$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AD$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AD$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AE$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AE$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AF$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AF$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AG$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AG$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AH$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AH$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AI$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AI$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AJ$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AJ$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AK$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AK$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AL$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AL$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AM$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AM$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AN$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AN$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AO$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AO$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AP$110,'I3 Portfolio'!$D$51:$AQ$51)+SUMIF('I3 Portfolio'!$D$44:$AQ$44,'C3 Portfolio'!AP$110,'I3 Portfolio'!$D$52:$AQ$52)","v":0}]
[null,"Detour distance avoided (km)",{"$f":"('I3 Portfolio'!D63-'I3 Portfolio'!D60)*PRODUCT('I3 Portfolio'!D54:D56)","v":0},{"$f":"('I3 Portfolio'!E63-'I3 Portfolio'!E60)*PRODUCT('I3 Portfolio'!E54:E56)","v":0},{"$f":"('I3 Portfolio'!F63-'I3 Portfolio'!F60)*PRODUCT('I3 Portfolio'!F54:F56)","v":0},{"$f":"('I3 Portfolio'!G63-'I3 Portfolio'!G60)*PRODUCT('I3 Portfolio'!G54:G56)","v":0},{"$f":"('I3 Portfolio'!H63-'I3 Portfolio'!H60)*PRODUCT('I3 Portfolio'!H54:H56)","v":0},{"$f":"('I3 Portfolio'!I63-'I3 Portfolio'!I60)*PRODUCT('I3 Portfolio'!I54:I56)","v":0},{"$f":"('I3 Portfolio'!J63-'I3 Portfolio'!J60)*PRODUCT('I3 Portfolio'!J54:J56)","v":0},{"$f":"('I3 Portfolio'!K63-'I3 Portfolio'!K60)*PRODUCT('I3 Portfolio'!K54:K56)","v":0},{"$f":"('I3 Portfolio'!L63-'I3 Portfolio'!L60)*PRODUCT('I3 Portfolio'!L54:L56)","v":0},{"$f":"('I3 Portfolio'!M63-'I3 Portfolio'!M60)*PRODUCT('I3 Portfolio'!M54:M56)","v":0},{"$f":"('I3 Portfolio'!N63-'I3 Portfolio'!N60)*PRODUCT('I3 Portfolio'!N54:N56)","v":0},{"$f":"('I3 Portfolio'!O63-'I3 Portfolio'!O60)*PRODUCT('I3 Portfolio'!O54:O56)","v":0},{"$f":"('I3 Portfolio'!P63-'I3 Portfolio'!P60)*PRODUCT('I3 Portfolio'!P54:P56)","v":0},{"$f":"('I3 Portfolio'!Q63-'I3 Portfolio'!Q60)*PRODUCT('I3 Portfolio'!Q54:Q56)","v":0},{"$f":"('I3 Portfolio'!R63-'I3 Portfolio'!R60)*PRODUCT('I3 Portfolio'!R54:R56)","v":0},{"$f":"('I3 Portfolio'!S63-'I3 Portfolio'!S60)*PRODUCT('I3 Portfolio'!S54:S56)","v":0},{"$f":"('I3 Portfolio'!T63-'I3 Portfolio'!T60)*PRODUCT('I3 Portfolio'!T54:T56)","v":6475},{"$f":"('I3 Portfolio'!U63-'I3 Portfolio'!U60)*PRODUCT('I3 Portfolio'!U54:U56)","v":51000},{"$f":"('I3 Portfolio'!V63-'I3 Portfolio'!V60)*PRODUCT('I3 Portfolio'!V54:V56)","v":32000},{"$f":"('I3 Portfolio'!W63-'I3 Portfolio'!W60)*PRODUCT('I3 Portfolio'!W54:W56)","v":6820},{"$f":"('I3 Portfolio'!X63-'I3 Portfolio'!X60)*PRODUCT('I3 Portfolio'!X54:X56)","v":38800},{"$f":"('I3 Portfolio'!Y63-'I3 Portfolio'!Y60)*PRODUCT('I3 Portfolio'!Y54:Y56)","v":69300},{"$f":"('I3 Portfolio'!Z63-'I3 Portfolio'!Z60)*PRODUCT('I3 Portfolio'!Z54:Z56)","v":34790},{"$f":"('I3 Portfolio'!AA63-'I3 Portfolio'!AA60)*PRODUCT('I3 Portfolio'!AA54:AA56)","v":8250},{"$f":"('I3 Portfolio'!AB63-'I3 Portfolio'!AB60)*PRODUCT('I3 Portfolio'!AB54:AB56)","v":0},{"$f":"('I3 Portfolio'!AC63-'I3 Portfolio'!AC60)*PRODUCT('I3 Portfolio'!AC54:AC56)","v":0},{"$f":"('I3 Portfolio'!AD63-'I3 Portfolio'!AD60)*PRODUCT('I3 Portfolio'!AD54:AD56)","v":0},{"$f":"('I3 Portfolio'!AE63-'I3 Portfolio'!AE60)*PRODUCT('I3 Portfolio'!AE54:AE56)","v":0},{"$f":"('I3 Portfolio'!AF63-'I3 Portfolio'!AF60)*PRODUCT('I3 Portfolio'!AF54:AF56)","v":0},{"$f":"('I3 Portfolio'!AG63-'I3 Portfolio'!AG60)*PRODUCT('I3 Portfolio'!AG54:AG56)","v":0},{"$f":"('I3 Portfolio'!AH63-'I3 Portfolio'!AH60)*PRODUCT('I3 Portfolio'!AH54:AH56)","v":0},{"$f":"('I3 Portfolio'!AI63-'I3 Portfolio'!AI60)*PRODUCT('I3 Portfolio'!AI54:AI56)","v":0},{"$f":"('I3 Portfolio'!AJ63-'I3 Portfolio'!AJ60)*PRODUCT('I3 Portfolio'!AJ54:AJ56)","v":0},{"$f":"('I3 Portfolio'!AK63-'I3 Portfolio'!AK60)*PRODUCT('I3 Portfolio'!AK54:AK56)","v":0},{"$f":"('I3 Portfolio'!AL63-'I3 Portfolio'!AL60)*PRODUCT('I3 Portfolio'!AL54:AL56)","v":0},{"$f":"('I3 Portfolio'!AM63-'I3 Portfolio'!AM60)*PRODUCT('I3 Portfolio'!AM54:AM56)","v":0},{"$f":"('I3 Portfolio'!AN63-'I3 Portfolio'!AN60)*PRODUCT('I3 Portfolio'!AN54:AN56)","v":0},{"$f":"('I3 Portfolio'!AO63-'I3 Portfolio'!AO60)*PRODUCT('I3 Portfolio'!AO54:AO56)","v":0},{"$f":"('I3 Portfolio'!AP63-'I3 Portfolio'!AP60)*PRODUCT('I3 Portfolio'!AP54:AP56)","v":0},{"$f":"('I3 Portfolio'!AQ63-'I3 Portfolio'!AQ60)*PRODUCT('I3 Portfolio'!AQ54:AQ56)","v":0}]
[null,"Time saved (hours)",{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,C110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!D63/'I3 Portfolio'!D62-'I3 Portfolio'!D60/'I3 Portfolio'!D59)*PRODUCT('I3 Portfolio'!D54:D56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,D110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!E63/'I3 Portfolio'!E62-'I3 Portfolio'!E60/'I3 Portfolio'!E59)*PRODUCT('I3 Portfolio'!E54:E56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,E110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!F63/'I3 Portfolio'!F62-'I3 Portfolio'!F60/'I3 Portfolio'!F59)*PRODUCT('I3 Portfolio'!F54:F56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,F110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!G63/'I3 Portfolio'!G62-'I3 Portfolio'!G60/'I3 Portfolio'!G59)*PRODUCT('I3 Portfolio'!G54:G56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,G110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!H63/'I3 Portfolio'!H62-'I3 Portfolio'!H60/'I3 Portfolio'!H59)*PRODUCT('I3 Portfolio'!H54:H56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,H110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!I63/'I3 Portfolio'!I62-'I3 Portfolio'!I60/'I3 Portfolio'!I59)*PRODUCT('I3 Portfolio'!I54:I56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,I110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!J63/'I3 Portfolio'!J62-'I3 Portfolio'!J60/'I3 Portfolio'!J59)*PRODUCT('I3 Portfolio'!J54:J56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,J110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!K63/'I3 Portfolio'!K62-'I3 Portfolio'!K60/'I3 Portfolio'!K59)*PRODUCT('I3 Portfolio'!K54:K56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,K110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!L63/'I3 Portfolio'!L62-'I3 Portfolio'!L60/'I3 Portfolio'!L59)*PRODUCT('I3 Portfolio'!L54:L56),0)","v":9500},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,L110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!M63/'I3 Portfolio'!M62-'I3 Portfolio'!M60/'I3 Portfolio'!M59)*PRODUCT('I3 Portfolio'!M54:M56),0)","v":17500},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,M110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!N63/'I3 Portfolio'!N62-'I3 Portfolio'!N60/'I3 Portfolio'!N59)*PRODUCT('I3 Portfolio'!N54:N56),0)","v":20000},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,N110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!O63/'I3 Portfolio'!O62-'I3 Portfolio'!O60/'I3 Portfolio'!O59)*PRODUCT('I3 Portfolio'!O54:O56),0)","v":22500},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,O110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!P63/'I3 Portfolio'!P62-'I3 Portfolio'!P60/'I3 Portfolio'!P59)*PRODUCT('I3 Portfolio'!P54:P56),0)","v":20000},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,P110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!Q63/'I3 Portfolio'!Q62-'I3 Portfolio'!Q60/'I3 Portfolio'!Q59)*PRODUCT('I3 Portfolio'!Q54:Q56),0)","v":5000},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,Q110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!R63/'I3 Portfolio'!R62-'I3 Portfolio'!R60/'I3 Portfolio'!R59)*PRODUCT('I3 Portfolio'!R54:R56),0)","v":7500},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,R110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!S63/'I3 Portfolio'!S62-'I3 Portfolio'!S60/'I3 Portfolio'!S59)*PRODUCT('I3 Portfolio'!S54:S56),0)","v":12400},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,S110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!T63/'I3 Portfolio'!T62-'I3 Portfolio'!T60/'I3 Portfolio'!T59)*PRODUCT('I3 Portfolio'!T54:T56),0)","v":244.61111111111111},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,T110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!U63/'I3 Portfolio'!U62-'I3 Portfolio'!U60/'I3 Portfolio'!U59)*PRODUCT('I3 Portfolio'!U54:U56),0)","v":1366.6666666666667},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,U110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!V63/'I3 Portfolio'!V62-'I3 Portfolio'!V60/'I3 Portfolio'!V59)*PRODUCT('I3 Portfolio'!V54:V56),0)","v":1208.8888888888889},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,V110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!W63/'I3 Portfolio'!W62-'I3 Portfolio'!W60/'I3 Portfolio'!W59)*PRODUCT('I3 Portfolio'!W54:W56),0)","v":158.44444444444443},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,W110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!X63/'I3 Portfolio'!X62-'I3 Portfolio'!X60/'I3 Portfolio'!X59)*PRODUCT('I3 Portfolio'!X54:X56),0)","v":1034.666666666667},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,X110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!Y63/'I3 Portfolio'!Y62-'I3 Portfolio'!Y60/'I3 Portfolio'!Y59)*PRODUCT('I3 Portfolio'!Y54:Y56),0)","v":2089.9999999999995},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,Y110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!Z63/'I3 Portfolio'!Z62-'I3 Portfolio'!Z60/'I3 Portfolio'!Z59)*PRODUCT('I3 Portfolio'!Z54:Z56),0)","v":1270.1111111111113},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,Z110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AA63/'I3 Portfolio'!AA62-'I3 Portfolio'!AA60/'I3 Portfolio'!AA59)*PRODUCT('I3 Portfolio'!AA54:AA56),0)","v":209.00000000000003},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AA110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AB63/'I3 Portfolio'!AB62-'I3 Portfolio'!AB60/'I3 Portfolio'!AB59)*PRODUCT('I3 Portfolio'!AB54:AB56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AB110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AC63/'I3 Portfolio'!AC62-'I3 Portfolio'!AC60/'I3 Portfolio'!AC59)*PRODUCT('I3 Portfolio'!AC54:AC56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AC110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AD63/'I3 Portfolio'!AD62-'I3 Portfolio'!AD60/'I3 Portfolio'!AD59)*PRODUCT('I3 Portfolio'!AD54:AD56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AD110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AE63/'I3 Portfolio'!AE62-'I3 Portfolio'!AE60/'I3 Portfolio'!AE59)*PRODUCT('I3 Portfolio'!AE54:AE56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AE110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AF63/'I3 Portfolio'!AF62-'I3 Portfolio'!AF60/'I3 Portfolio'!AF59)*PRODUCT('I3 Portfolio'!AF54:AF56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AF110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AG63/'I3 Portfolio'!AG62-'I3 Portfolio'!AG60/'I3 Portfolio'!AG59)*PRODUCT('I3 Portfolio'!AG54:AG56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AG110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AH63/'I3 Portfolio'!AH62-'I3 Portfolio'!AH60/'I3 Portfolio'!AH59)*PRODUCT('I3 Portfolio'!AH54:AH56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AH110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AI63/'I3 Portfolio'!AI62-'I3 Portfolio'!AI60/'I3 Portfolio'!AI59)*PRODUCT('I3 Portfolio'!AI54:AI56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AI110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AJ63/'I3 Portfolio'!AJ62-'I3 Portfolio'!AJ60/'I3 Portfolio'!AJ59)*PRODUCT('I3 Portfolio'!AJ54:AJ56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AJ110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AK63/'I3 Portfolio'!AK62-'I3 Portfolio'!AK60/'I3 Portfolio'!AK59)*PRODUCT('I3 Portfolio'!AK54:AK56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AK110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AL63/'I3 Portfolio'!AL62-'I3 Portfolio'!AL60/'I3 Portfolio'!AL59)*PRODUCT('I3 Portfolio'!AL54:AL56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AL110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AM63/'I3 Portfolio'!AM62-'I3 Portfolio'!AM60/'I3 Portfolio'!AM59)*PRODUCT('I3 Portfolio'!AM54:AM56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AM110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AN63/'I3 Portfolio'!AN62-'I3 Portfolio'!AN60/'I3 Portfolio'!AN59)*PRODUCT('I3 Portfolio'!AN54:AN56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AN110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AO63/'I3 Portfolio'!AO62-'I3 Portfolio'!AO60/'I3 Portfolio'!AO59)*PRODUCT('I3 Portfolio'!AO54:AO56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AO110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AP63/'I3 Portfolio'!AP62-'I3 Portfolio'!AP60/'I3 Portfolio'!AP59)*PRODUCT('I3 Portfolio'!AP54:AP56),0)","v":0},{"$f":"SUMIF('I3 Portfolio'!$D$44:$AQ$44,AP110,'I3 Portfolio'!$D$65:$AQ$66)+IFERROR(('I3 Portfolio'!AQ63/'I3 Portfolio'!AQ62-'I3 Portfolio'!AQ60/'I3 Portfolio'!AQ59)*PRODUCT('I3 Portfolio'!AQ54:AQ56),0)","v":0}]
[]
[]
[null,"Calculations "]
[]
[null,"Costs"]
[]
[null,"Upfront costs and ongoing costs","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"NPV",{"$f":"SUMPRODUCT(TRANSPOSE(C129:C169),DiscountFactor)","v":364561.82807970856},{"$f":"SUMPRODUCT(TRANSPOSE(D129:D169),DiscountFactor)","v":78400.217628536731},{"$f":"SUMPRODUCT(TRANSPOSE(E129:E169),DiscountFactor)","v":520802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(F129:F169),DiscountFactor)","v":173600.87051414695},{"$f":"SUMPRODUCT(TRANSPOSE(G129:G169),DiscountFactor)","v":364561.82807970856},{"$f":"SUMPRODUCT(TRANSPOSE(H129:H169),DiscountFactor)","v":594403.48205658782},{"$f":"SUMPRODUCT(TRANSPOSE(I129:I169),DiscountFactor)","v":510802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(J129:J169),DiscountFactor)","v":500802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(K129:K169),DiscountFactor)","v":173600.87051414695},{"$f":"SUMPRODUCT(TRANSPOSE(L129:L169),DiscountFactor)","v":312481.56692546449},{"$f":"SUMPRODUCT(TRANSPOSE(M129:M169),DiscountFactor)","v":434002.17628536734},{"$f":"SUMPRODUCT(TRANSPOSE(N129:N169),DiscountFactor)","v":434002.17628536734},{"$f":"SUMPRODUCT(TRANSPOSE(O129:O169),DiscountFactor)","v":520802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(P129:P169),DiscountFactor)","v":86800.435257073477},{"$f":"SUMPRODUCT(TRANSPOSE(Q129:Q169),DiscountFactor)","v":156240.78346273224},{"$f":"SUMPRODUCT(TRANSPOSE(R129:R169),DiscountFactor)","v":520802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(S129:S169),DiscountFactor)","v":217001.08814268367},{"$f":"SUMPRODUCT(TRANSPOSE(T129:T169),DiscountFactor)","v":286441.43634834251},{"$f":"SUMPRODUCT(TRANSPOSE(U129:U169),DiscountFactor)","v":312481.56692546449},{"$f":"SUMPRODUCT(TRANSPOSE(V129:V169),DiscountFactor)","v":166656.83569358106},{"$f":"SUMPRODUCT(TRANSPOSE(W129:W169),DiscountFactor)","v":520802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(X129:X169),DiscountFactor)","v":520802.61154244078},{"$f":"SUMPRODUCT(TRANSPOSE(Y129:Y169),DiscountFactor)","v":357617.79325914272},{"$f":"SUMPRODUCT(TRANSPOSE(Z129:Z169),DiscountFactor)","v":208321.04461697635},{"$f":"SUMPRODUCT(TRANSPOSE(AA129:AA169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AB129:AB169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AC129:AC169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AD129:AD169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AE129:AE169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AF129:AF169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AG129:AG169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AH129:AH169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AI129:AI169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AJ129:AJ169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AK129:AK169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AL129:AL169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AM129:AM169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AN129:AN169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AO129:AO169),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AP129:AP169),DiscountFactor)","v":0}]
[null,0,{"$f":"'I3 Portfolio'!D46","v":210000},{"$f":"'I3 Portfolio'!E46","v":60000},{"$f":"'I3 Portfolio'!F46","v":300000},{"$f":"'I3 Portfolio'!G46","v":100000},{"$f":"'I3 Portfolio'!H46","v":210000},{"$f":"'I3 Portfolio'!I46","v":300000},{"$f":"'I3 Portfolio'!J46","v":290000},{"$f":"'I3 Portfolio'!K46","v":280000},{"$f":"'I3 Portfolio'!L46","v":100000},{"$f":"'I3 Portfolio'!M46","v":180000},{"$f":"'I3 Portfolio'!N46","v":250000},{"$f":"'I3 Portfolio'!O46","v":250000},{"$f":"'I3 Portfolio'!P46","v":300000},{"$f":"'I3 Portfolio'!Q46","v":50000},{"$f":"'I3 Portfolio'!R46","v":90000},{"$f":"'I3 Portfolio'!S46","v":300000},{"$f":"'I3 Portfolio'!T46","v":125000},{"$f":"'I3 Portfolio'!U46","v":165000},{"$f":"'I3 Portfolio'!V46","v":180000},{"$f":"'I3 Portfolio'!W46","v":96000},{"$f":"'I3 Portfolio'!X46","v":300000},{"$f":"'I3 Portfolio'!Y46","v":300000},{"$f":"'I3 Portfolio'!Z46","v":206000},{"$f":"'I3 Portfolio'!AA46","v":120000},{"$f":"'I3 Portfolio'!AB46","v":0},{"$f":"'I3 Portfolio'!AC46","v":0},{"$f":"'I3 Portfolio'!AD46","v":0},{"$f":"'I3 Portfolio'!AE46","v":0},{"$f":"'I3 Portfolio'!AF46","v":0},{"$f":"'I3 Portfolio'!AG46","v":0},{"$f":"'I3 Portfolio'!AH46","v":0},{"$f":"'I3 Portfolio'!AI46","v":0},{"$f":"'I3 Portfolio'!AJ46","v":0},{"$f":"'I3 Portfolio'!AK46","v":0},{"$f":"'I3 Portfolio'!AL46","v":0},{"$f":"'I3 Portfolio'!AM46","v":0},{"$f":"'I3 Portfolio'!AN46","v":0},{"$f":"'I3 Portfolio'!AO46","v":0},{"$f":"'I3 Portfolio'!AP46","v":0},{"$f":"'I3 Portfolio'!AQ46","v":0}]
[null,{"$f":"B129+1","v":1},{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B130,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B130,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B130,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B130,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B130,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B130,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B130,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B130,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B130,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B130,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B130,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B130,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B130,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B130,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B130,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B130,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B130,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B130,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B130,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B130,1,0)","v":0}]
[null,{"$f":"B130+1","v":2},{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B131,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B131,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B131,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B131,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B131,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B131,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B131,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B131,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B131,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B131,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B131,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B131,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B131,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B131,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B131,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B131,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B131,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B131,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B131,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B131,1,0)","v":0}]
[null,3,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B132,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B132,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B132,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B132,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B132,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B132,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B132,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B132,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B132,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B132,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B132,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B132,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B132,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B132,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B132,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B132,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B132,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B132,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B132,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B132,1,0)","v":0}]
[null,4,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B133,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B133,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B133,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B133,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B133,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B133,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B133,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B133,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B133,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B133,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B133,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B133,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B133,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B133,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B133,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B133,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B133,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B133,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B133,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B133,1,0)","v":0}]
[null,5,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B134,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B134,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B134,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B134,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B134,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B134,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B134,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B134,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B134,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B134,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B134,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B134,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B134,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B134,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B134,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B134,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B134,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B134,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B134,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B134,1,0)","v":0}]
[null,6,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B135,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B135,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B135,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B135,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B135,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B135,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B135,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B135,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B135,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B135,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B135,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B135,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B135,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B135,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B135,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B135,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B135,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B135,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B135,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B135,1,0)","v":0}]
[null,7,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B136,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B136,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B136,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B136,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B136,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B136,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B136,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B136,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B136,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B136,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B136,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B136,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B136,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B136,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B136,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B136,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B136,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B136,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B136,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B136,1,0)","v":0}]
[null,8,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B137,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B137,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B137,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B137,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B137,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B137,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B137,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B137,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B137,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B137,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B137,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B137,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B137,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B137,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B137,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B137,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B137,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B137,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B137,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B137,1,0)","v":0}]
[null,9,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B138,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B138,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B138,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B138,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B138,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B138,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B138,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B138,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B138,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B138,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B138,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B138,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B138,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B138,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B138,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B138,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B138,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B138,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B138,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B138,1,0)","v":0}]
[null,10,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B139,1,0)","v":21000},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B139,1,0)","v":2500},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B139,1,0)","v":10000},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B139,1,0)","v":21000},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B139,1,0)","v":40000},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B139,1,0)","v":10000},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B139,1,0)","v":18000},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B139,1,0)","v":25000},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B139,1,0)","v":25000},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B139,1,0)","v":5000},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B139,1,0)","v":9000},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B139,1,0)","v":12500},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B139,1,0)","v":16500},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B139,1,0)","v":18000},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B139,1,0)","v":9600},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B139,1,0)","v":30000},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B139,1,0)","v":20600},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B139,1,0)","v":12000},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B139,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B139,1,0)","v":0}]
[null,11,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B140,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B140,1,0)","v":0}]
[null,12,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B141,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B141,1,0)","v":0}]
[null,13,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B142,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B142,1,0)","v":0}]
[null,14,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B143,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B143,1,0)","v":0}]
[null,15,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B144,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B144,1,0)","v":0}]
[null,16,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B145,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B145,1,0)","v":0}]
[null,17,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B146,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B146,1,0)","v":0}]
[null,18,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B147,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B147,1,0)","v":0}]
[null,19,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B148,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B148,1,0)","v":0}]
[null,20,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B149,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B149,1,0)","v":0}]
[null,21,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B150,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B150,1,0)","v":0}]
[null,22,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B151,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B151,1,0)","v":0}]
[null,23,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B152,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B152,1,0)","v":0}]
[null,24,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B153,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B153,1,0)","v":0}]
[null,25,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B154,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B154,1,0)","v":0}]
[null,26,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B155,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B155,1,0)","v":0}]
[null,27,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B156,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B156,1,0)","v":0}]
[null,28,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B157,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B157,1,0)","v":0}]
[null,29,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B158,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B158,1,0)","v":0}]
[null,30,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B159,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B159,1,0)","v":0}]
[null,31,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B160,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B160,1,0)","v":0}]
[null,32,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B161,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B161,1,0)","v":0}]
[null,33,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B162,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B162,1,0)","v":0}]
[null,34,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B163,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B163,1,0)","v":0}]
[null,35,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B164,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B164,1,0)","v":0}]
[null,36,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B165,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B165,1,0)","v":0}]
[null,37,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B166,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B166,1,0)","v":0}]
[null,38,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B167,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B167,1,0)","v":0}]
[null,39,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B168,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B168,1,0)","v":0}]
[null,40,{"$f":"'I3 Portfolio'!D$47*IF('I3 Portfolio'!D$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!E$47*IF('I3 Portfolio'!E$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!F$47*IF('I3 Portfolio'!F$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!G$47*IF('I3 Portfolio'!G$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!H$47*IF('I3 Portfolio'!H$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!I$47*IF('I3 Portfolio'!I$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!J$47*IF('I3 Portfolio'!J$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!K$47*IF('I3 Portfolio'!K$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!L$47*IF('I3 Portfolio'!L$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!M$47*IF('I3 Portfolio'!M$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!N$47*IF('I3 Portfolio'!N$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!O$47*IF('I3 Portfolio'!O$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!P$47*IF('I3 Portfolio'!P$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!Q$47*IF('I3 Portfolio'!Q$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!R$47*IF('I3 Portfolio'!R$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!S$47*IF('I3 Portfolio'!S$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!T$47*IF('I3 Portfolio'!T$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!U$47*IF('I3 Portfolio'!U$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!V$47*IF('I3 Portfolio'!V$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!W$47*IF('I3 Portfolio'!W$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!X$47*IF('I3 Portfolio'!X$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!Y$47*IF('I3 Portfolio'!Y$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!Z$47*IF('I3 Portfolio'!Z$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AA$47*IF('I3 Portfolio'!AA$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AB$47*IF('I3 Portfolio'!AB$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AC$47*IF('I3 Portfolio'!AC$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AD$47*IF('I3 Portfolio'!AD$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AE$47*IF('I3 Portfolio'!AE$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AF$47*IF('I3 Portfolio'!AF$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AG$47*IF('I3 Portfolio'!AG$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AH$47*IF('I3 Portfolio'!AH$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AI$47*IF('I3 Portfolio'!AI$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AJ$47*IF('I3 Portfolio'!AJ$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AK$47*IF('I3 Portfolio'!AK$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AL$47*IF('I3 Portfolio'!AL$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AM$47*IF('I3 Portfolio'!AM$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AN$47*IF('I3 Portfolio'!AN$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AO$47*IF('I3 Portfolio'!AO$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AP$47*IF('I3 Portfolio'!AP$48>=$B169,1,0)","v":0},{"$f":"'I3 Portfolio'!AQ$47*IF('I3 Portfolio'!AQ$48>=$B169,1,0)","v":0}]
[]
[null,"Safety benefits"]
[]
[null,"Reduced crash costs","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"NPV",{"$f":"SUMPRODUCT(TRANSPOSE(C175:C215),DiscountFactor)","v":2246937.0556434747},{"$f":"SUMPRODUCT(TRANSPOSE(D175:D215),DiscountFactor)","v":375413.35353401193},{"$f":"SUMPRODUCT(TRANSPOSE(E175:E215),DiscountFactor)","v":2997763.7627114984},{"$f":"SUMPRODUCT(TRANSPOSE(F175:F215),DiscountFactor)","v":750826.70706802385},{"$f":"SUMPRODUCT(TRANSPOSE(G175:G215),DiscountFactor)","v":1126240.0606020358},{"$f":"SUMPRODUCT(TRANSPOSE(H175:H215),DiscountFactor)","v":4499417.1768475464},{"$f":"SUMPRODUCT(TRANSPOSE(I175:I215),DiscountFactor)","v":3743047.4042189266},{"$f":"SUMPRODUCT(TRANSPOSE(J175:J215),DiscountFactor)","v":3743047.4042189266},{"$f":"SUMPRODUCT(TRANSPOSE(K175:K215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(L175:L215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(M175:M215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(N175:N215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(O175:O215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(P175:P215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Q175:Q215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(R175:R215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(S175:S215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(T175:T215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(U175:U215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(V175:V215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(W175:W215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(X175:X215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Y175:Y215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Z175:Z215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AA175:AA215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AB175:AB215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AC175:AC215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AD175:AD215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AE175:AE215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AF175:AF215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AG175:AG215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AH175:AH215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AI175:AI215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AJ175:AJ215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AK175:AK215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AL175:AL215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AM175:AM215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AN175:AN215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AO175:AO215),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AP175:AP215),DiscountFactor)","v":0}]
[null,0,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B175,$B175>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B175,$B175>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B175,$B175>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B175,$B175>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B175,$B175>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B175,$B175>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B175,$B175>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B175,$B175>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B175,$B175>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B175,$B175>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B175,$B175>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B175,$B175>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B175,$B175>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B175,$B175>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B175,$B175>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B175,$B175>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B175,$B175>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B175,$B175>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B175,$B175>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B175,$B175>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B175,$B175>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B175,$B175>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B175,$B175>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B175,$B175>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B175,$B175>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B175,$B175>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B175,$B175>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B175,$B175>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B175,$B175>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B175,$B175>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B175,$B175>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B175,$B175>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B175,$B175>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B175,$B175>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B175,$B175>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B175,$B175>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B175,$B175>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B175,$B175>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B175,$B175>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B175,$B175>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B175+1","v":1},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B176,$B176>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B176,$B176>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B176,$B176>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B176,$B176>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B176,$B176>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B176,$B176>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B176,$B176>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B176,$B176>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B176,$B176>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B176,$B176>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B176,$B176>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B176,$B176>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B176,$B176>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B176,$B176>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B176,$B176>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B176,$B176>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B176,$B176>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B176,$B176>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B176,$B176>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B176,$B176>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B176,$B176>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B176,$B176>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B176,$B176>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B176,$B176>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B176,$B176>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B176,$B176>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B176,$B176>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B176,$B176>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B176,$B176>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B176,$B176>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B176,$B176>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B176,$B176>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B176,$B176>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B176,$B176>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B176,$B176>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B176,$B176>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B176,$B176>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B176,$B176>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B176,$B176>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B176,$B176>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B176+1","v":2},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B177,$B177>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B177,$B177>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B177,$B177>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B177,$B177>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B177,$B177>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B177,$B177>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B177,$B177>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B177,$B177>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B177,$B177>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B177,$B177>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B177,$B177>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B177,$B177>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B177,$B177>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B177,$B177>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B177,$B177>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B177,$B177>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B177,$B177>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B177,$B177>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B177,$B177>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B177,$B177>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B177,$B177>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B177,$B177>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B177,$B177>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B177,$B177>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B177,$B177>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B177,$B177>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B177,$B177>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B177,$B177>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B177,$B177>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B177,$B177>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B177,$B177>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B177,$B177>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B177,$B177>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B177,$B177>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B177,$B177>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B177,$B177>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B177,$B177>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B177,$B177>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B177,$B177>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B177,$B177>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,3,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B178,$B178>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B178,$B178>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B178,$B178>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B178,$B178>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B178,$B178>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B178,$B178>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B178,$B178>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B178,$B178>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B178,$B178>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B178,$B178>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B178,$B178>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B178,$B178>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B178,$B178>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B178,$B178>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B178,$B178>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B178,$B178>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B178,$B178>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B178,$B178>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B178,$B178>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B178,$B178>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B178,$B178>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B178,$B178>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B178,$B178>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B178,$B178>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B178,$B178>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B178,$B178>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B178,$B178>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B178,$B178>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B178,$B178>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B178,$B178>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B178,$B178>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B178,$B178>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B178,$B178>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B178,$B178>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B178,$B178>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B178,$B178>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B178,$B178>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B178,$B178>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B178,$B178>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B178,$B178>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,4,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B179,$B179>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B179,$B179>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B179,$B179>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B179,$B179>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B179,$B179>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B179,$B179>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B179,$B179>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B179,$B179>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B179,$B179>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B179,$B179>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B179,$B179>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B179,$B179>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B179,$B179>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B179,$B179>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B179,$B179>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B179,$B179>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B179,$B179>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B179,$B179>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B179,$B179>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B179,$B179>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B179,$B179>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B179,$B179>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B179,$B179>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B179,$B179>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B179,$B179>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B179,$B179>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B179,$B179>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B179,$B179>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B179,$B179>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B179,$B179>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B179,$B179>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B179,$B179>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B179,$B179>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B179,$B179>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B179,$B179>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B179,$B179>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B179,$B179>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B179,$B179>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B179,$B179>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B179,$B179>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,5,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B180,$B180>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B180,$B180>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B180,$B180>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B180,$B180>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B180,$B180>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B180,$B180>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B180,$B180>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B180,$B180>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B180,$B180>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B180,$B180>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B180,$B180>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B180,$B180>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B180,$B180>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B180,$B180>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B180,$B180>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B180,$B180>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B180,$B180>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B180,$B180>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B180,$B180>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B180,$B180>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B180,$B180>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B180,$B180>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B180,$B180>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B180,$B180>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B180,$B180>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B180,$B180>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B180,$B180>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B180,$B180>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B180,$B180>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B180,$B180>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B180,$B180>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B180,$B180>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B180,$B180>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B180,$B180>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B180,$B180>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B180,$B180>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B180,$B180>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B180,$B180>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B180,$B180>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B180,$B180>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,6,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B181,$B181>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B181,$B181>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B181,$B181>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B181,$B181>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B181,$B181>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B181,$B181>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B181,$B181>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B181,$B181>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B181,$B181>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B181,$B181>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B181,$B181>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B181,$B181>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B181,$B181>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B181,$B181>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B181,$B181>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B181,$B181>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B181,$B181>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B181,$B181>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B181,$B181>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B181,$B181>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B181,$B181>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B181,$B181>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B181,$B181>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B181,$B181>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B181,$B181>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B181,$B181>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B181,$B181>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B181,$B181>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B181,$B181>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B181,$B181>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B181,$B181>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B181,$B181>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B181,$B181>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B181,$B181>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B181,$B181>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B181,$B181>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B181,$B181>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B181,$B181>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B181,$B181>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B181,$B181>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,7,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B182,$B182>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B182,$B182>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B182,$B182>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B182,$B182>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B182,$B182>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B182,$B182>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B182,$B182>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B182,$B182>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B182,$B182>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B182,$B182>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B182,$B182>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B182,$B182>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B182,$B182>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B182,$B182>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B182,$B182>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B182,$B182>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B182,$B182>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B182,$B182>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B182,$B182>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B182,$B182>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B182,$B182>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B182,$B182>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B182,$B182>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B182,$B182>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B182,$B182>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B182,$B182>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B182,$B182>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B182,$B182>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B182,$B182>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B182,$B182>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B182,$B182>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B182,$B182>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B182,$B182>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B182,$B182>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B182,$B182>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B182,$B182>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B182,$B182>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B182,$B182>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B182,$B182>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B182,$B182>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,8,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B183,$B183>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B183,$B183>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B183,$B183>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B183,$B183>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B183,$B183>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B183,$B183>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B183,$B183>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B183,$B183>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B183,$B183>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B183,$B183>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B183,$B183>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B183,$B183>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B183,$B183>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B183,$B183>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B183,$B183>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B183,$B183>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B183,$B183>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B183,$B183>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B183,$B183>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B183,$B183>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B183,$B183>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B183,$B183>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B183,$B183>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B183,$B183>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B183,$B183>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B183,$B183>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B183,$B183>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B183,$B183>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B183,$B183>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B183,$B183>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B183,$B183>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B183,$B183>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B183,$B183>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B183,$B183>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B183,$B183>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B183,$B183>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B183,$B183>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B183,$B183>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B183,$B183>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B183,$B183>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,9,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B184,$B184>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B184,$B184>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B184,$B184>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B184,$B184>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B184,$B184>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B184,$B184>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B184,$B184>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B184,$B184>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B184,$B184>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B184,$B184>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B184,$B184>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B184,$B184>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B184,$B184>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B184,$B184>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B184,$B184>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B184,$B184>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B184,$B184>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B184,$B184>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B184,$B184>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B184,$B184>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B184,$B184>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B184,$B184>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B184,$B184>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B184,$B184>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B184,$B184>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B184,$B184>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B184,$B184>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B184,$B184>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B184,$B184>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B184,$B184>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B184,$B184>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B184,$B184>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B184,$B184>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B184,$B184>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B184,$B184>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B184,$B184>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B184,$B184>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B184,$B184>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B184,$B184>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B184,$B184>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,10,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B185,$B185>='I3 Portfolio'!D$49),1,0)","v":305286.74999999994},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B185,$B185>='I3 Portfolio'!E$49),1,0)","v":51006.645833333328},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B185,$B185>='I3 Portfolio'!F$49),1,0)","v":407300.04166666663},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B185,$B185>='I3 Portfolio'!G$49),1,0)","v":102013.29166666666},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B185,$B185>='I3 Portfolio'!H$49),1,0)","v":153019.93749999997},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B185,$B185>='I3 Portfolio'!I$49),1,0)","v":611326.62499999988},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B185,$B185>='I3 Portfolio'!J$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B185,$B185>='I3 Portfolio'!K$49),1,0)","v":508560.20833333337},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B185,$B185>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B185,$B185>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B185,$B185>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B185,$B185>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B185,$B185>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B185,$B185>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B185,$B185>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B185,$B185>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B185,$B185>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B185,$B185>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B185,$B185>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B185,$B185>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B185,$B185>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B185,$B185>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B185,$B185>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B185,$B185>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B185,$B185>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B185,$B185>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B185,$B185>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B185,$B185>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B185,$B185>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B185,$B185>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B185,$B185>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B185,$B185>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B185,$B185>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B185,$B185>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B185,$B185>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B185,$B185>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B185,$B185>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B185,$B185>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B185,$B185>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B185,$B185>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,11,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B186,$B186>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B186,$B186>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B186,$B186>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B186,$B186>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B186,$B186>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B186,$B186>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B186,$B186>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B186,$B186>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B186,$B186>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B186,$B186>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B186,$B186>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B186,$B186>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B186,$B186>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B186,$B186>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B186,$B186>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B186,$B186>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B186,$B186>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B186,$B186>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B186,$B186>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B186,$B186>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B186,$B186>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B186,$B186>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B186,$B186>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B186,$B186>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B186,$B186>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B186,$B186>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B186,$B186>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B186,$B186>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B186,$B186>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B186,$B186>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B186,$B186>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B186,$B186>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B186,$B186>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B186,$B186>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B186,$B186>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B186,$B186>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B186,$B186>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B186,$B186>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B186,$B186>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B186,$B186>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,12,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B187,$B187>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B187,$B187>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B187,$B187>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B187,$B187>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B187,$B187>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B187,$B187>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B187,$B187>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B187,$B187>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B187,$B187>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B187,$B187>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B187,$B187>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B187,$B187>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B187,$B187>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B187,$B187>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B187,$B187>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B187,$B187>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B187,$B187>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B187,$B187>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B187,$B187>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B187,$B187>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B187,$B187>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B187,$B187>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B187,$B187>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B187,$B187>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B187,$B187>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B187,$B187>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B187,$B187>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B187,$B187>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B187,$B187>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B187,$B187>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B187,$B187>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B187,$B187>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B187,$B187>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B187,$B187>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B187,$B187>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B187,$B187>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B187,$B187>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B187,$B187>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B187,$B187>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B187,$B187>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,13,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B188,$B188>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B188,$B188>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B188,$B188>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B188,$B188>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B188,$B188>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B188,$B188>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B188,$B188>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B188,$B188>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B188,$B188>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B188,$B188>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B188,$B188>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B188,$B188>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B188,$B188>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B188,$B188>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B188,$B188>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B188,$B188>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B188,$B188>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B188,$B188>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B188,$B188>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B188,$B188>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B188,$B188>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B188,$B188>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B188,$B188>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B188,$B188>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B188,$B188>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B188,$B188>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B188,$B188>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B188,$B188>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B188,$B188>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B188,$B188>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B188,$B188>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B188,$B188>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B188,$B188>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B188,$B188>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B188,$B188>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B188,$B188>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B188,$B188>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B188,$B188>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B188,$B188>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B188,$B188>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,14,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B189,$B189>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B189,$B189>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B189,$B189>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B189,$B189>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B189,$B189>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B189,$B189>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B189,$B189>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B189,$B189>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B189,$B189>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B189,$B189>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B189,$B189>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B189,$B189>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B189,$B189>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B189,$B189>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B189,$B189>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B189,$B189>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B189,$B189>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B189,$B189>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B189,$B189>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B189,$B189>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B189,$B189>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B189,$B189>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B189,$B189>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B189,$B189>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B189,$B189>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B189,$B189>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B189,$B189>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B189,$B189>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B189,$B189>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B189,$B189>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B189,$B189>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B189,$B189>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B189,$B189>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B189,$B189>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B189,$B189>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B189,$B189>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B189,$B189>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B189,$B189>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B189,$B189>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B189,$B189>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,15,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B190,$B190>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B190,$B190>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B190,$B190>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B190,$B190>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B190,$B190>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B190,$B190>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B190,$B190>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B190,$B190>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B190,$B190>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B190,$B190>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B190,$B190>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B190,$B190>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B190,$B190>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B190,$B190>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B190,$B190>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B190,$B190>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B190,$B190>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B190,$B190>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B190,$B190>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B190,$B190>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B190,$B190>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B190,$B190>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B190,$B190>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B190,$B190>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B190,$B190>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B190,$B190>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B190,$B190>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B190,$B190>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B190,$B190>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B190,$B190>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B190,$B190>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B190,$B190>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B190,$B190>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B190,$B190>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B190,$B190>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B190,$B190>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B190,$B190>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B190,$B190>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B190,$B190>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B190,$B190>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,16,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B191,$B191>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B191,$B191>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B191,$B191>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B191,$B191>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B191,$B191>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B191,$B191>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B191,$B191>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B191,$B191>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B191,$B191>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B191,$B191>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B191,$B191>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B191,$B191>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B191,$B191>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B191,$B191>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B191,$B191>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B191,$B191>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B191,$B191>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B191,$B191>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B191,$B191>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B191,$B191>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B191,$B191>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B191,$B191>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B191,$B191>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B191,$B191>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B191,$B191>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B191,$B191>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B191,$B191>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B191,$B191>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B191,$B191>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B191,$B191>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B191,$B191>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B191,$B191>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B191,$B191>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B191,$B191>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B191,$B191>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B191,$B191>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B191,$B191>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B191,$B191>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B191,$B191>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B191,$B191>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,17,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B192,$B192>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B192,$B192>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B192,$B192>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B192,$B192>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B192,$B192>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B192,$B192>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B192,$B192>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B192,$B192>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B192,$B192>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B192,$B192>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B192,$B192>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B192,$B192>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B192,$B192>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B192,$B192>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B192,$B192>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B192,$B192>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B192,$B192>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B192,$B192>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B192,$B192>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B192,$B192>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B192,$B192>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B192,$B192>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B192,$B192>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B192,$B192>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B192,$B192>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B192,$B192>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B192,$B192>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B192,$B192>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B192,$B192>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B192,$B192>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B192,$B192>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B192,$B192>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B192,$B192>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B192,$B192>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B192,$B192>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B192,$B192>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B192,$B192>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B192,$B192>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B192,$B192>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B192,$B192>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,18,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B193,$B193>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B193,$B193>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B193,$B193>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B193,$B193>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B193,$B193>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B193,$B193>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B193,$B193>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B193,$B193>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B193,$B193>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B193,$B193>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B193,$B193>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B193,$B193>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B193,$B193>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B193,$B193>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B193,$B193>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B193,$B193>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B193,$B193>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B193,$B193>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B193,$B193>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B193,$B193>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B193,$B193>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B193,$B193>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B193,$B193>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B193,$B193>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B193,$B193>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B193,$B193>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B193,$B193>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B193,$B193>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B193,$B193>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B193,$B193>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B193,$B193>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B193,$B193>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B193,$B193>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B193,$B193>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B193,$B193>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B193,$B193>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B193,$B193>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B193,$B193>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B193,$B193>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B193,$B193>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,19,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B194,$B194>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B194,$B194>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B194,$B194>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B194,$B194>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B194,$B194>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B194,$B194>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B194,$B194>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B194,$B194>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B194,$B194>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B194,$B194>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B194,$B194>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B194,$B194>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B194,$B194>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B194,$B194>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B194,$B194>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B194,$B194>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B194,$B194>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B194,$B194>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B194,$B194>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B194,$B194>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B194,$B194>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B194,$B194>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B194,$B194>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B194,$B194>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B194,$B194>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B194,$B194>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B194,$B194>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B194,$B194>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B194,$B194>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B194,$B194>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B194,$B194>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B194,$B194>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B194,$B194>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B194,$B194>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B194,$B194>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B194,$B194>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B194,$B194>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B194,$B194>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B194,$B194>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B194,$B194>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,20,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B195,$B195>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B195,$B195>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B195,$B195>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B195,$B195>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B195,$B195>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B195,$B195>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B195,$B195>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B195,$B195>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B195,$B195>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B195,$B195>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B195,$B195>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B195,$B195>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B195,$B195>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B195,$B195>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B195,$B195>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B195,$B195>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B195,$B195>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B195,$B195>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B195,$B195>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B195,$B195>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B195,$B195>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B195,$B195>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B195,$B195>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B195,$B195>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B195,$B195>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B195,$B195>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B195,$B195>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B195,$B195>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B195,$B195>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B195,$B195>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B195,$B195>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B195,$B195>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B195,$B195>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B195,$B195>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B195,$B195>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B195,$B195>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B195,$B195>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B195,$B195>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B195,$B195>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B195,$B195>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,21,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B196,$B196>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B196,$B196>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B196,$B196>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B196,$B196>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B196,$B196>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B196,$B196>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B196,$B196>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B196,$B196>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B196,$B196>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B196,$B196>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B196,$B196>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B196,$B196>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B196,$B196>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B196,$B196>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B196,$B196>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B196,$B196>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B196,$B196>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B196,$B196>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B196,$B196>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B196,$B196>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B196,$B196>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B196,$B196>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B196,$B196>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B196,$B196>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B196,$B196>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B196,$B196>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B196,$B196>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B196,$B196>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B196,$B196>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B196,$B196>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B196,$B196>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B196,$B196>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B196,$B196>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B196,$B196>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B196,$B196>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B196,$B196>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B196,$B196>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B196,$B196>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B196,$B196>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B196,$B196>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,22,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B197,$B197>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B197,$B197>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B197,$B197>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B197,$B197>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B197,$B197>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B197,$B197>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B197,$B197>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B197,$B197>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B197,$B197>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B197,$B197>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B197,$B197>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B197,$B197>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B197,$B197>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B197,$B197>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B197,$B197>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B197,$B197>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B197,$B197>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B197,$B197>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B197,$B197>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B197,$B197>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B197,$B197>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B197,$B197>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B197,$B197>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B197,$B197>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B197,$B197>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B197,$B197>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B197,$B197>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B197,$B197>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B197,$B197>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B197,$B197>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B197,$B197>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B197,$B197>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B197,$B197>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B197,$B197>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B197,$B197>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B197,$B197>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B197,$B197>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B197,$B197>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B197,$B197>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B197,$B197>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,23,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B198,$B198>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B198,$B198>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B198,$B198>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B198,$B198>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B198,$B198>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B198,$B198>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B198,$B198>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B198,$B198>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B198,$B198>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B198,$B198>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B198,$B198>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B198,$B198>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B198,$B198>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B198,$B198>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B198,$B198>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B198,$B198>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B198,$B198>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B198,$B198>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B198,$B198>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B198,$B198>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B198,$B198>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B198,$B198>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B198,$B198>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B198,$B198>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B198,$B198>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B198,$B198>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B198,$B198>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B198,$B198>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B198,$B198>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B198,$B198>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B198,$B198>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B198,$B198>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B198,$B198>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B198,$B198>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B198,$B198>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B198,$B198>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B198,$B198>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B198,$B198>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B198,$B198>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B198,$B198>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,24,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B199,$B199>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B199,$B199>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B199,$B199>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B199,$B199>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B199,$B199>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B199,$B199>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B199,$B199>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B199,$B199>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B199,$B199>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B199,$B199>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B199,$B199>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B199,$B199>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B199,$B199>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B199,$B199>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B199,$B199>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B199,$B199>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B199,$B199>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B199,$B199>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B199,$B199>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B199,$B199>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B199,$B199>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B199,$B199>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B199,$B199>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B199,$B199>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B199,$B199>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B199,$B199>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B199,$B199>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B199,$B199>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B199,$B199>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B199,$B199>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B199,$B199>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B199,$B199>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B199,$B199>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B199,$B199>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B199,$B199>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B199,$B199>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B199,$B199>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B199,$B199>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B199,$B199>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B199,$B199>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,25,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B200,$B200>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B200,$B200>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B200,$B200>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B200,$B200>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B200,$B200>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B200,$B200>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B200,$B200>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B200,$B200>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B200,$B200>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B200,$B200>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B200,$B200>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B200,$B200>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B200,$B200>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B200,$B200>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B200,$B200>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B200,$B200>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B200,$B200>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B200,$B200>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B200,$B200>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B200,$B200>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B200,$B200>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B200,$B200>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B200,$B200>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B200,$B200>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B200,$B200>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B200,$B200>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B200,$B200>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B200,$B200>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B200,$B200>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B200,$B200>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B200,$B200>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B200,$B200>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B200,$B200>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B200,$B200>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B200,$B200>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B200,$B200>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B200,$B200>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B200,$B200>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B200,$B200>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B200,$B200>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,26,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B201,$B201>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B201,$B201>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B201,$B201>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B201,$B201>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B201,$B201>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B201,$B201>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B201,$B201>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B201,$B201>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B201,$B201>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B201,$B201>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B201,$B201>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B201,$B201>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B201,$B201>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B201,$B201>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B201,$B201>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B201,$B201>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B201,$B201>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B201,$B201>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B201,$B201>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B201,$B201>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B201,$B201>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B201,$B201>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B201,$B201>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B201,$B201>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B201,$B201>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B201,$B201>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B201,$B201>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B201,$B201>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B201,$B201>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B201,$B201>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B201,$B201>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B201,$B201>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B201,$B201>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B201,$B201>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B201,$B201>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B201,$B201>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B201,$B201>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B201,$B201>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B201,$B201>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B201,$B201>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,27,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B202,$B202>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B202,$B202>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B202,$B202>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B202,$B202>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B202,$B202>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B202,$B202>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B202,$B202>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B202,$B202>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B202,$B202>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B202,$B202>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B202,$B202>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B202,$B202>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B202,$B202>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B202,$B202>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B202,$B202>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B202,$B202>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B202,$B202>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B202,$B202>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B202,$B202>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B202,$B202>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B202,$B202>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B202,$B202>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B202,$B202>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B202,$B202>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B202,$B202>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B202,$B202>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B202,$B202>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B202,$B202>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B202,$B202>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B202,$B202>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B202,$B202>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B202,$B202>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B202,$B202>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B202,$B202>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B202,$B202>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B202,$B202>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B202,$B202>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B202,$B202>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B202,$B202>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B202,$B202>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,28,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B203,$B203>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B203,$B203>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B203,$B203>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B203,$B203>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B203,$B203>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B203,$B203>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B203,$B203>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B203,$B203>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B203,$B203>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B203,$B203>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B203,$B203>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B203,$B203>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B203,$B203>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B203,$B203>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B203,$B203>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B203,$B203>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B203,$B203>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B203,$B203>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B203,$B203>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B203,$B203>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B203,$B203>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B203,$B203>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B203,$B203>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B203,$B203>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B203,$B203>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B203,$B203>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B203,$B203>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B203,$B203>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B203,$B203>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B203,$B203>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B203,$B203>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B203,$B203>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B203,$B203>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B203,$B203>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B203,$B203>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B203,$B203>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B203,$B203>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B203,$B203>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B203,$B203>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B203,$B203>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,29,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B204,$B204>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B204,$B204>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B204,$B204>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B204,$B204>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B204,$B204>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B204,$B204>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B204,$B204>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B204,$B204>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B204,$B204>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B204,$B204>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B204,$B204>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B204,$B204>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B204,$B204>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B204,$B204>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B204,$B204>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B204,$B204>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B204,$B204>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B204,$B204>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B204,$B204>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B204,$B204>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B204,$B204>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B204,$B204>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B204,$B204>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B204,$B204>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B204,$B204>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B204,$B204>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B204,$B204>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B204,$B204>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B204,$B204>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B204,$B204>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B204,$B204>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B204,$B204>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B204,$B204>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B204,$B204>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B204,$B204>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B204,$B204>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B204,$B204>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B204,$B204>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B204,$B204>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B204,$B204>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,30,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B205,$B205>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B205,$B205>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B205,$B205>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B205,$B205>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B205,$B205>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B205,$B205>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B205,$B205>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B205,$B205>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B205,$B205>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B205,$B205>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B205,$B205>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B205,$B205>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B205,$B205>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B205,$B205>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B205,$B205>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B205,$B205>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B205,$B205>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B205,$B205>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B205,$B205>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B205,$B205>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B205,$B205>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B205,$B205>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B205,$B205>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B205,$B205>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B205,$B205>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B205,$B205>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B205,$B205>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B205,$B205>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B205,$B205>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B205,$B205>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B205,$B205>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B205,$B205>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B205,$B205>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B205,$B205>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B205,$B205>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B205,$B205>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B205,$B205>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B205,$B205>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B205,$B205>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B205,$B205>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,31,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B206,$B206>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B206,$B206>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B206,$B206>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B206,$B206>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B206,$B206>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B206,$B206>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B206,$B206>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B206,$B206>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B206,$B206>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B206,$B206>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B206,$B206>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B206,$B206>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B206,$B206>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B206,$B206>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B206,$B206>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B206,$B206>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B206,$B206>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B206,$B206>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B206,$B206>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B206,$B206>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B206,$B206>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B206,$B206>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B206,$B206>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B206,$B206>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B206,$B206>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B206,$B206>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B206,$B206>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B206,$B206>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B206,$B206>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B206,$B206>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B206,$B206>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B206,$B206>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B206,$B206>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B206,$B206>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B206,$B206>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B206,$B206>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B206,$B206>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B206,$B206>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B206,$B206>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B206,$B206>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,32,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B207,$B207>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B207,$B207>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B207,$B207>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B207,$B207>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B207,$B207>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B207,$B207>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B207,$B207>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B207,$B207>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B207,$B207>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B207,$B207>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B207,$B207>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B207,$B207>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B207,$B207>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B207,$B207>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B207,$B207>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B207,$B207>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B207,$B207>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B207,$B207>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B207,$B207>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B207,$B207>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B207,$B207>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B207,$B207>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B207,$B207>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B207,$B207>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B207,$B207>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B207,$B207>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B207,$B207>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B207,$B207>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B207,$B207>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B207,$B207>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B207,$B207>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B207,$B207>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B207,$B207>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B207,$B207>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B207,$B207>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B207,$B207>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B207,$B207>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B207,$B207>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B207,$B207>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B207,$B207>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,33,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B208,$B208>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B208,$B208>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B208,$B208>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B208,$B208>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B208,$B208>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B208,$B208>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B208,$B208>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B208,$B208>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B208,$B208>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B208,$B208>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B208,$B208>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B208,$B208>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B208,$B208>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B208,$B208>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B208,$B208>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B208,$B208>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B208,$B208>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B208,$B208>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B208,$B208>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B208,$B208>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B208,$B208>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B208,$B208>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B208,$B208>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B208,$B208>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B208,$B208>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B208,$B208>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B208,$B208>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B208,$B208>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B208,$B208>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B208,$B208>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B208,$B208>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B208,$B208>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B208,$B208>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B208,$B208>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B208,$B208>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B208,$B208>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B208,$B208>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B208,$B208>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B208,$B208>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B208,$B208>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,34,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B209,$B209>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B209,$B209>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B209,$B209>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B209,$B209>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B209,$B209>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B209,$B209>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B209,$B209>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B209,$B209>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B209,$B209>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B209,$B209>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B209,$B209>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B209,$B209>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B209,$B209>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B209,$B209>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B209,$B209>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B209,$B209>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B209,$B209>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B209,$B209>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B209,$B209>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B209,$B209>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B209,$B209>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B209,$B209>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B209,$B209>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B209,$B209>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B209,$B209>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B209,$B209>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B209,$B209>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B209,$B209>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B209,$B209>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B209,$B209>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B209,$B209>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B209,$B209>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B209,$B209>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B209,$B209>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B209,$B209>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B209,$B209>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B209,$B209>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B209,$B209>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B209,$B209>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B209,$B209>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,35,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B210,$B210>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B210,$B210>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B210,$B210>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B210,$B210>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B210,$B210>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B210,$B210>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B210,$B210>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B210,$B210>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B210,$B210>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B210,$B210>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B210,$B210>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B210,$B210>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B210,$B210>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B210,$B210>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B210,$B210>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B210,$B210>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B210,$B210>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B210,$B210>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B210,$B210>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B210,$B210>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B210,$B210>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B210,$B210>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B210,$B210>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B210,$B210>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B210,$B210>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B210,$B210>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B210,$B210>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B210,$B210>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B210,$B210>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B210,$B210>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B210,$B210>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B210,$B210>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B210,$B210>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B210,$B210>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B210,$B210>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B210,$B210>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B210,$B210>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B210,$B210>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B210,$B210>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B210,$B210>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,36,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B211,$B211>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B211,$B211>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B211,$B211>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B211,$B211>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B211,$B211>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B211,$B211>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B211,$B211>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B211,$B211>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B211,$B211>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B211,$B211>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B211,$B211>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B211,$B211>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B211,$B211>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B211,$B211>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B211,$B211>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B211,$B211>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B211,$B211>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B211,$B211>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B211,$B211>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B211,$B211>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B211,$B211>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B211,$B211>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B211,$B211>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B211,$B211>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B211,$B211>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B211,$B211>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B211,$B211>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B211,$B211>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B211,$B211>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B211,$B211>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B211,$B211>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B211,$B211>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B211,$B211>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B211,$B211>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B211,$B211>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B211,$B211>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B211,$B211>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B211,$B211>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B211,$B211>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B211,$B211>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,37,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B212,$B212>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B212,$B212>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B212,$B212>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B212,$B212>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B212,$B212>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B212,$B212>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B212,$B212>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B212,$B212>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B212,$B212>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B212,$B212>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B212,$B212>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B212,$B212>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B212,$B212>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B212,$B212>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B212,$B212>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B212,$B212>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B212,$B212>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B212,$B212>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B212,$B212>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B212,$B212>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B212,$B212>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B212,$B212>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B212,$B212>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B212,$B212>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B212,$B212>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B212,$B212>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B212,$B212>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B212,$B212>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B212,$B212>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B212,$B212>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B212,$B212>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B212,$B212>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B212,$B212>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B212,$B212>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B212,$B212>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B212,$B212>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B212,$B212>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B212,$B212>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B212,$B212>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B212,$B212>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,38,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B213,$B213>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B213,$B213>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B213,$B213>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B213,$B213>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B213,$B213>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B213,$B213>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B213,$B213>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B213,$B213>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B213,$B213>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B213,$B213>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B213,$B213>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B213,$B213>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B213,$B213>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B213,$B213>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B213,$B213>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B213,$B213>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B213,$B213>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B213,$B213>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B213,$B213>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B213,$B213>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B213,$B213>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B213,$B213>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B213,$B213>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B213,$B213>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B213,$B213>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B213,$B213>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B213,$B213>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B213,$B213>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B213,$B213>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B213,$B213>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B213,$B213>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B213,$B213>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B213,$B213>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B213,$B213>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B213,$B213>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B213,$B213>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B213,$B213>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B213,$B213>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B213,$B213>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B213,$B213>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,39,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B214,$B214>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B214,$B214>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B214,$B214>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B214,$B214>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B214,$B214>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B214,$B214>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B214,$B214>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B214,$B214>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B214,$B214>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B214,$B214>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B214,$B214>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B214,$B214>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B214,$B214>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B214,$B214>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B214,$B214>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B214,$B214>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B214,$B214>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B214,$B214>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B214,$B214>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B214,$B214>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B214,$B214>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B214,$B214>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B214,$B214>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B214,$B214>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B214,$B214>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B214,$B214>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B214,$B214>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B214,$B214>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B214,$B214>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B214,$B214>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B214,$B214>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B214,$B214>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B214,$B214>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B214,$B214>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B214,$B214>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B214,$B214>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B214,$B214>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B214,$B214>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B214,$B214>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B214,$B214>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,40,{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!D$51:D$53)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B215,$B215>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!E$51:E$53)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B215,$B215>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!F$51:F$53)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B215,$B215>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!G$51:G$53)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B215,$B215>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!H$51:H$53)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B215,$B215>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!I$51:I$53)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B215,$B215>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!J$51:J$53)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B215,$B215>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!K$51:K$53)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B215,$B215>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!L$51:L$53)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B215,$B215>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!M$51:M$53)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B215,$B215>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!N$51:N$53)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B215,$B215>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!O$51:O$53)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B215,$B215>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!P$51:P$53)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B215,$B215>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Q$51:Q$53)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B215,$B215>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!R$51:R$53)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B215,$B215>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!S$51:S$53)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B215,$B215>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!T$51:T$53)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B215,$B215>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!U$51:U$53)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B215,$B215>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!V$51:V$53)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B215,$B215>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!W$51:W$53)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B215,$B215>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!X$51:X$53)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B215,$B215>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Y$51:Y$53)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B215,$B215>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!Z$51:Z$53)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B215,$B215>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AA$51:AA$53)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B215,$B215>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AB$51:AB$53)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B215,$B215>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AC$51:AC$53)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B215,$B215>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AD$51:AD$53)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B215,$B215>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AE$51:AE$53)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B215,$B215>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AF$51:AF$53)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B215,$B215>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AG$51:AG$53)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B215,$B215>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AH$51:AH$53)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B215,$B215>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AI$51:AI$53)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B215,$B215>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AJ$51:AJ$53)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B215,$B215>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AK$51:AK$53)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B215,$B215>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AL$51:AL$53)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B215,$B215>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AM$51:AM$53)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B215,$B215>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AN$51:AN$53)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B215,$B215>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AO$51:AO$53)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B215,$B215>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AP$51:AP$53)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B215,$B215>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT('I3 Portfolio'!$C$19:$C$21,'I3 Portfolio'!AQ$51:AQ$53)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B215,$B215>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[]
[null,"Resilience benefits"]
[]
[null,"Cost of reinstatement","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Avoided cost",{"$f":"'I3 Portfolio'!D57*'I3 Portfolio'!D54","v":0},{"$f":"'I3 Portfolio'!E57*'I3 Portfolio'!E54","v":0},{"$f":"'I3 Portfolio'!F57*'I3 Portfolio'!F54","v":0},{"$f":"'I3 Portfolio'!G57*'I3 Portfolio'!G54","v":0},{"$f":"'I3 Portfolio'!H57*'I3 Portfolio'!H54","v":0},{"$f":"'I3 Portfolio'!I57*'I3 Portfolio'!I54","v":0},{"$f":"'I3 Portfolio'!J57*'I3 Portfolio'!J54","v":0},{"$f":"'I3 Portfolio'!K57*'I3 Portfolio'!K54","v":0},{"$f":"'I3 Portfolio'!L57*'I3 Portfolio'!L54","v":0},{"$f":"'I3 Portfolio'!M57*'I3 Portfolio'!M54","v":0},{"$f":"'I3 Portfolio'!N57*'I3 Portfolio'!N54","v":0},{"$f":"'I3 Portfolio'!O57*'I3 Portfolio'!O54","v":0},{"$f":"'I3 Portfolio'!P57*'I3 Portfolio'!P54","v":0},{"$f":"'I3 Portfolio'!Q57*'I3 Portfolio'!Q54","v":0},{"$f":"'I3 Portfolio'!R57*'I3 Portfolio'!R54","v":0},{"$f":"'I3 Portfolio'!S57*'I3 Portfolio'!S54","v":0},{"$f":"'I3 Portfolio'!T57*'I3 Portfolio'!T54","v":38500},{"$f":"'I3 Portfolio'!U57*'I3 Portfolio'!U54","v":36000},{"$f":"'I3 Portfolio'!V57*'I3 Portfolio'!V54","v":100000},{"$f":"'I3 Portfolio'!W57*'I3 Portfolio'!W54","v":16000},{"$f":"'I3 Portfolio'!X57*'I3 Portfolio'!X54","v":65000},{"$f":"'I3 Portfolio'!Y57*'I3 Portfolio'!Y54","v":108000},{"$f":"'I3 Portfolio'!Z57*'I3 Portfolio'!Z54","v":94500},{"$f":"'I3 Portfolio'!AA57*'I3 Portfolio'!AA54","v":27500},{"$f":"'I3 Portfolio'!AB57*'I3 Portfolio'!AB54","v":0},{"$f":"'I3 Portfolio'!AC57*'I3 Portfolio'!AC54","v":0},{"$f":"'I3 Portfolio'!AD57*'I3 Portfolio'!AD54","v":0},{"$f":"'I3 Portfolio'!AE57*'I3 Portfolio'!AE54","v":0},{"$f":"'I3 Portfolio'!AF57*'I3 Portfolio'!AF54","v":0},{"$f":"'I3 Portfolio'!AG57*'I3 Portfolio'!AG54","v":0},{"$f":"'I3 Portfolio'!AH57*'I3 Portfolio'!AH54","v":0},{"$f":"'I3 Portfolio'!AI57*'I3 Portfolio'!AI54","v":0},{"$f":"'I3 Portfolio'!AJ57*'I3 Portfolio'!AJ54","v":0},{"$f":"'I3 Portfolio'!AK57*'I3 Portfolio'!AK54","v":0},{"$f":"'I3 Portfolio'!AL57*'I3 Portfolio'!AL54","v":0},{"$f":"'I3 Portfolio'!AM57*'I3 Portfolio'!AM54","v":0},{"$f":"'I3 Portfolio'!AN57*'I3 Portfolio'!AN54","v":0},{"$f":"'I3 Portfolio'!AO57*'I3 Portfolio'!AO54","v":0},{"$f":"'I3 Portfolio'!AP57*'I3 Portfolio'!AP54","v":0},{"$f":"'I3 Portfolio'!AQ57*'I3 Portfolio'!AQ54","v":0}]
[]
[null,"Cost of original trip","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"VOC per trip",{"$f":"'I4 Detailed VOC assumptions'!C14/100*'I3 Portfolio'!D60","v":0},{"$f":"'I4 Detailed VOC assumptions'!D14/100*'I3 Portfolio'!E60","v":0},{"$f":"'I4 Detailed VOC assumptions'!E14/100*'I3 Portfolio'!F60","v":0},{"$f":"'I4 Detailed VOC assumptions'!F14/100*'I3 Portfolio'!G60","v":0},{"$f":"'I4 Detailed VOC assumptions'!G14/100*'I3 Portfolio'!H60","v":0},{"$f":"'I4 Detailed VOC assumptions'!H14/100*'I3 Portfolio'!I60","v":0},{"$f":"'I4 Detailed VOC assumptions'!I14/100*'I3 Portfolio'!J60","v":0},{"$f":"'I4 Detailed VOC assumptions'!J14/100*'I3 Portfolio'!K60","v":0},{"$f":"'I4 Detailed VOC assumptions'!K14/100*'I3 Portfolio'!L60","v":0},{"$f":"'I4 Detailed VOC assumptions'!L14/100*'I3 Portfolio'!M60","v":0},{"$f":"'I4 Detailed VOC assumptions'!M14/100*'I3 Portfolio'!N60","v":0},{"$f":"'I4 Detailed VOC assumptions'!N14/100*'I3 Portfolio'!O60","v":0},{"$f":"'I4 Detailed VOC assumptions'!O14/100*'I3 Portfolio'!P60","v":0},{"$f":"'I4 Detailed VOC assumptions'!P14/100*'I3 Portfolio'!Q60","v":0},{"$f":"'I4 Detailed VOC assumptions'!Q14/100*'I3 Portfolio'!R60","v":0},{"$f":"'I4 Detailed VOC assumptions'!R14/100*'I3 Portfolio'!S60","v":0},{"$f":"'I4 Detailed VOC assumptions'!S14/100*'I3 Portfolio'!T60","v":2.8920000000000003},{"$f":"'I4 Detailed VOC assumptions'!T14/100*'I3 Portfolio'!U60","v":4.6342291666666666},{"$f":"'I4 Detailed VOC assumptions'!U14/100*'I3 Portfolio'!V60","v":2.8920000000000003},{"$f":"'I4 Detailed VOC assumptions'!V14/100*'I3 Portfolio'!W60","v":1.4259166666666667},{"$f":"'I4 Detailed VOC assumptions'!W14/100*'I3 Portfolio'!X60","v":1.7352000000000001},{"$f":"'I4 Detailed VOC assumptions'!X14/100*'I3 Portfolio'!Y60","v":2.3136000000000001},{"$f":"'I4 Detailed VOC assumptions'!Y14/100*'I3 Portfolio'!Z60","v":3.7596000000000003},{"$f":"'I4 Detailed VOC assumptions'!Z14/100*'I3 Portfolio'!AA60","v":1.7352000000000001},{"$f":"'I4 Detailed VOC assumptions'!AA14/100*'I3 Portfolio'!AB60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AB14/100*'I3 Portfolio'!AC60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AC14/100*'I3 Portfolio'!AD60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AD14/100*'I3 Portfolio'!AE60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AE14/100*'I3 Portfolio'!AF60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AF14/100*'I3 Portfolio'!AG60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AG14/100*'I3 Portfolio'!AH60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AH14/100*'I3 Portfolio'!AI60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AI14/100*'I3 Portfolio'!AJ60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AJ14/100*'I3 Portfolio'!AK60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AK14/100*'I3 Portfolio'!AL60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AL14/100*'I3 Portfolio'!AM60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AM14/100*'I3 Portfolio'!AN60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AN14/100*'I3 Portfolio'!AO60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AO14/100*'I3 Portfolio'!AP60","v":0},{"$f":"'I4 Detailed VOC assumptions'!AP14/100*'I3 Portfolio'!AQ60","v":0}]
[null,"Time value per trip",{"$f":"IFERROR('I3 Portfolio'!D60/'I3 Portfolio'!D59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!D$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!E60/'I3 Portfolio'!E59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!E$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!F60/'I3 Portfolio'!F59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!F$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!G60/'I3 Portfolio'!G59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!G$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!H60/'I3 Portfolio'!H59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!H$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!I60/'I3 Portfolio'!I59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!I$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!J60/'I3 Portfolio'!J59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!J$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!K60/'I3 Portfolio'!K59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!K$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!L60/'I3 Portfolio'!L59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!L$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!M60/'I3 Portfolio'!M59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!M$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!N60/'I3 Portfolio'!N59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!N$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!O60/'I3 Portfolio'!O59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!O$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!P60/'I3 Portfolio'!P59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!P$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!Q60/'I3 Portfolio'!Q59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Q$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!R60/'I3 Portfolio'!R59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!R$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!S60/'I3 Portfolio'!S59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!S$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!T60/'I3 Portfolio'!T59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!T$58)","v":2.4199661849651908},{"$f":"IFERROR('I3 Portfolio'!U60/'I3 Portfolio'!U59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!U$58)","v":4.4956040528932331},{"$f":"IFERROR('I3 Portfolio'!V60/'I3 Portfolio'!V59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!V$58)","v":2.4199661849651908},{"$f":"IFERROR('I3 Portfolio'!W60/'I3 Portfolio'!W59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!W$58)","v":1.3832627855056103},{"$f":"IFERROR('I3 Portfolio'!X60/'I3 Portfolio'!X59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!X$58)","v":1.4519797109791146},{"$f":"IFERROR('I3 Portfolio'!Y60/'I3 Portfolio'!Y59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Y$58)","v":1.935972947972153},{"$f":"IFERROR('I3 Portfolio'!Z60/'I3 Portfolio'!Z59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Z$58)","v":3.145956040454748},{"$f":"IFERROR('I3 Portfolio'!AA60/'I3 Portfolio'!AA59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AA$58)","v":1.4519797109791146},{"$f":"IFERROR('I3 Portfolio'!AB60/'I3 Portfolio'!AB59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AB$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AC60/'I3 Portfolio'!AC59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AC$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AD60/'I3 Portfolio'!AD59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AD$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AE60/'I3 Portfolio'!AE59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AE$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AF60/'I3 Portfolio'!AF59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AF$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AG60/'I3 Portfolio'!AG59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AG$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AH60/'I3 Portfolio'!AH59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AH$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AI60/'I3 Portfolio'!AI59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AI$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AJ60/'I3 Portfolio'!AJ59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AJ$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AK60/'I3 Portfolio'!AK59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AK$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AL60/'I3 Portfolio'!AL59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AL$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AM60/'I3 Portfolio'!AM59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AM$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AN60/'I3 Portfolio'!AN59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AN$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AO60/'I3 Portfolio'!AO59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AO$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AP60/'I3 Portfolio'!AP59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AP$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AQ60/'I3 Portfolio'!AQ59,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AQ$58)","v":0}]
[null,"Total cost per trip",{"$f":"C224+C223","v":0},{"$f":"D224+D223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3119661849651916,9.1298332195598988,{"$f":"U224+U223","v":5.3119661849651916},2.8091794521722768,3.1871797109791147,4.2495729479721529,6.9055560404547478,3.1871797109791147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost",{"$f":"C225*PRODUCT('I3 Portfolio'!D$54:'I3 Portfolio'!D$56)","v":0},{"$f":"D225*PRODUCT('I3 Portfolio'!E$54:'I3 Portfolio'!E$56)","v":0},{"$f":"E225*PRODUCT('I3 Portfolio'!F$54:'I3 Portfolio'!F$56)","v":0},{"$f":"F225*PRODUCT('I3 Portfolio'!G$54:'I3 Portfolio'!G$56)","v":0},{"$f":"G225*PRODUCT('I3 Portfolio'!H$54:'I3 Portfolio'!H$56)","v":0},{"$f":"H225*PRODUCT('I3 Portfolio'!I$54:'I3 Portfolio'!I$56)","v":0},{"$f":"I225*PRODUCT('I3 Portfolio'!J$54:'I3 Portfolio'!J$56)","v":0},{"$f":"J225*PRODUCT('I3 Portfolio'!K$54:'I3 Portfolio'!K$56)","v":0},{"$f":"K225*PRODUCT('I3 Portfolio'!L$54:'I3 Portfolio'!L$56)","v":0},{"$f":"L225*PRODUCT('I3 Portfolio'!M$54:'I3 Portfolio'!M$56)","v":0},{"$f":"M225*PRODUCT('I3 Portfolio'!N$54:'I3 Portfolio'!N$56)","v":0},{"$f":"N225*PRODUCT('I3 Portfolio'!O$54:'I3 Portfolio'!O$56)","v":0},{"$f":"O225*PRODUCT('I3 Portfolio'!P$54:'I3 Portfolio'!P$56)","v":0},{"$f":"P225*PRODUCT('I3 Portfolio'!Q$54:'I3 Portfolio'!Q$56)","v":0},{"$f":"Q225*PRODUCT('I3 Portfolio'!R$54:'I3 Portfolio'!R$56)","v":0},{"$f":"R225*PRODUCT('I3 Portfolio'!S$54:'I3 Portfolio'!S$56)","v":0},{"$f":"S225*PRODUCT('I3 Portfolio'!T$54:'I3 Portfolio'!T$56)","v":6878.9962095299234},{"$f":"T225*PRODUCT('I3 Portfolio'!U$54:'I3 Portfolio'!U$56)","v":27389.499658679695},{"$f":"U225*PRODUCT('I3 Portfolio'!V$54:'I3 Portfolio'!V$56)","v":33996.583583777225},{"$f":"V225*PRODUCT('I3 Portfolio'!W$54:'I3 Portfolio'!W$56)","v":1741.6912603468115},{"$f":"W225*PRODUCT('I3 Portfolio'!X$54:'I3 Portfolio'!X$56)","v":15457.821598248705},{"$f":"X225*PRODUCT('I3 Portfolio'!Y$54:'I3 Portfolio'!Y$56)","v":42070.772184924317},{"$f":"Y225*PRODUCT('I3 Portfolio'!Z$54:'I3 Portfolio'!Z$56)","v":34320.613521060099},{"$f":"Z225*PRODUCT('I3 Portfolio'!AA$54:'I3 Portfolio'!AA$56)","v":2629.4232615577698},{"$f":"AA225*PRODUCT('I3 Portfolio'!AB$54:'I3 Portfolio'!AB$56)","v":0},{"$f":"AB225*PRODUCT('I3 Portfolio'!AC$54:'I3 Portfolio'!AC$56)","v":0},{"$f":"AC225*PRODUCT('I3 Portfolio'!AD$54:'I3 Portfolio'!AD$56)","v":0},{"$f":"AD225*PRODUCT('I3 Portfolio'!AE$54:'I3 Portfolio'!AE$56)","v":0},{"$f":"AE225*PRODUCT('I3 Portfolio'!AF$54:'I3 Portfolio'!AF$56)","v":0},{"$f":"AF225*PRODUCT('I3 Portfolio'!AG$54:'I3 Portfolio'!AG$56)","v":0},{"$f":"AG225*PRODUCT('I3 Portfolio'!AH$54:'I3 Portfolio'!AH$56)","v":0},{"$f":"AH225*PRODUCT('I3 Portfolio'!AI$54:'I3 Portfolio'!AI$56)","v":0},{"$f":"AI225*PRODUCT('I3 Portfolio'!AJ$54:'I3 Portfolio'!AJ$56)","v":0},{"$f":"AJ225*PRODUCT('I3 Portfolio'!AK$54:'I3 Portfolio'!AK$56)","v":0},{"$f":"AK225*PRODUCT('I3 Portfolio'!AL$54:'I3 Portfolio'!AL$56)","v":0},{"$f":"AL225*PRODUCT('I3 Portfolio'!AM$54:'I3 Portfolio'!AM$56)","v":0},{"$f":"AM225*PRODUCT('I3 Portfolio'!AN$54:'I3 Portfolio'!AN$56)","v":0},{"$f":"AN225*PRODUCT('I3 Portfolio'!AO$54:'I3 Portfolio'!AO$56)","v":0},{"$f":"AO225*PRODUCT('I3 Portfolio'!AP$54:'I3 Portfolio'!AP$56)","v":0},{"$f":"AP225*PRODUCT('I3 Portfolio'!AQ$54:'I3 Portfolio'!AQ$56)","v":0}]
[]
[null,"Cost of alternative trip","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"VOC per trip",{"$f":"'I4 Detailed VOC assumptions'!C23/100*'I3 Portfolio'!D63","v":0},{"$f":"'I4 Detailed VOC assumptions'!D23/100*'I3 Portfolio'!E63","v":0},{"$f":"'I4 Detailed VOC assumptions'!E23/100*'I3 Portfolio'!F63","v":0},{"$f":"'I4 Detailed VOC assumptions'!F23/100*'I3 Portfolio'!G63","v":0},{"$f":"'I4 Detailed VOC assumptions'!G23/100*'I3 Portfolio'!H63","v":0},{"$f":"'I4 Detailed VOC assumptions'!H23/100*'I3 Portfolio'!I63","v":0},{"$f":"'I4 Detailed VOC assumptions'!I23/100*'I3 Portfolio'!J63","v":0},{"$f":"'I4 Detailed VOC assumptions'!J23/100*'I3 Portfolio'!K63","v":0},{"$f":"'I4 Detailed VOC assumptions'!K23/100*'I3 Portfolio'!L63","v":0},{"$f":"'I4 Detailed VOC assumptions'!L23/100*'I3 Portfolio'!M63","v":0},{"$f":"'I4 Detailed VOC assumptions'!M23/100*'I3 Portfolio'!N63","v":0},{"$f":"'I4 Detailed VOC assumptions'!N23/100*'I3 Portfolio'!O63","v":0},{"$f":"'I4 Detailed VOC assumptions'!O23/100*'I3 Portfolio'!P63","v":0},{"$f":"'I4 Detailed VOC assumptions'!P23/100*'I3 Portfolio'!Q63","v":0},{"$f":"'I4 Detailed VOC assumptions'!Q23/100*'I3 Portfolio'!R63","v":0},{"$f":"'I4 Detailed VOC assumptions'!R23/100*'I3 Portfolio'!S63","v":0},{"$f":"'I4 Detailed VOC assumptions'!S23/100*'I3 Portfolio'!T63","v":4.0216875000000005},{"$f":"'I4 Detailed VOC assumptions'!T23/100*'I3 Portfolio'!U63","v":9.4592500000000008},{"$f":"'I4 Detailed VOC assumptions'!U23/100*'I3 Portfolio'!V63","v":4.0216875000000005},{"$f":"'I4 Detailed VOC assumptions'!V23/100*'I3 Portfolio'!W63","v":4.7296250000000004},{"$f":"'I4 Detailed VOC assumptions'!W23/100*'I3 Portfolio'!X63","v":3.7535750000000005},{"$f":"'I4 Detailed VOC assumptions'!X23/100*'I3 Portfolio'!Y63","v":4.0216875000000005},{"$f":"'I4 Detailed VOC assumptions'!Y23/100*'I3 Portfolio'!Z63","v":5.3622500000000004},{"$f":"'I4 Detailed VOC assumptions'!Z23/100*'I3 Portfolio'!AA63","v":4.2898000000000005},{"$f":"'I4 Detailed VOC assumptions'!AA23/100*'I3 Portfolio'!AB63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AB23/100*'I3 Portfolio'!AC63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AC23/100*'I3 Portfolio'!AD63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AD23/100*'I3 Portfolio'!AE63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AE23/100*'I3 Portfolio'!AF63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AF23/100*'I3 Portfolio'!AG63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AG23/100*'I3 Portfolio'!AH63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AH23/100*'I3 Portfolio'!AI63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AI23/100*'I3 Portfolio'!AJ63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AJ23/100*'I3 Portfolio'!AK63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AK23/100*'I3 Portfolio'!AL63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AL23/100*'I3 Portfolio'!AM63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AM23/100*'I3 Portfolio'!AN63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AN23/100*'I3 Portfolio'!AO63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AO23/100*'I3 Portfolio'!AP63","v":0},{"$f":"'I4 Detailed VOC assumptions'!AP23/100*'I3 Portfolio'!AQ63","v":0}]
[null,"Time value per trip",{"$f":"IFERROR('I3 Portfolio'!D63/'I3 Portfolio'!D62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!D$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!E63/'I3 Portfolio'!E62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!E$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!F63/'I3 Portfolio'!F62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!F$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!G63/'I3 Portfolio'!G62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!G$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!H63/'I3 Portfolio'!H62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!H$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!I63/'I3 Portfolio'!I62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!I$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!J63/'I3 Portfolio'!J62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!J$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!K63/'I3 Portfolio'!K62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!K$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!L63/'I3 Portfolio'!L62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!L$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!M63/'I3 Portfolio'!M62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!M$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!N63/'I3 Portfolio'!N62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!N$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!O63/'I3 Portfolio'!O62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!O$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!P63/'I3 Portfolio'!P62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!P$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!Q63/'I3 Portfolio'!Q62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Q$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!R63/'I3 Portfolio'!R62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!R$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!S63/'I3 Portfolio'!S62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!S$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!T63/'I3 Portfolio'!T62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!T$58)","v":6.533908699406016},{"$f":"IFERROR('I3 Portfolio'!U63/'I3 Portfolio'!U62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!U$58)","v":18.67404760432574},{"$f":"IFERROR('I3 Portfolio'!V63/'I3 Portfolio'!V62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!V$58)","v":6.533908699406016},{"$f":"IFERROR('I3 Portfolio'!W63/'I3 Portfolio'!W62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!W$58)","v":9.3370238021628698},{"$f":"IFERROR('I3 Portfolio'!X63/'I3 Portfolio'!X62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!X$58)","v":6.0983147861122822},{"$f":"IFERROR('I3 Portfolio'!Y63/'I3 Portfolio'!Y62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Y$58)","v":6.533908699406016},{"$f":"IFERROR('I3 Portfolio'!Z63/'I3 Portfolio'!Z62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!Z$58)","v":8.7118782658746881},{"$f":"IFERROR('I3 Portfolio'!AA63/'I3 Portfolio'!AA62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AA$58)","v":6.9695026126997508},{"$f":"IFERROR('I3 Portfolio'!AB63/'I3 Portfolio'!AB62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AB$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AC63/'I3 Portfolio'!AC62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AC$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AD63/'I3 Portfolio'!AD62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AD$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AE63/'I3 Portfolio'!AE62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AE$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AF63/'I3 Portfolio'!AF62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AF$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AG63/'I3 Portfolio'!AG62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AG$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AH63/'I3 Portfolio'!AH62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AH$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AI63/'I3 Portfolio'!AI62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AI$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AJ63/'I3 Portfolio'!AJ62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AJ$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AK63/'I3 Portfolio'!AK62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AK$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AL63/'I3 Portfolio'!AL62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AL$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AM63/'I3 Portfolio'!AM62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AM$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AN63/'I3 Portfolio'!AN62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AN$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AO63/'I3 Portfolio'!AO62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AO$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AP63/'I3 Portfolio'!AP62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AP$58)","v":0},{"$f":"IFERROR('I3 Portfolio'!AQ63/'I3 Portfolio'!AQ62,0)*SUMIFS('I3 Portfolio'!$C$29:$C$32,'I3 Portfolio'!$B$29:$B$32,'I3 Portfolio'!AQ$58)","v":0}]
[null,"Total cost per trip",{"$f":"C230+C229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.555596199406017,28.13329760432574,{"$f":"U230+U229","v":10.555596199406017},14.06664880216287,9.8518897861122827,10.555596199406017,14.074128265874688,11.259302612699752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost",{"$f":"C231*PRODUCT('I3 Portfolio'!D$54:'I3 Portfolio'!D$56)","v":0},{"$f":"D231*PRODUCT('I3 Portfolio'!E$54:'I3 Portfolio'!E$56)","v":0},{"$f":"E231*PRODUCT('I3 Portfolio'!F$54:'I3 Portfolio'!F$56)","v":0},{"$f":"F231*PRODUCT('I3 Portfolio'!G$54:'I3 Portfolio'!G$56)","v":0},{"$f":"G231*PRODUCT('I3 Portfolio'!H$54:'I3 Portfolio'!H$56)","v":0},{"$f":"H231*PRODUCT('I3 Portfolio'!I$54:'I3 Portfolio'!I$56)","v":0},{"$f":"I231*PRODUCT('I3 Portfolio'!J$54:'I3 Portfolio'!J$56)","v":0},{"$f":"J231*PRODUCT('I3 Portfolio'!K$54:'I3 Portfolio'!K$56)","v":0},{"$f":"K231*PRODUCT('I3 Portfolio'!L$54:'I3 Portfolio'!L$56)","v":0},{"$f":"L231*PRODUCT('I3 Portfolio'!M$54:'I3 Portfolio'!M$56)","v":0},{"$f":"M231*PRODUCT('I3 Portfolio'!N$54:'I3 Portfolio'!N$56)","v":0},{"$f":"N231*PRODUCT('I3 Portfolio'!O$54:'I3 Portfolio'!O$56)","v":0},{"$f":"O231*PRODUCT('I3 Portfolio'!P$54:'I3 Portfolio'!P$56)","v":0},{"$f":"P231*PRODUCT('I3 Portfolio'!Q$54:'I3 Portfolio'!Q$56)","v":0},{"$f":"Q231*PRODUCT('I3 Portfolio'!R$54:'I3 Portfolio'!R$56)","v":0},{"$f":"R231*PRODUCT('I3 Portfolio'!S$54:'I3 Portfolio'!S$56)","v":0},{"$f":"S231*PRODUCT('I3 Portfolio'!T$54:'I3 Portfolio'!T$56)","v":13669.497078230792},{"$f":"T231*PRODUCT('I3 Portfolio'!U$54:'I3 Portfolio'!U$56)","v":84399.892812977225},{"$f":"U231*PRODUCT('I3 Portfolio'!V$54:'I3 Portfolio'!V$56)","v":67555.815676198501},{"$f":"V231*PRODUCT('I3 Portfolio'!W$54:'I3 Portfolio'!W$56)","v":8721.3222573409803},{"$f":"W231*PRODUCT('I3 Portfolio'!X$54:'I3 Portfolio'!X$56)","v":47781.665462644574},{"$f":"X231*PRODUCT('I3 Portfolio'!Y$54:'I3 Portfolio'!Y$56)","v":104500.40237411957},{"$f":"Y231*PRODUCT('I3 Portfolio'!Z$54:'I3 Portfolio'!Z$56)","v":69948.417481397191},{"$f":"Z231*PRODUCT('I3 Portfolio'!AA$54:'I3 Portfolio'!AA$56)","v":9288.9246554772963},{"$f":"AA231*PRODUCT('I3 Portfolio'!AB$54:'I3 Portfolio'!AB$56)","v":0},{"$f":"AB231*PRODUCT('I3 Portfolio'!AC$54:'I3 Portfolio'!AC$56)","v":0},{"$f":"AC231*PRODUCT('I3 Portfolio'!AD$54:'I3 Portfolio'!AD$56)","v":0},{"$f":"AD231*PRODUCT('I3 Portfolio'!AE$54:'I3 Portfolio'!AE$56)","v":0},{"$f":"AE231*PRODUCT('I3 Portfolio'!AF$54:'I3 Portfolio'!AF$56)","v":0},{"$f":"AF231*PRODUCT('I3 Portfolio'!AG$54:'I3 Portfolio'!AG$56)","v":0},{"$f":"AG231*PRODUCT('I3 Portfolio'!AH$54:'I3 Portfolio'!AH$56)","v":0},{"$f":"AH231*PRODUCT('I3 Portfolio'!AI$54:'I3 Portfolio'!AI$56)","v":0},{"$f":"AI231*PRODUCT('I3 Portfolio'!AJ$54:'I3 Portfolio'!AJ$56)","v":0},{"$f":"AJ231*PRODUCT('I3 Portfolio'!AK$54:'I3 Portfolio'!AK$56)","v":0},{"$f":"AK231*PRODUCT('I3 Portfolio'!AL$54:'I3 Portfolio'!AL$56)","v":0},{"$f":"AL231*PRODUCT('I3 Portfolio'!AM$54:'I3 Portfolio'!AM$56)","v":0},{"$f":"AM231*PRODUCT('I3 Portfolio'!AN$54:'I3 Portfolio'!AN$56)","v":0},{"$f":"AN231*PRODUCT('I3 Portfolio'!AO$54:'I3 Portfolio'!AO$56)","v":0},{"$f":"AO231*PRODUCT('I3 Portfolio'!AP$54:'I3 Portfolio'!AP$56)","v":0},{"$f":"AP231*PRODUCT('I3 Portfolio'!AQ$54:'I3 Portfolio'!AQ$56)","v":0}]
[]
[null,"Avoided detour/restatement costs","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"NPV",{"$f":"SUMPRODUCT(TRANSPOSE(C236:C276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(D236:D276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(E236:E276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(F236:F276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(G236:G276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(H236:H276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(I236:I276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(J236:J276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(K236:K276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(L236:L276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(M236:M276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(N236:N276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(O236:O276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(P236:P276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Q236:Q276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(R236:R276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(S236:S276),DiscountFactor)","v":333342.02899581124},{"$f":"SUMPRODUCT(TRANSPOSE(T236:T276),DiscountFactor)","v":684564.59030193521},{"$f":"SUMPRODUCT(TRANSPOSE(U236:U276),DiscountFactor)","v":983007.57472031959},{"$f":"SUMPRODUCT(TRANSPOSE(V236:V276),DiscountFactor)","v":169132.08454726453},{"$f":"SUMPRODUCT(TRANSPOSE(W236:W276),DiscountFactor)","v":716311.96302024554},{"$f":"SUMPRODUCT(TRANSPOSE(X236:X276),DiscountFactor)","v":1254376.9143328909},{"$f":"SUMPRODUCT(TRANSPOSE(Y236:Y276),DiscountFactor)","v":957751.96495750686},{"$f":"SUMPRODUCT(TRANSPOSE(Z236:Z276),DiscountFactor)","v":251416.90389216933},{"$f":"SUMPRODUCT(TRANSPOSE(AA236:AA276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AB236:AB276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AC236:AC276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AD236:AD276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AE236:AE276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AF236:AF276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AG236:AG276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AH236:AH276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AI236:AI276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AJ236:AJ276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AK236:AK276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AL236:AL276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AM236:AM276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AN236:AN276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AO236:AO276),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AP236:AP276),DiscountFactor)","v":0}]
[null,0,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B236,$B236>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B236,$B236>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B236,$B236>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B236,$B236>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B236,$B236>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B236,$B236>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B236,$B236>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B236,$B236>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B236,$B236>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B236,$B236>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B236,$B236>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B236,$B236>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B236,$B236>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B236,$B236>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B236,$B236>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B236,$B236>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B236,$B236>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B236,$B236>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B236,$B236>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B236,$B236>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B236,$B236>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B236,$B236>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B236,$B236>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B236,$B236>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B236,$B236>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B236,$B236>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B236,$B236>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B236,$B236>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B236,$B236>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B236,$B236>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B236,$B236>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B236,$B236>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B236,$B236>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B236,$B236>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B236,$B236>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B236,$B236>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B236,$B236>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B236,$B236>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B236,$B236>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B236,$B236>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B236+1","v":1},{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B237,$B237>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B237,$B237>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B237,$B237>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B237,$B237>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B237,$B237>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B237,$B237>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B237,$B237>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B237,$B237>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B237,$B237>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B237,$B237>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B237,$B237>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B237,$B237>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B237,$B237>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B237,$B237>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B237,$B237>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B237,$B237>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B237,$B237>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B237,$B237>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B237,$B237>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B237,$B237>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B237,$B237>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B237,$B237>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B237,$B237>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B237,$B237>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B237,$B237>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B237,$B237>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B237,$B237>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B237,$B237>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B237,$B237>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B237,$B237>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B237,$B237>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B237,$B237>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B237,$B237>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B237,$B237>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B237,$B237>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B237,$B237>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B237,$B237>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B237,$B237>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B237,$B237>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B237,$B237>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B237+1","v":2},{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B238,$B238>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B238,$B238>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B238,$B238>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B238,$B238>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B238,$B238>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B238,$B238>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B238,$B238>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B238,$B238>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B238,$B238>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B238,$B238>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B238,$B238>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B238,$B238>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B238,$B238>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B238,$B238>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B238,$B238>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B238,$B238>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B238,$B238>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B238,$B238>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B238,$B238>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B238,$B238>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B238,$B238>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B238,$B238>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B238,$B238>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B238,$B238>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B238,$B238>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B238,$B238>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B238,$B238>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B238,$B238>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B238,$B238>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B238,$B238>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B238,$B238>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B238,$B238>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B238,$B238>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B238,$B238>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B238,$B238>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B238,$B238>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B238,$B238>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B238,$B238>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B238,$B238>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B238,$B238>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,3,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B239,$B239>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B239,$B239>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B239,$B239>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B239,$B239>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B239,$B239>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B239,$B239>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B239,$B239>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B239,$B239>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B239,$B239>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B239,$B239>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B239,$B239>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B239,$B239>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B239,$B239>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B239,$B239>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B239,$B239>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B239,$B239>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B239,$B239>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B239,$B239>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B239,$B239>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B239,$B239>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B239,$B239>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B239,$B239>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B239,$B239>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B239,$B239>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B239,$B239>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B239,$B239>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B239,$B239>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B239,$B239>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B239,$B239>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B239,$B239>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B239,$B239>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B239,$B239>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B239,$B239>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B239,$B239>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B239,$B239>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B239,$B239>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B239,$B239>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B239,$B239>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B239,$B239>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B239,$B239>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,4,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B240,$B240>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B240,$B240>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B240,$B240>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B240,$B240>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B240,$B240>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B240,$B240>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B240,$B240>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B240,$B240>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B240,$B240>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B240,$B240>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B240,$B240>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B240,$B240>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B240,$B240>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B240,$B240>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B240,$B240>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B240,$B240>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B240,$B240>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B240,$B240>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B240,$B240>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B240,$B240>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B240,$B240>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B240,$B240>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B240,$B240>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B240,$B240>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B240,$B240>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B240,$B240>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B240,$B240>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B240,$B240>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B240,$B240>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B240,$B240>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B240,$B240>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B240,$B240>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B240,$B240>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B240,$B240>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B240,$B240>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B240,$B240>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B240,$B240>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B240,$B240>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B240,$B240>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B240,$B240>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,5,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B241,$B241>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B241,$B241>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B241,$B241>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B241,$B241>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B241,$B241>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B241,$B241>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B241,$B241>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B241,$B241>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B241,$B241>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B241,$B241>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B241,$B241>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B241,$B241>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B241,$B241>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B241,$B241>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B241,$B241>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B241,$B241>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B241,$B241>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B241,$B241>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B241,$B241>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B241,$B241>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B241,$B241>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B241,$B241>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B241,$B241>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B241,$B241>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B241,$B241>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B241,$B241>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B241,$B241>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B241,$B241>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B241,$B241>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B241,$B241>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B241,$B241>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B241,$B241>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B241,$B241>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B241,$B241>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B241,$B241>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B241,$B241>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B241,$B241>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B241,$B241>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B241,$B241>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B241,$B241>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,6,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B242,$B242>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B242,$B242>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B242,$B242>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B242,$B242>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B242,$B242>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B242,$B242>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B242,$B242>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B242,$B242>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B242,$B242>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B242,$B242>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B242,$B242>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B242,$B242>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B242,$B242>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B242,$B242>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B242,$B242>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B242,$B242>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B242,$B242>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B242,$B242>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B242,$B242>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B242,$B242>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B242,$B242>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B242,$B242>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B242,$B242>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B242,$B242>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B242,$B242>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B242,$B242>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B242,$B242>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B242,$B242>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B242,$B242>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B242,$B242>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B242,$B242>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B242,$B242>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B242,$B242>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B242,$B242>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B242,$B242>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B242,$B242>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B242,$B242>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B242,$B242>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B242,$B242>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B242,$B242>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,7,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B243,$B243>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B243,$B243>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B243,$B243>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B243,$B243>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B243,$B243>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B243,$B243>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B243,$B243>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B243,$B243>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B243,$B243>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B243,$B243>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B243,$B243>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B243,$B243>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B243,$B243>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B243,$B243>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B243,$B243>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B243,$B243>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B243,$B243>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B243,$B243>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B243,$B243>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B243,$B243>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B243,$B243>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B243,$B243>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B243,$B243>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B243,$B243>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B243,$B243>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B243,$B243>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B243,$B243>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B243,$B243>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B243,$B243>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B243,$B243>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B243,$B243>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B243,$B243>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B243,$B243>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B243,$B243>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B243,$B243>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B243,$B243>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B243,$B243>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B243,$B243>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B243,$B243>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B243,$B243>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,8,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B244,$B244>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B244,$B244>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B244,$B244>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B244,$B244>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B244,$B244>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B244,$B244>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B244,$B244>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B244,$B244>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B244,$B244>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B244,$B244>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B244,$B244>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B244,$B244>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B244,$B244>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B244,$B244>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B244,$B244>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B244,$B244>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B244,$B244>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B244,$B244>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B244,$B244>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B244,$B244>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B244,$B244>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B244,$B244>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B244,$B244>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B244,$B244>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B244,$B244>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B244,$B244>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B244,$B244>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B244,$B244>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B244,$B244>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B244,$B244>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B244,$B244>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B244,$B244>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B244,$B244>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B244,$B244>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B244,$B244>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B244,$B244>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B244,$B244>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B244,$B244>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B244,$B244>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B244,$B244>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,9,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B245,$B245>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B245,$B245>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B245,$B245>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B245,$B245>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B245,$B245>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B245,$B245>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B245,$B245>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B245,$B245>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B245,$B245>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B245,$B245>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B245,$B245>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B245,$B245>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B245,$B245>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B245,$B245>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B245,$B245>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B245,$B245>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B245,$B245>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B245,$B245>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B245,$B245>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B245,$B245>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B245,$B245>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B245,$B245>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B245,$B245>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B245,$B245>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B245,$B245>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B245,$B245>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B245,$B245>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B245,$B245>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B245,$B245>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B245,$B245>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B245,$B245>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B245,$B245>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B245,$B245>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B245,$B245>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B245,$B245>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B245,$B245>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B245,$B245>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B245,$B245>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B245,$B245>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B245,$B245>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,10,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B246,$B246>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B246,$B246>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B246,$B246>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B246,$B246>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B246,$B246>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B246,$B246>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B246,$B246>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B246,$B246>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B246,$B246>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B246,$B246>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B246,$B246>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B246,$B246>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B246,$B246>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B246,$B246>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B246,$B246>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B246,$B246>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B246,$B246>='I3 Portfolio'!T$49),1,0)","v":45290.500868700867},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B246,$B246>='I3 Portfolio'!U$49),1,0)","v":93010.393154297533},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B246,$B246>='I3 Portfolio'!V$49),1,0)","v":133559.23209242127},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B246,$B246>='I3 Portfolio'!W$49),1,0)","v":22979.630996994169},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B246,$B246>='I3 Portfolio'!X$49),1,0)","v":97323.843864395865},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B246,$B246>='I3 Portfolio'!Y$49),1,0)","v":170429.63018919525},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B246,$B246>='I3 Portfolio'!Z$49),1,0)","v":130127.8039603371},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B246,$B246>='I3 Portfolio'!AA$49),1,0)","v":34159.501393919527},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B246,$B246>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B246,$B246>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B246,$B246>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B246,$B246>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B246,$B246>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B246,$B246>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B246,$B246>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B246,$B246>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B246,$B246>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B246,$B246>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B246,$B246>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B246,$B246>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B246,$B246>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B246,$B246>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B246,$B246>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B246,$B246>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,11,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B247,$B247>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B247,$B247>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B247,$B247>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B247,$B247>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B247,$B247>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B247,$B247>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B247,$B247>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B247,$B247>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B247,$B247>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B247,$B247>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B247,$B247>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B247,$B247>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B247,$B247>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B247,$B247>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B247,$B247>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B247,$B247>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B247,$B247>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B247,$B247>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B247,$B247>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B247,$B247>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B247,$B247>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B247,$B247>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B247,$B247>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B247,$B247>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B247,$B247>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B247,$B247>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B247,$B247>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B247,$B247>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B247,$B247>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B247,$B247>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B247,$B247>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B247,$B247>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B247,$B247>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B247,$B247>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B247,$B247>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B247,$B247>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B247,$B247>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B247,$B247>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B247,$B247>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B247,$B247>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,12,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B248,$B248>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B248,$B248>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B248,$B248>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B248,$B248>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B248,$B248>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B248,$B248>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B248,$B248>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B248,$B248>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B248,$B248>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B248,$B248>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B248,$B248>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B248,$B248>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B248,$B248>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B248,$B248>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B248,$B248>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B248,$B248>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B248,$B248>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B248,$B248>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B248,$B248>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B248,$B248>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B248,$B248>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B248,$B248>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B248,$B248>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B248,$B248>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B248,$B248>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B248,$B248>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B248,$B248>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B248,$B248>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B248,$B248>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B248,$B248>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B248,$B248>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B248,$B248>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B248,$B248>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B248,$B248>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B248,$B248>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B248,$B248>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B248,$B248>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B248,$B248>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B248,$B248>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B248,$B248>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,13,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B249,$B249>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B249,$B249>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B249,$B249>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B249,$B249>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B249,$B249>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B249,$B249>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B249,$B249>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B249,$B249>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B249,$B249>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B249,$B249>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B249,$B249>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B249,$B249>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B249,$B249>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B249,$B249>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B249,$B249>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B249,$B249>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B249,$B249>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B249,$B249>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B249,$B249>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B249,$B249>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B249,$B249>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B249,$B249>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B249,$B249>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B249,$B249>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B249,$B249>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B249,$B249>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B249,$B249>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B249,$B249>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B249,$B249>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B249,$B249>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B249,$B249>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B249,$B249>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B249,$B249>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B249,$B249>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B249,$B249>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B249,$B249>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B249,$B249>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B249,$B249>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B249,$B249>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B249,$B249>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,14,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B250,$B250>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B250,$B250>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B250,$B250>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B250,$B250>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B250,$B250>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B250,$B250>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B250,$B250>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B250,$B250>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B250,$B250>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B250,$B250>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B250,$B250>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B250,$B250>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B250,$B250>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B250,$B250>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B250,$B250>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B250,$B250>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B250,$B250>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B250,$B250>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B250,$B250>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B250,$B250>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B250,$B250>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B250,$B250>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B250,$B250>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B250,$B250>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B250,$B250>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B250,$B250>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B250,$B250>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B250,$B250>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B250,$B250>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B250,$B250>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B250,$B250>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B250,$B250>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B250,$B250>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B250,$B250>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B250,$B250>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B250,$B250>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B250,$B250>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B250,$B250>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B250,$B250>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B250,$B250>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,15,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B251,$B251>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B251,$B251>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B251,$B251>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B251,$B251>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B251,$B251>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B251,$B251>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B251,$B251>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B251,$B251>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B251,$B251>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B251,$B251>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B251,$B251>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B251,$B251>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B251,$B251>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B251,$B251>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B251,$B251>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B251,$B251>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B251,$B251>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B251,$B251>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B251,$B251>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B251,$B251>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B251,$B251>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B251,$B251>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B251,$B251>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B251,$B251>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B251,$B251>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B251,$B251>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B251,$B251>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B251,$B251>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B251,$B251>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B251,$B251>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B251,$B251>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B251,$B251>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B251,$B251>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B251,$B251>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B251,$B251>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B251,$B251>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B251,$B251>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B251,$B251>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B251,$B251>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B251,$B251>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,16,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B252,$B252>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B252,$B252>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B252,$B252>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B252,$B252>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B252,$B252>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B252,$B252>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B252,$B252>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B252,$B252>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B252,$B252>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B252,$B252>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B252,$B252>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B252,$B252>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B252,$B252>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B252,$B252>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B252,$B252>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B252,$B252>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B252,$B252>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B252,$B252>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B252,$B252>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B252,$B252>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B252,$B252>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B252,$B252>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B252,$B252>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B252,$B252>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B252,$B252>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B252,$B252>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B252,$B252>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B252,$B252>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B252,$B252>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B252,$B252>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B252,$B252>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B252,$B252>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B252,$B252>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B252,$B252>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B252,$B252>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B252,$B252>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B252,$B252>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B252,$B252>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B252,$B252>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B252,$B252>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,17,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B253,$B253>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B253,$B253>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B253,$B253>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B253,$B253>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B253,$B253>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B253,$B253>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B253,$B253>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B253,$B253>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B253,$B253>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B253,$B253>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B253,$B253>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B253,$B253>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B253,$B253>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B253,$B253>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B253,$B253>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B253,$B253>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B253,$B253>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B253,$B253>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B253,$B253>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B253,$B253>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B253,$B253>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B253,$B253>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B253,$B253>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B253,$B253>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B253,$B253>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B253,$B253>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B253,$B253>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B253,$B253>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B253,$B253>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B253,$B253>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B253,$B253>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B253,$B253>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B253,$B253>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B253,$B253>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B253,$B253>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B253,$B253>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B253,$B253>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B253,$B253>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B253,$B253>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B253,$B253>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,18,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B254,$B254>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B254,$B254>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B254,$B254>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B254,$B254>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B254,$B254>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B254,$B254>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B254,$B254>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B254,$B254>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B254,$B254>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B254,$B254>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B254,$B254>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B254,$B254>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B254,$B254>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B254,$B254>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B254,$B254>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B254,$B254>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B254,$B254>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B254,$B254>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B254,$B254>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B254,$B254>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B254,$B254>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B254,$B254>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B254,$B254>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B254,$B254>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B254,$B254>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B254,$B254>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B254,$B254>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B254,$B254>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B254,$B254>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B254,$B254>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B254,$B254>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B254,$B254>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B254,$B254>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B254,$B254>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B254,$B254>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B254,$B254>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B254,$B254>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B254,$B254>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B254,$B254>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B254,$B254>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,19,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B255,$B255>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B255,$B255>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B255,$B255>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B255,$B255>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B255,$B255>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B255,$B255>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B255,$B255>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B255,$B255>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B255,$B255>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B255,$B255>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B255,$B255>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B255,$B255>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B255,$B255>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B255,$B255>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B255,$B255>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B255,$B255>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B255,$B255>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B255,$B255>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B255,$B255>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B255,$B255>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B255,$B255>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B255,$B255>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B255,$B255>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B255,$B255>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B255,$B255>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B255,$B255>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B255,$B255>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B255,$B255>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B255,$B255>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B255,$B255>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B255,$B255>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B255,$B255>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B255,$B255>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B255,$B255>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B255,$B255>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B255,$B255>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B255,$B255>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B255,$B255>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B255,$B255>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B255,$B255>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,20,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B256,$B256>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B256,$B256>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B256,$B256>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B256,$B256>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B256,$B256>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B256,$B256>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B256,$B256>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B256,$B256>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B256,$B256>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B256,$B256>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B256,$B256>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B256,$B256>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B256,$B256>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B256,$B256>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B256,$B256>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B256,$B256>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B256,$B256>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B256,$B256>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B256,$B256>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B256,$B256>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B256,$B256>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B256,$B256>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B256,$B256>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B256,$B256>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B256,$B256>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B256,$B256>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B256,$B256>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B256,$B256>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B256,$B256>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B256,$B256>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B256,$B256>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B256,$B256>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B256,$B256>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B256,$B256>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B256,$B256>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B256,$B256>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B256,$B256>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B256,$B256>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B256,$B256>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B256,$B256>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,21,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B257,$B257>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B257,$B257>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B257,$B257>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B257,$B257>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B257,$B257>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B257,$B257>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B257,$B257>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B257,$B257>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B257,$B257>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B257,$B257>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B257,$B257>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B257,$B257>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B257,$B257>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B257,$B257>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B257,$B257>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B257,$B257>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B257,$B257>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B257,$B257>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B257,$B257>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B257,$B257>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B257,$B257>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B257,$B257>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B257,$B257>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B257,$B257>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B257,$B257>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B257,$B257>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B257,$B257>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B257,$B257>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B257,$B257>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B257,$B257>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B257,$B257>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B257,$B257>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B257,$B257>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B257,$B257>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B257,$B257>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B257,$B257>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B257,$B257>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B257,$B257>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B257,$B257>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B257,$B257>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,22,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B258,$B258>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B258,$B258>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B258,$B258>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B258,$B258>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B258,$B258>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B258,$B258>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B258,$B258>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B258,$B258>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B258,$B258>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B258,$B258>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B258,$B258>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B258,$B258>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B258,$B258>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B258,$B258>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B258,$B258>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B258,$B258>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B258,$B258>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B258,$B258>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B258,$B258>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B258,$B258>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B258,$B258>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B258,$B258>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B258,$B258>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B258,$B258>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B258,$B258>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B258,$B258>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B258,$B258>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B258,$B258>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B258,$B258>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B258,$B258>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B258,$B258>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B258,$B258>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B258,$B258>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B258,$B258>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B258,$B258>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B258,$B258>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B258,$B258>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B258,$B258>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B258,$B258>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B258,$B258>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,23,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B259,$B259>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B259,$B259>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B259,$B259>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B259,$B259>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B259,$B259>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B259,$B259>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B259,$B259>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B259,$B259>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B259,$B259>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B259,$B259>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B259,$B259>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B259,$B259>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B259,$B259>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B259,$B259>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B259,$B259>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B259,$B259>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B259,$B259>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B259,$B259>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B259,$B259>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B259,$B259>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B259,$B259>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B259,$B259>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B259,$B259>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B259,$B259>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B259,$B259>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B259,$B259>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B259,$B259>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B259,$B259>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B259,$B259>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B259,$B259>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B259,$B259>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B259,$B259>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B259,$B259>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B259,$B259>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B259,$B259>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B259,$B259>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B259,$B259>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B259,$B259>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B259,$B259>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B259,$B259>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,24,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B260,$B260>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B260,$B260>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B260,$B260>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B260,$B260>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B260,$B260>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B260,$B260>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B260,$B260>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B260,$B260>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B260,$B260>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B260,$B260>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B260,$B260>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B260,$B260>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B260,$B260>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B260,$B260>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B260,$B260>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B260,$B260>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B260,$B260>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B260,$B260>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B260,$B260>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B260,$B260>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B260,$B260>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B260,$B260>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B260,$B260>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B260,$B260>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B260,$B260>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B260,$B260>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B260,$B260>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B260,$B260>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B260,$B260>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B260,$B260>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B260,$B260>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B260,$B260>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B260,$B260>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B260,$B260>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B260,$B260>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B260,$B260>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B260,$B260>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B260,$B260>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B260,$B260>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B260,$B260>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,25,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B261,$B261>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B261,$B261>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B261,$B261>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B261,$B261>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B261,$B261>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B261,$B261>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B261,$B261>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B261,$B261>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B261,$B261>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B261,$B261>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B261,$B261>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B261,$B261>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B261,$B261>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B261,$B261>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B261,$B261>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B261,$B261>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B261,$B261>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B261,$B261>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B261,$B261>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B261,$B261>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B261,$B261>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B261,$B261>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B261,$B261>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B261,$B261>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B261,$B261>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B261,$B261>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B261,$B261>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B261,$B261>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B261,$B261>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B261,$B261>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B261,$B261>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B261,$B261>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B261,$B261>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B261,$B261>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B261,$B261>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B261,$B261>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B261,$B261>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B261,$B261>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B261,$B261>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B261,$B261>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,26,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B262,$B262>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B262,$B262>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B262,$B262>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B262,$B262>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B262,$B262>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B262,$B262>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B262,$B262>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B262,$B262>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B262,$B262>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B262,$B262>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B262,$B262>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B262,$B262>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B262,$B262>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B262,$B262>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B262,$B262>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B262,$B262>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B262,$B262>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B262,$B262>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B262,$B262>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B262,$B262>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B262,$B262>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B262,$B262>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B262,$B262>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B262,$B262>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B262,$B262>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B262,$B262>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B262,$B262>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B262,$B262>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B262,$B262>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B262,$B262>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B262,$B262>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B262,$B262>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B262,$B262>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B262,$B262>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B262,$B262>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B262,$B262>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B262,$B262>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B262,$B262>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B262,$B262>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B262,$B262>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,27,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B263,$B263>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B263,$B263>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B263,$B263>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B263,$B263>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B263,$B263>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B263,$B263>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B263,$B263>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B263,$B263>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B263,$B263>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B263,$B263>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B263,$B263>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B263,$B263>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B263,$B263>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B263,$B263>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B263,$B263>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B263,$B263>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B263,$B263>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B263,$B263>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B263,$B263>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B263,$B263>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B263,$B263>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B263,$B263>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B263,$B263>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B263,$B263>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B263,$B263>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B263,$B263>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B263,$B263>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B263,$B263>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B263,$B263>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B263,$B263>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B263,$B263>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B263,$B263>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B263,$B263>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B263,$B263>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B263,$B263>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B263,$B263>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B263,$B263>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B263,$B263>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B263,$B263>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B263,$B263>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,28,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B264,$B264>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B264,$B264>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B264,$B264>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B264,$B264>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B264,$B264>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B264,$B264>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B264,$B264>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B264,$B264>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B264,$B264>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B264,$B264>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B264,$B264>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B264,$B264>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B264,$B264>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B264,$B264>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B264,$B264>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B264,$B264>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B264,$B264>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B264,$B264>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B264,$B264>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B264,$B264>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B264,$B264>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B264,$B264>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B264,$B264>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B264,$B264>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B264,$B264>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B264,$B264>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B264,$B264>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B264,$B264>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B264,$B264>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B264,$B264>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B264,$B264>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B264,$B264>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B264,$B264>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B264,$B264>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B264,$B264>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B264,$B264>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B264,$B264>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B264,$B264>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B264,$B264>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B264,$B264>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,29,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B265,$B265>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B265,$B265>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B265,$B265>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B265,$B265>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B265,$B265>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B265,$B265>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B265,$B265>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B265,$B265>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B265,$B265>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B265,$B265>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B265,$B265>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B265,$B265>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B265,$B265>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B265,$B265>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B265,$B265>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B265,$B265>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B265,$B265>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B265,$B265>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B265,$B265>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B265,$B265>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B265,$B265>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B265,$B265>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B265,$B265>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B265,$B265>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B265,$B265>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B265,$B265>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B265,$B265>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B265,$B265>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B265,$B265>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B265,$B265>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B265,$B265>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B265,$B265>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B265,$B265>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B265,$B265>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B265,$B265>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B265,$B265>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B265,$B265>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B265,$B265>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B265,$B265>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B265,$B265>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,30,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B266,$B266>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B266,$B266>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B266,$B266>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B266,$B266>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B266,$B266>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B266,$B266>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B266,$B266>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B266,$B266>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B266,$B266>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B266,$B266>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B266,$B266>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B266,$B266>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B266,$B266>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B266,$B266>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B266,$B266>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B266,$B266>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B266,$B266>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B266,$B266>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B266,$B266>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B266,$B266>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B266,$B266>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B266,$B266>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B266,$B266>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B266,$B266>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B266,$B266>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B266,$B266>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B266,$B266>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B266,$B266>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B266,$B266>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B266,$B266>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B266,$B266>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B266,$B266>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B266,$B266>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B266,$B266>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B266,$B266>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B266,$B266>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B266,$B266>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B266,$B266>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B266,$B266>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B266,$B266>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,31,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B267,$B267>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B267,$B267>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B267,$B267>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B267,$B267>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B267,$B267>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B267,$B267>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B267,$B267>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B267,$B267>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B267,$B267>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B267,$B267>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B267,$B267>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B267,$B267>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B267,$B267>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B267,$B267>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B267,$B267>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B267,$B267>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B267,$B267>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B267,$B267>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B267,$B267>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B267,$B267>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B267,$B267>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B267,$B267>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B267,$B267>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B267,$B267>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B267,$B267>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B267,$B267>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B267,$B267>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B267,$B267>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B267,$B267>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B267,$B267>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B267,$B267>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B267,$B267>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B267,$B267>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B267,$B267>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B267,$B267>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B267,$B267>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B267,$B267>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B267,$B267>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B267,$B267>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B267,$B267>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,32,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B268,$B268>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B268,$B268>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B268,$B268>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B268,$B268>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B268,$B268>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B268,$B268>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B268,$B268>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B268,$B268>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B268,$B268>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B268,$B268>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B268,$B268>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B268,$B268>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B268,$B268>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B268,$B268>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B268,$B268>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B268,$B268>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B268,$B268>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B268,$B268>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B268,$B268>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B268,$B268>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B268,$B268>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B268,$B268>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B268,$B268>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B268,$B268>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B268,$B268>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B268,$B268>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B268,$B268>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B268,$B268>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B268,$B268>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B268,$B268>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B268,$B268>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B268,$B268>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B268,$B268>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B268,$B268>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B268,$B268>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B268,$B268>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B268,$B268>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B268,$B268>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B268,$B268>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B268,$B268>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,33,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B269,$B269>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B269,$B269>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B269,$B269>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B269,$B269>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B269,$B269>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B269,$B269>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B269,$B269>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B269,$B269>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B269,$B269>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B269,$B269>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B269,$B269>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B269,$B269>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B269,$B269>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B269,$B269>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B269,$B269>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B269,$B269>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B269,$B269>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B269,$B269>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B269,$B269>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B269,$B269>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B269,$B269>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B269,$B269>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B269,$B269>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B269,$B269>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B269,$B269>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B269,$B269>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B269,$B269>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B269,$B269>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B269,$B269>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B269,$B269>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B269,$B269>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B269,$B269>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B269,$B269>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B269,$B269>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B269,$B269>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B269,$B269>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B269,$B269>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B269,$B269>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B269,$B269>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B269,$B269>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,34,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B270,$B270>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B270,$B270>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B270,$B270>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B270,$B270>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B270,$B270>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B270,$B270>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B270,$B270>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B270,$B270>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B270,$B270>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B270,$B270>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B270,$B270>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B270,$B270>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B270,$B270>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B270,$B270>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B270,$B270>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B270,$B270>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B270,$B270>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B270,$B270>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B270,$B270>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B270,$B270>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B270,$B270>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B270,$B270>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B270,$B270>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B270,$B270>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B270,$B270>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B270,$B270>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B270,$B270>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B270,$B270>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B270,$B270>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B270,$B270>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B270,$B270>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B270,$B270>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B270,$B270>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B270,$B270>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B270,$B270>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B270,$B270>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B270,$B270>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B270,$B270>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B270,$B270>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B270,$B270>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,35,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B271,$B271>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B271,$B271>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B271,$B271>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B271,$B271>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B271,$B271>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B271,$B271>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B271,$B271>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B271,$B271>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B271,$B271>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B271,$B271>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B271,$B271>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B271,$B271>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B271,$B271>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B271,$B271>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B271,$B271>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B271,$B271>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B271,$B271>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B271,$B271>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B271,$B271>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B271,$B271>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B271,$B271>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B271,$B271>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B271,$B271>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B271,$B271>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B271,$B271>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B271,$B271>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B271,$B271>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B271,$B271>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B271,$B271>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B271,$B271>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B271,$B271>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B271,$B271>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B271,$B271>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B271,$B271>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B271,$B271>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B271,$B271>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B271,$B271>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B271,$B271>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B271,$B271>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B271,$B271>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,36,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B272,$B272>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B272,$B272>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B272,$B272>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B272,$B272>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B272,$B272>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B272,$B272>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B272,$B272>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B272,$B272>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B272,$B272>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B272,$B272>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B272,$B272>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B272,$B272>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B272,$B272>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B272,$B272>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B272,$B272>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B272,$B272>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B272,$B272>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B272,$B272>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B272,$B272>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B272,$B272>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B272,$B272>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B272,$B272>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B272,$B272>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B272,$B272>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B272,$B272>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B272,$B272>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B272,$B272>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B272,$B272>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B272,$B272>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B272,$B272>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B272,$B272>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B272,$B272>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B272,$B272>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B272,$B272>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B272,$B272>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B272,$B272>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B272,$B272>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B272,$B272>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B272,$B272>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B272,$B272>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,37,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B273,$B273>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B273,$B273>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B273,$B273>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B273,$B273>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B273,$B273>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B273,$B273>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B273,$B273>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B273,$B273>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B273,$B273>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B273,$B273>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B273,$B273>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B273,$B273>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B273,$B273>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B273,$B273>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B273,$B273>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B273,$B273>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B273,$B273>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B273,$B273>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B273,$B273>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B273,$B273>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B273,$B273>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B273,$B273>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B273,$B273>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B273,$B273>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B273,$B273>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B273,$B273>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B273,$B273>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B273,$B273>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B273,$B273>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B273,$B273>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B273,$B273>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B273,$B273>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B273,$B273>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B273,$B273>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B273,$B273>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B273,$B273>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B273,$B273>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B273,$B273>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B273,$B273>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B273,$B273>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,38,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B274,$B274>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B274,$B274>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B274,$B274>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B274,$B274>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B274,$B274>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B274,$B274>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B274,$B274>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B274,$B274>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B274,$B274>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B274,$B274>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B274,$B274>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B274,$B274>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B274,$B274>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B274,$B274>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B274,$B274>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B274,$B274>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B274,$B274>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B274,$B274>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B274,$B274>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B274,$B274>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B274,$B274>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B274,$B274>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B274,$B274>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B274,$B274>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B274,$B274>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B274,$B274>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B274,$B274>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B274,$B274>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B274,$B274>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B274,$B274>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B274,$B274>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B274,$B274>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B274,$B274>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B274,$B274>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B274,$B274>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B274,$B274>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B274,$B274>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B274,$B274>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B274,$B274>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B274,$B274>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,39,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B275,$B275>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B275,$B275>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B275,$B275>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B275,$B275>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B275,$B275>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B275,$B275>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B275,$B275>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B275,$B275>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B275,$B275>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B275,$B275>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B275,$B275>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B275,$B275>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B275,$B275>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B275,$B275>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B275,$B275>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B275,$B275>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B275,$B275>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B275,$B275>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B275,$B275>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B275,$B275>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B275,$B275>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B275,$B275>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B275,$B275>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B275,$B275>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B275,$B275>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B275,$B275>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B275,$B275>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B275,$B275>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B275,$B275>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B275,$B275>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B275,$B275>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B275,$B275>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B275,$B275>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B275,$B275>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B275,$B275>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B275,$B275>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B275,$B275>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B275,$B275>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B275,$B275>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B275,$B275>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,40,{"$f":"(C$232-C$226+C$220)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B276,$B276>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"(D$232-D$226+D$220)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B276,$B276>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"(E$232-E$226+E$220)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B276,$B276>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"(F$232-F$226+F$220)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B276,$B276>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"(G$232-G$226+G$220)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B276,$B276>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"(H$232-H$226+H$220)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B276,$B276>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"(I$232-I$226+I$220)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B276,$B276>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"(J$232-J$226+J$220)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B276,$B276>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"(K$232-K$226+K$220)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B276,$B276>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"(L$232-L$226+L$220)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B276,$B276>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"(M$232-M$226+M$220)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B276,$B276>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"(N$232-N$226+N$220)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B276,$B276>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"(O$232-O$226+O$220)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B276,$B276>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"(P$232-P$226+P$220)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B276,$B276>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"(Q$232-Q$226+Q$220)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B276,$B276>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"(R$232-R$226+R$220)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B276,$B276>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"(S$232-S$226+S$220)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B276,$B276>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"(T$232-T$226+T$220)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B276,$B276>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"(U$232-U$226+U$220)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B276,$B276>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"(V$232-V$226+V$220)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B276,$B276>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"(W$232-W$226+W$220)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B276,$B276>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"(X$232-X$226+X$220)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B276,$B276>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"(Y$232-Y$226+Y$220)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B276,$B276>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"(Z$232-Z$226+Z$220)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B276,$B276>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"(AA$232-AA$226+AA$220)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B276,$B276>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"(AB$232-AB$226+AB$220)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B276,$B276>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"(AC$232-AC$226+AC$220)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B276,$B276>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"(AD$232-AD$226+AD$220)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B276,$B276>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"(AE$232-AE$226+AE$220)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B276,$B276>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"(AF$232-AF$226+AF$220)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B276,$B276>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"(AG$232-AG$226+AG$220)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B276,$B276>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"(AH$232-AH$226+AH$220)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B276,$B276>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"(AI$232-AI$226+AI$220)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B276,$B276>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"(AJ$232-AJ$226+AJ$220)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B276,$B276>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"(AK$232-AK$226+AK$220)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B276,$B276>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"(AL$232-AL$226+AL$220)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B276,$B276>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"(AM$232-AM$226+AM$220)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B276,$B276>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"(AN$232-AN$226+AN$220)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B276,$B276>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"(AO$232-AO$226+AO$220)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B276,$B276>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"(AP$232-AP$226+AP$220)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B276,$B276>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[]
[null,"Efficiency benefits"]
[]
[null,"Value of time ($/hour)","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"Road type",{"$f":"'I3 Portfolio'!D64","v":0},{"$f":"'I3 Portfolio'!E64","v":0},{"$f":"'I3 Portfolio'!F64","v":0},{"$f":"'I3 Portfolio'!G64","v":0},{"$f":"'I3 Portfolio'!H64","v":0},{"$f":"'I3 Portfolio'!I64","v":0},{"$f":"'I3 Portfolio'!J64","v":0},{"$f":"'I3 Portfolio'!K64","v":0},{"$f":"'I3 Portfolio'!L64","v":"Urban other"},{"$f":"'I3 Portfolio'!M64","v":"Rural Strategic"},{"$f":"'I3 Portfolio'!N64","v":"Rural Other"},{"$f":"'I3 Portfolio'!O64","v":"Urban arterial"},{"$f":"'I3 Portfolio'!P64","v":"Urban other"},{"$f":"'I3 Portfolio'!Q64","v":"Rural Strategic"},{"$f":"'I3 Portfolio'!R64","v":"Rural Other"},{"$f":"'I3 Portfolio'!S64","v":"Urban arterial"},{"$f":"'I3 Portfolio'!T64","v":0},{"$f":"'I3 Portfolio'!U64","v":0},{"$f":"'I3 Portfolio'!V64","v":0},{"$f":"'I3 Portfolio'!W64","v":0},{"$f":"'I3 Portfolio'!X64","v":0},{"$f":"'I3 Portfolio'!Y64","v":0},{"$f":"'I3 Portfolio'!Z64","v":0},{"$f":"'I3 Portfolio'!AA64","v":0},{"$f":"'I3 Portfolio'!AB64","v":0},{"$f":"'I3 Portfolio'!AC64","v":0},{"$f":"'I3 Portfolio'!AD64","v":0},{"$f":"'I3 Portfolio'!AE64","v":0},{"$f":"'I3 Portfolio'!AF64","v":0},{"$f":"'I3 Portfolio'!AG64","v":0},{"$f":"'I3 Portfolio'!AH64","v":0},{"$f":"'I3 Portfolio'!AI64","v":0},{"$f":"'I3 Portfolio'!AJ64","v":0},{"$f":"'I3 Portfolio'!AK64","v":0},{"$f":"'I3 Portfolio'!AL64","v":0},{"$f":"'I3 Portfolio'!AM64","v":0},{"$f":"'I3 Portfolio'!AN64","v":0},{"$f":"'I3 Portfolio'!AO64","v":0},{"$f":"'I3 Portfolio'!AP64","v":0},{"$f":"'I3 Portfolio'!AQ64","v":0}]
[null,"Existing users",{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,C$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,D$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,E$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,F$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,G$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,H$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,I$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,J$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,K$281)","v":21.726150008473603},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,L$281)","v":31.123412673876231},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,M$281)","v":30.413932729052384},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,N$281)","v":21.77969566468672},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,O$281)","v":21.726150008473603},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,P$281)","v":31.123412673876231},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,Q$281)","v":30.413932729052384},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,R$281)","v":21.77969566468672},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,S$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,T$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,U$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,V$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,W$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,X$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,Y$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,Z$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AA$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AB$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AC$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AD$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AE$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AF$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AG$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AH$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AI$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AJ$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AK$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AL$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AM$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AN$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AO$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$C$37:$C$40,'I3 Portfolio'!$B$37:$B$40,AP$281)","v":0}]
[null,"New users",{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,C$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,D$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,E$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,F$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,G$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,H$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,I$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,J$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,K$281)","v":10.863075004236801},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,L$281)","v":15.561706336938116},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,M$281)","v":15.206966364526192},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,N$281)","v":10.88984783234336},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,O$281)","v":10.863075004236801},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,P$281)","v":15.561706336938116},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,Q$281)","v":15.206966364526192},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,R$281)","v":10.88984783234336},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,S$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,T$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,U$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,V$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,W$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,X$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,Y$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,Z$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AA$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AB$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AC$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AD$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AE$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AF$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AG$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AH$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AI$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AJ$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AK$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AL$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AM$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AN$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AO$281)","v":0},{"$f":"SUMIFS('I3 Portfolio'!$D$37:$D$40,'I3 Portfolio'!$B$37:$B$40,AP$281)","v":0}]
[]
[null,"Time savings for existing/new users","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9","Project 10","Project 11","Project 12","Project 13","Project 14","Project 15","Project 16","Project 17","Project 18","Project 19","Project 20","Project 21","Project 22","Project 23","Project 24","Project 25","Project 26","Project 27","Project 28","Project 29","Project 30","Project 31","Project 32","Project 33","Project 34","Project 35","Project 36","Project 37","Project 38","Project 39","Project 40"]
[null,"NPV",{"$f":"SUMPRODUCT(TRANSPOSE(C287:C327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(D287:D327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(E287:E327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(F287:F327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(G287:G327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(H287:H327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(I287:I327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(J287:J327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(K287:K327),DiscountFactor)","v":1557088.1352640525},{"$f":"SUMPRODUCT(TRANSPOSE(L287:L327),DiscountFactor)","v":4108961.5399394315},{"$f":"SUMPRODUCT(TRANSPOSE(M287:M327),DiscountFactor)","v":4588908.4454647694},{"$f":"SUMPRODUCT(TRANSPOSE(N287:N327),DiscountFactor)","v":3696929.267547348},{"$f":"SUMPRODUCT(TRANSPOSE(O287:O327),DiscountFactor)","v":3278080.2847664263},{"$f":"SUMPRODUCT(TRANSPOSE(P287:P327),DiscountFactor)","v":1173989.0114112662},{"$f":"SUMPRODUCT(TRANSPOSE(Q287:Q327),DiscountFactor)","v":1720840.6670492883},{"$f":"SUMPRODUCT(TRANSPOSE(R287:R327),DiscountFactor)","v":2037418.796337205},{"$f":"SUMPRODUCT(TRANSPOSE(S287:S327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(T287:T327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(U287:U327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(V287:V327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(W287:W327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(X287:X327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Y287:Y327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(Z287:Z327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AA287:AA327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AB287:AB327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AC287:AC327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AD287:AD327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AE287:AE327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AF287:AF327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AG287:AG327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AH287:AH327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AI287:AI327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AJ287:AJ327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AK287:AK327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AL287:AL327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AM287:AM327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AN287:AN327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AO287:AO327),DiscountFactor)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(AP287:AP327),DiscountFactor)","v":0}]
[null,0,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B287,$B287>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B287,$B287>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B287,$B287>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B287,$B287>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B287,$B287>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B287,$B287>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B287,$B287>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B287,$B287>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B287,$B287>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B287,$B287>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B287,$B287>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B287,$B287>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B287,$B287>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B287,$B287>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B287,$B287>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B287,$B287>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B287,$B287>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B287,$B287>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B287,$B287>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B287,$B287>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B287,$B287>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B287,$B287>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B287,$B287>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B287,$B287>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B287,$B287>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B287,$B287>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B287,$B287>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B287,$B287>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B287,$B287>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B287,$B287>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B287,$B287>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B287,$B287>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B287,$B287>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B287,$B287>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B287,$B287>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B287,$B287>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B287,$B287>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B287,$B287>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B287,$B287>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B287,$B287>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B287+1","v":1},{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B288,$B288>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B288,$B288>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B288,$B288>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B288,$B288>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B288,$B288>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B288,$B288>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B288,$B288>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B288,$B288>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B288,$B288>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B288,$B288>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B288,$B288>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B288,$B288>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B288,$B288>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B288,$B288>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B288,$B288>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B288,$B288>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B288,$B288>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B288,$B288>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B288,$B288>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B288,$B288>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B288,$B288>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B288,$B288>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B288,$B288>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B288,$B288>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B288,$B288>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B288,$B288>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B288,$B288>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B288,$B288>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B288,$B288>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B288,$B288>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B288,$B288>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B288,$B288>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B288,$B288>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B288,$B288>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B288,$B288>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B288,$B288>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B288,$B288>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B288,$B288>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B288,$B288>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B288,$B288>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,{"$f":"B288+1","v":2},{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B289,$B289>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B289,$B289>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B289,$B289>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B289,$B289>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B289,$B289>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B289,$B289>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B289,$B289>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B289,$B289>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B289,$B289>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B289,$B289>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B289,$B289>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B289,$B289>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B289,$B289>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B289,$B289>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B289,$B289>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B289,$B289>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B289,$B289>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B289,$B289>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B289,$B289>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B289,$B289>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B289,$B289>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B289,$B289>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B289,$B289>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B289,$B289>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B289,$B289>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B289,$B289>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B289,$B289>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B289,$B289>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B289,$B289>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B289,$B289>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B289,$B289>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B289,$B289>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B289,$B289>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B289,$B289>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B289,$B289>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B289,$B289>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B289,$B289>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B289,$B289>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B289,$B289>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B289,$B289>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,3,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B290,$B290>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B290,$B290>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B290,$B290>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B290,$B290>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B290,$B290>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B290,$B290>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B290,$B290>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B290,$B290>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B290,$B290>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B290,$B290>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B290,$B290>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B290,$B290>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B290,$B290>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B290,$B290>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B290,$B290>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B290,$B290>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B290,$B290>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B290,$B290>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B290,$B290>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B290,$B290>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B290,$B290>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B290,$B290>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B290,$B290>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B290,$B290>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B290,$B290>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B290,$B290>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B290,$B290>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B290,$B290>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B290,$B290>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B290,$B290>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B290,$B290>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B290,$B290>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B290,$B290>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B290,$B290>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B290,$B290>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B290,$B290>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B290,$B290>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B290,$B290>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B290,$B290>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B290,$B290>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,4,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B291,$B291>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B291,$B291>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B291,$B291>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B291,$B291>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B291,$B291>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B291,$B291>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B291,$B291>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B291,$B291>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B291,$B291>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B291,$B291>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B291,$B291>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B291,$B291>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B291,$B291>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B291,$B291>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B291,$B291>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B291,$B291>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B291,$B291>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B291,$B291>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B291,$B291>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B291,$B291>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B291,$B291>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B291,$B291>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B291,$B291>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B291,$B291>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B291,$B291>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B291,$B291>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B291,$B291>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B291,$B291>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B291,$B291>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B291,$B291>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B291,$B291>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B291,$B291>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B291,$B291>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B291,$B291>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B291,$B291>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B291,$B291>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B291,$B291>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B291,$B291>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B291,$B291>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B291,$B291>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,5,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B292,$B292>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B292,$B292>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B292,$B292>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B292,$B292>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B292,$B292>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B292,$B292>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B292,$B292>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B292,$B292>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B292,$B292>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B292,$B292>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B292,$B292>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B292,$B292>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B292,$B292>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B292,$B292>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B292,$B292>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B292,$B292>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B292,$B292>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B292,$B292>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B292,$B292>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B292,$B292>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B292,$B292>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B292,$B292>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B292,$B292>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B292,$B292>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B292,$B292>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B292,$B292>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B292,$B292>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B292,$B292>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B292,$B292>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B292,$B292>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B292,$B292>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B292,$B292>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B292,$B292>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B292,$B292>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B292,$B292>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B292,$B292>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B292,$B292>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B292,$B292>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B292,$B292>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B292,$B292>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,6,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B293,$B293>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B293,$B293>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B293,$B293>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B293,$B293>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B293,$B293>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B293,$B293>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B293,$B293>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B293,$B293>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B293,$B293>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B293,$B293>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B293,$B293>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B293,$B293>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B293,$B293>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B293,$B293>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B293,$B293>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B293,$B293>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B293,$B293>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B293,$B293>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B293,$B293>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B293,$B293>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B293,$B293>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B293,$B293>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B293,$B293>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B293,$B293>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B293,$B293>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B293,$B293>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B293,$B293>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B293,$B293>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B293,$B293>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B293,$B293>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B293,$B293>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B293,$B293>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B293,$B293>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B293,$B293>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B293,$B293>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B293,$B293>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B293,$B293>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B293,$B293>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B293,$B293>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B293,$B293>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,7,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B294,$B294>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B294,$B294>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B294,$B294>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B294,$B294>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B294,$B294>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B294,$B294>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B294,$B294>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B294,$B294>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B294,$B294>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B294,$B294>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B294,$B294>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B294,$B294>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B294,$B294>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B294,$B294>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B294,$B294>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B294,$B294>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B294,$B294>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B294,$B294>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B294,$B294>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B294,$B294>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B294,$B294>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B294,$B294>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B294,$B294>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B294,$B294>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B294,$B294>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B294,$B294>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B294,$B294>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B294,$B294>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B294,$B294>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B294,$B294>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B294,$B294>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B294,$B294>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B294,$B294>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B294,$B294>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B294,$B294>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B294,$B294>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B294,$B294>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B294,$B294>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B294,$B294>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B294,$B294>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,8,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B295,$B295>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B295,$B295>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B295,$B295>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B295,$B295>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B295,$B295>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B295,$B295>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B295,$B295>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B295,$B295>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B295,$B295>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B295,$B295>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B295,$B295>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B295,$B295>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B295,$B295>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B295,$B295>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B295,$B295>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B295,$B295>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B295,$B295>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B295,$B295>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B295,$B295>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B295,$B295>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B295,$B295>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B295,$B295>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B295,$B295>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B295,$B295>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B295,$B295>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B295,$B295>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B295,$B295>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B295,$B295>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B295,$B295>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B295,$B295>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B295,$B295>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B295,$B295>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B295,$B295>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B295,$B295>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B295,$B295>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B295,$B295>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B295,$B295>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B295,$B295>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B295,$B295>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B295,$B295>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,9,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B296,$B296>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B296,$B296>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B296,$B296>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B296,$B296>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B296,$B296>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B296,$B296>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B296,$B296>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B296,$B296>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B296,$B296>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B296,$B296>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B296,$B296>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B296,$B296>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B296,$B296>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B296,$B296>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B296,$B296>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B296,$B296>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B296,$B296>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B296,$B296>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B296,$B296>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B296,$B296>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B296,$B296>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B296,$B296>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B296,$B296>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B296,$B296>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B296,$B296>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B296,$B296>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B296,$B296>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B296,$B296>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B296,$B296>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B296,$B296>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B296,$B296>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B296,$B296>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B296,$B296>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B296,$B296>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B296,$B296>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B296,$B296>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B296,$B296>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B296,$B296>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B296,$B296>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B296,$B296>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,10,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B297,$B297>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B297,$B297>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B297,$B297>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B297,$B297>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B297,$B297>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B297,$B297>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B297,$B297>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B297,$B297>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B297,$B297>='I3 Portfolio'!L$49),1,0)","v":211558.38570751171},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B297,$B297>='I3 Portfolio'!M$49),1,0)","v":558276.21483765484},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B297,$B297>='I3 Portfolio'!N$49),1,0)","v":623485.6209455739},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B297,$B297>='I3 Portfolio'!O$49),1,0)","v":502294.23126683745},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B297,$B297>='I3 Portfolio'!P$49),1,0)","v":445386.07517370884},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B297,$B297>='I3 Portfolio'!Q$49),1,0)","v":159507.48995361567},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B297,$B297>='I3 Portfolio'!R$49),1,0)","v":233807.1078545902},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B297,$B297>='I3 Portfolio'!S$49),1,0)","v":276819.93189816817},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B297,$B297>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B297,$B297>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B297,$B297>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B297,$B297>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B297,$B297>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B297,$B297>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B297,$B297>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B297,$B297>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B297,$B297>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B297,$B297>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B297,$B297>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B297,$B297>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B297,$B297>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B297,$B297>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B297,$B297>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B297,$B297>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B297,$B297>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B297,$B297>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B297,$B297>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B297,$B297>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B297,$B297>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B297,$B297>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B297,$B297>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B297,$B297>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,11,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B298,$B298>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B298,$B298>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B298,$B298>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B298,$B298>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B298,$B298>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B298,$B298>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B298,$B298>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B298,$B298>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B298,$B298>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B298,$B298>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B298,$B298>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B298,$B298>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B298,$B298>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B298,$B298>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B298,$B298>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B298,$B298>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B298,$B298>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B298,$B298>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B298,$B298>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B298,$B298>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B298,$B298>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B298,$B298>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B298,$B298>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B298,$B298>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B298,$B298>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B298,$B298>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B298,$B298>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B298,$B298>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B298,$B298>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B298,$B298>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B298,$B298>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B298,$B298>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B298,$B298>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B298,$B298>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B298,$B298>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B298,$B298>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B298,$B298>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B298,$B298>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B298,$B298>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B298,$B298>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,12,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B299,$B299>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B299,$B299>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B299,$B299>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B299,$B299>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B299,$B299>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B299,$B299>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B299,$B299>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B299,$B299>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B299,$B299>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B299,$B299>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B299,$B299>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B299,$B299>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B299,$B299>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B299,$B299>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B299,$B299>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B299,$B299>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B299,$B299>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B299,$B299>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B299,$B299>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B299,$B299>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B299,$B299>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B299,$B299>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B299,$B299>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B299,$B299>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B299,$B299>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B299,$B299>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B299,$B299>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B299,$B299>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B299,$B299>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B299,$B299>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B299,$B299>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B299,$B299>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B299,$B299>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B299,$B299>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B299,$B299>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B299,$B299>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B299,$B299>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B299,$B299>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B299,$B299>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B299,$B299>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,13,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B300,$B300>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B300,$B300>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B300,$B300>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B300,$B300>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B300,$B300>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B300,$B300>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B300,$B300>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B300,$B300>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B300,$B300>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B300,$B300>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B300,$B300>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B300,$B300>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B300,$B300>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B300,$B300>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B300,$B300>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B300,$B300>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B300,$B300>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B300,$B300>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B300,$B300>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B300,$B300>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B300,$B300>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B300,$B300>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B300,$B300>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B300,$B300>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B300,$B300>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B300,$B300>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B300,$B300>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B300,$B300>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B300,$B300>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B300,$B300>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B300,$B300>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B300,$B300>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B300,$B300>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B300,$B300>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B300,$B300>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B300,$B300>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B300,$B300>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B300,$B300>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B300,$B300>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B300,$B300>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,14,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B301,$B301>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B301,$B301>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B301,$B301>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B301,$B301>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B301,$B301>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B301,$B301>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B301,$B301>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B301,$B301>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B301,$B301>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B301,$B301>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B301,$B301>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B301,$B301>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B301,$B301>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B301,$B301>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B301,$B301>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B301,$B301>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B301,$B301>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B301,$B301>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B301,$B301>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B301,$B301>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B301,$B301>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B301,$B301>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B301,$B301>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B301,$B301>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B301,$B301>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B301,$B301>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B301,$B301>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B301,$B301>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B301,$B301>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B301,$B301>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B301,$B301>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B301,$B301>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B301,$B301>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B301,$B301>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B301,$B301>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B301,$B301>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B301,$B301>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B301,$B301>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B301,$B301>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B301,$B301>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,15,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B302,$B302>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B302,$B302>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B302,$B302>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B302,$B302>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B302,$B302>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B302,$B302>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B302,$B302>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B302,$B302>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B302,$B302>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B302,$B302>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B302,$B302>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B302,$B302>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B302,$B302>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B302,$B302>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B302,$B302>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B302,$B302>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B302,$B302>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B302,$B302>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B302,$B302>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B302,$B302>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B302,$B302>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B302,$B302>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B302,$B302>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B302,$B302>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B302,$B302>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B302,$B302>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B302,$B302>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B302,$B302>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B302,$B302>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B302,$B302>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B302,$B302>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B302,$B302>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B302,$B302>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B302,$B302>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B302,$B302>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B302,$B302>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B302,$B302>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B302,$B302>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B302,$B302>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B302,$B302>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,16,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B303,$B303>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B303,$B303>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B303,$B303>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B303,$B303>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B303,$B303>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B303,$B303>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B303,$B303>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B303,$B303>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B303,$B303>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B303,$B303>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B303,$B303>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B303,$B303>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B303,$B303>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B303,$B303>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B303,$B303>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B303,$B303>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B303,$B303>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B303,$B303>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B303,$B303>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B303,$B303>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B303,$B303>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B303,$B303>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B303,$B303>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B303,$B303>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B303,$B303>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B303,$B303>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B303,$B303>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B303,$B303>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B303,$B303>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B303,$B303>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B303,$B303>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B303,$B303>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B303,$B303>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B303,$B303>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B303,$B303>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B303,$B303>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B303,$B303>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B303,$B303>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B303,$B303>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B303,$B303>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,17,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B304,$B304>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B304,$B304>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B304,$B304>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B304,$B304>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B304,$B304>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B304,$B304>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B304,$B304>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B304,$B304>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B304,$B304>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B304,$B304>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B304,$B304>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B304,$B304>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B304,$B304>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B304,$B304>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B304,$B304>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B304,$B304>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B304,$B304>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B304,$B304>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B304,$B304>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B304,$B304>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B304,$B304>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B304,$B304>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B304,$B304>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B304,$B304>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B304,$B304>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B304,$B304>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B304,$B304>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B304,$B304>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B304,$B304>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B304,$B304>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B304,$B304>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B304,$B304>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B304,$B304>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B304,$B304>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B304,$B304>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B304,$B304>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B304,$B304>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B304,$B304>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B304,$B304>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B304,$B304>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,18,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B305,$B305>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B305,$B305>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B305,$B305>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B305,$B305>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B305,$B305>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B305,$B305>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B305,$B305>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B305,$B305>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B305,$B305>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B305,$B305>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B305,$B305>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B305,$B305>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B305,$B305>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B305,$B305>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B305,$B305>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B305,$B305>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B305,$B305>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B305,$B305>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B305,$B305>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B305,$B305>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B305,$B305>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B305,$B305>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B305,$B305>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B305,$B305>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B305,$B305>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B305,$B305>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B305,$B305>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B305,$B305>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B305,$B305>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B305,$B305>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B305,$B305>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B305,$B305>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B305,$B305>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B305,$B305>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B305,$B305>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B305,$B305>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B305,$B305>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B305,$B305>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B305,$B305>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B305,$B305>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,19,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B306,$B306>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B306,$B306>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B306,$B306>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B306,$B306>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B306,$B306>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B306,$B306>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B306,$B306>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B306,$B306>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B306,$B306>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B306,$B306>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B306,$B306>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B306,$B306>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B306,$B306>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B306,$B306>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B306,$B306>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B306,$B306>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B306,$B306>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B306,$B306>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B306,$B306>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B306,$B306>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B306,$B306>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B306,$B306>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B306,$B306>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B306,$B306>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B306,$B306>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B306,$B306>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B306,$B306>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B306,$B306>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B306,$B306>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B306,$B306>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B306,$B306>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B306,$B306>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B306,$B306>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B306,$B306>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B306,$B306>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B306,$B306>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B306,$B306>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B306,$B306>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B306,$B306>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B306,$B306>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,20,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B307,$B307>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B307,$B307>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B307,$B307>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B307,$B307>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B307,$B307>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B307,$B307>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B307,$B307>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B307,$B307>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B307,$B307>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B307,$B307>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B307,$B307>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B307,$B307>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B307,$B307>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B307,$B307>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B307,$B307>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B307,$B307>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B307,$B307>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B307,$B307>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B307,$B307>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B307,$B307>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B307,$B307>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B307,$B307>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B307,$B307>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B307,$B307>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B307,$B307>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B307,$B307>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B307,$B307>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B307,$B307>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B307,$B307>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B307,$B307>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B307,$B307>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B307,$B307>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B307,$B307>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B307,$B307>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B307,$B307>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B307,$B307>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B307,$B307>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B307,$B307>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B307,$B307>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B307,$B307>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,21,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B308,$B308>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B308,$B308>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B308,$B308>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B308,$B308>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B308,$B308>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B308,$B308>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B308,$B308>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B308,$B308>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B308,$B308>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B308,$B308>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B308,$B308>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B308,$B308>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B308,$B308>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B308,$B308>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B308,$B308>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B308,$B308>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B308,$B308>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B308,$B308>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B308,$B308>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B308,$B308>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B308,$B308>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B308,$B308>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B308,$B308>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B308,$B308>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B308,$B308>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B308,$B308>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B308,$B308>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B308,$B308>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B308,$B308>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B308,$B308>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B308,$B308>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B308,$B308>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B308,$B308>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B308,$B308>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B308,$B308>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B308,$B308>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B308,$B308>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B308,$B308>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B308,$B308>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B308,$B308>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,22,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B309,$B309>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B309,$B309>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B309,$B309>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B309,$B309>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B309,$B309>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B309,$B309>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B309,$B309>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B309,$B309>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B309,$B309>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B309,$B309>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B309,$B309>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B309,$B309>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B309,$B309>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B309,$B309>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B309,$B309>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B309,$B309>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B309,$B309>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B309,$B309>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B309,$B309>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B309,$B309>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B309,$B309>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B309,$B309>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B309,$B309>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B309,$B309>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B309,$B309>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B309,$B309>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B309,$B309>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B309,$B309>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B309,$B309>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B309,$B309>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B309,$B309>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B309,$B309>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B309,$B309>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B309,$B309>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B309,$B309>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B309,$B309>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B309,$B309>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B309,$B309>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B309,$B309>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B309,$B309>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,23,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B310,$B310>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B310,$B310>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B310,$B310>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B310,$B310>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B310,$B310>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B310,$B310>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B310,$B310>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B310,$B310>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B310,$B310>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B310,$B310>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B310,$B310>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B310,$B310>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B310,$B310>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B310,$B310>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B310,$B310>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B310,$B310>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B310,$B310>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B310,$B310>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B310,$B310>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B310,$B310>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B310,$B310>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B310,$B310>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B310,$B310>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B310,$B310>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B310,$B310>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B310,$B310>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B310,$B310>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B310,$B310>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B310,$B310>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B310,$B310>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B310,$B310>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B310,$B310>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B310,$B310>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B310,$B310>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B310,$B310>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B310,$B310>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B310,$B310>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B310,$B310>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B310,$B310>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B310,$B310>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,24,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B311,$B311>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B311,$B311>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B311,$B311>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B311,$B311>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B311,$B311>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B311,$B311>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B311,$B311>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B311,$B311>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B311,$B311>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B311,$B311>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B311,$B311>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B311,$B311>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B311,$B311>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B311,$B311>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B311,$B311>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B311,$B311>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B311,$B311>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B311,$B311>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B311,$B311>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B311,$B311>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B311,$B311>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B311,$B311>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B311,$B311>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B311,$B311>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B311,$B311>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B311,$B311>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B311,$B311>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B311,$B311>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B311,$B311>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B311,$B311>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B311,$B311>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B311,$B311>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B311,$B311>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B311,$B311>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B311,$B311>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B311,$B311>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B311,$B311>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B311,$B311>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B311,$B311>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B311,$B311>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,25,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B312,$B312>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B312,$B312>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B312,$B312>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B312,$B312>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B312,$B312>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B312,$B312>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B312,$B312>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B312,$B312>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B312,$B312>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B312,$B312>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B312,$B312>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B312,$B312>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B312,$B312>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B312,$B312>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B312,$B312>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B312,$B312>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B312,$B312>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B312,$B312>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B312,$B312>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B312,$B312>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B312,$B312>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B312,$B312>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B312,$B312>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B312,$B312>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B312,$B312>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B312,$B312>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B312,$B312>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B312,$B312>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B312,$B312>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B312,$B312>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B312,$B312>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B312,$B312>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B312,$B312>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B312,$B312>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B312,$B312>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B312,$B312>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B312,$B312>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B312,$B312>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B312,$B312>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B312,$B312>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,26,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B313,$B313>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B313,$B313>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B313,$B313>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B313,$B313>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B313,$B313>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B313,$B313>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B313,$B313>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B313,$B313>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B313,$B313>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B313,$B313>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B313,$B313>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B313,$B313>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B313,$B313>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B313,$B313>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B313,$B313>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B313,$B313>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B313,$B313>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B313,$B313>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B313,$B313>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B313,$B313>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B313,$B313>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B313,$B313>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B313,$B313>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B313,$B313>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B313,$B313>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B313,$B313>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B313,$B313>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B313,$B313>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B313,$B313>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B313,$B313>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B313,$B313>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B313,$B313>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B313,$B313>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B313,$B313>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B313,$B313>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B313,$B313>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B313,$B313>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B313,$B313>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B313,$B313>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B313,$B313>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,27,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B314,$B314>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B314,$B314>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B314,$B314>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B314,$B314>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B314,$B314>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B314,$B314>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B314,$B314>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B314,$B314>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B314,$B314>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B314,$B314>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B314,$B314>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B314,$B314>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B314,$B314>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B314,$B314>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B314,$B314>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B314,$B314>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B314,$B314>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B314,$B314>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B314,$B314>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B314,$B314>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B314,$B314>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B314,$B314>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B314,$B314>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B314,$B314>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B314,$B314>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B314,$B314>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B314,$B314>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B314,$B314>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B314,$B314>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B314,$B314>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B314,$B314>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B314,$B314>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B314,$B314>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B314,$B314>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B314,$B314>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B314,$B314>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B314,$B314>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B314,$B314>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B314,$B314>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B314,$B314>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,28,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B315,$B315>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B315,$B315>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B315,$B315>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B315,$B315>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B315,$B315>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B315,$B315>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B315,$B315>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B315,$B315>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B315,$B315>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B315,$B315>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B315,$B315>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B315,$B315>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B315,$B315>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B315,$B315>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B315,$B315>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B315,$B315>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B315,$B315>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B315,$B315>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B315,$B315>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B315,$B315>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B315,$B315>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B315,$B315>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B315,$B315>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B315,$B315>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B315,$B315>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B315,$B315>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B315,$B315>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B315,$B315>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B315,$B315>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B315,$B315>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B315,$B315>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B315,$B315>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B315,$B315>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B315,$B315>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B315,$B315>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B315,$B315>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B315,$B315>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B315,$B315>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B315,$B315>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B315,$B315>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,29,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B316,$B316>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B316,$B316>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B316,$B316>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B316,$B316>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B316,$B316>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B316,$B316>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B316,$B316>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B316,$B316>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B316,$B316>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B316,$B316>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B316,$B316>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B316,$B316>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B316,$B316>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B316,$B316>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B316,$B316>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B316,$B316>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B316,$B316>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B316,$B316>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B316,$B316>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B316,$B316>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B316,$B316>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B316,$B316>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B316,$B316>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B316,$B316>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B316,$B316>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B316,$B316>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B316,$B316>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B316,$B316>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B316,$B316>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B316,$B316>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B316,$B316>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B316,$B316>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B316,$B316>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B316,$B316>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B316,$B316>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B316,$B316>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B316,$B316>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B316,$B316>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B316,$B316>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B316,$B316>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,30,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B317,$B317>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B317,$B317>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B317,$B317>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B317,$B317>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B317,$B317>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B317,$B317>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B317,$B317>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B317,$B317>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B317,$B317>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B317,$B317>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B317,$B317>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B317,$B317>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B317,$B317>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B317,$B317>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B317,$B317>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B317,$B317>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B317,$B317>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B317,$B317>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B317,$B317>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B317,$B317>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B317,$B317>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B317,$B317>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B317,$B317>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B317,$B317>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B317,$B317>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B317,$B317>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B317,$B317>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B317,$B317>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B317,$B317>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B317,$B317>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B317,$B317>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B317,$B317>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B317,$B317>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B317,$B317>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B317,$B317>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B317,$B317>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B317,$B317>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B317,$B317>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B317,$B317>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B317,$B317>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,31,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B318,$B318>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B318,$B318>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B318,$B318>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B318,$B318>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B318,$B318>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B318,$B318>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B318,$B318>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B318,$B318>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B318,$B318>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B318,$B318>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B318,$B318>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B318,$B318>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B318,$B318>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B318,$B318>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B318,$B318>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B318,$B318>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B318,$B318>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B318,$B318>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B318,$B318>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B318,$B318>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B318,$B318>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B318,$B318>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B318,$B318>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B318,$B318>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B318,$B318>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B318,$B318>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B318,$B318>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B318,$B318>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B318,$B318>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B318,$B318>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B318,$B318>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B318,$B318>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B318,$B318>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B318,$B318>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B318,$B318>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B318,$B318>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B318,$B318>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B318,$B318>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B318,$B318>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B318,$B318>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,32,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B319,$B319>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B319,$B319>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B319,$B319>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B319,$B319>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B319,$B319>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B319,$B319>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B319,$B319>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B319,$B319>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B319,$B319>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B319,$B319>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B319,$B319>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B319,$B319>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B319,$B319>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B319,$B319>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B319,$B319>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B319,$B319>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B319,$B319>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B319,$B319>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B319,$B319>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B319,$B319>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B319,$B319>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B319,$B319>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B319,$B319>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B319,$B319>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B319,$B319>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B319,$B319>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B319,$B319>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B319,$B319>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B319,$B319>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B319,$B319>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B319,$B319>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B319,$B319>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B319,$B319>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B319,$B319>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B319,$B319>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B319,$B319>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B319,$B319>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B319,$B319>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B319,$B319>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B319,$B319>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,33,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B320,$B320>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B320,$B320>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B320,$B320>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B320,$B320>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B320,$B320>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B320,$B320>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B320,$B320>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B320,$B320>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B320,$B320>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B320,$B320>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B320,$B320>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B320,$B320>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B320,$B320>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B320,$B320>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B320,$B320>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B320,$B320>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B320,$B320>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B320,$B320>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B320,$B320>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B320,$B320>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B320,$B320>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B320,$B320>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B320,$B320>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B320,$B320>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B320,$B320>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B320,$B320>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B320,$B320>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B320,$B320>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B320,$B320>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B320,$B320>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B320,$B320>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B320,$B320>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B320,$B320>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B320,$B320>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B320,$B320>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B320,$B320>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B320,$B320>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B320,$B320>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B320,$B320>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B320,$B320>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,34,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B321,$B321>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B321,$B321>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B321,$B321>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B321,$B321>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B321,$B321>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B321,$B321>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B321,$B321>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B321,$B321>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B321,$B321>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B321,$B321>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B321,$B321>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B321,$B321>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B321,$B321>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B321,$B321>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B321,$B321>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B321,$B321>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B321,$B321>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B321,$B321>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B321,$B321>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B321,$B321>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B321,$B321>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B321,$B321>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B321,$B321>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B321,$B321>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B321,$B321>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B321,$B321>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B321,$B321>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B321,$B321>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B321,$B321>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B321,$B321>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B321,$B321>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B321,$B321>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B321,$B321>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B321,$B321>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B321,$B321>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B321,$B321>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B321,$B321>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B321,$B321>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B321,$B321>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B321,$B321>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,35,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B322,$B322>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B322,$B322>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B322,$B322>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B322,$B322>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B322,$B322>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B322,$B322>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B322,$B322>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B322,$B322>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B322,$B322>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B322,$B322>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B322,$B322>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B322,$B322>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B322,$B322>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B322,$B322>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B322,$B322>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B322,$B322>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B322,$B322>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B322,$B322>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B322,$B322>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B322,$B322>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B322,$B322>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B322,$B322>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B322,$B322>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B322,$B322>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B322,$B322>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B322,$B322>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B322,$B322>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B322,$B322>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B322,$B322>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B322,$B322>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B322,$B322>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B322,$B322>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B322,$B322>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B322,$B322>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B322,$B322>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B322,$B322>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B322,$B322>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B322,$B322>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B322,$B322>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B322,$B322>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,36,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B323,$B323>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B323,$B323>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B323,$B323>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B323,$B323>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B323,$B323>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B323,$B323>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B323,$B323>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B323,$B323>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B323,$B323>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B323,$B323>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B323,$B323>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B323,$B323>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B323,$B323>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B323,$B323>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B323,$B323>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B323,$B323>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B323,$B323>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B323,$B323>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B323,$B323>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B323,$B323>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B323,$B323>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B323,$B323>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B323,$B323>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B323,$B323>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B323,$B323>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B323,$B323>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B323,$B323>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B323,$B323>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B323,$B323>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B323,$B323>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B323,$B323>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B323,$B323>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B323,$B323>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B323,$B323>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B323,$B323>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B323,$B323>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B323,$B323>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B323,$B323>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B323,$B323>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B323,$B323>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,37,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B324,$B324>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B324,$B324>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B324,$B324>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B324,$B324>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B324,$B324>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B324,$B324>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B324,$B324>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B324,$B324>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B324,$B324>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B324,$B324>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B324,$B324>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B324,$B324>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B324,$B324>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B324,$B324>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B324,$B324>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B324,$B324>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B324,$B324>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B324,$B324>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B324,$B324>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B324,$B324>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B324,$B324>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B324,$B324>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B324,$B324>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B324,$B324>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B324,$B324>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B324,$B324>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B324,$B324>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B324,$B324>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B324,$B324>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B324,$B324>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B324,$B324>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B324,$B324>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B324,$B324>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B324,$B324>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B324,$B324>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B324,$B324>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B324,$B324>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B324,$B324>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B324,$B324>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B324,$B324>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,38,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B325,$B325>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B325,$B325>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B325,$B325>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B325,$B325>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B325,$B325>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B325,$B325>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B325,$B325>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B325,$B325>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B325,$B325>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B325,$B325>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B325,$B325>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B325,$B325>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B325,$B325>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B325,$B325>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B325,$B325>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B325,$B325>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B325,$B325>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B325,$B325>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B325,$B325>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B325,$B325>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B325,$B325>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B325,$B325>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B325,$B325>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B325,$B325>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B325,$B325>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B325,$B325>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B325,$B325>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B325,$B325>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B325,$B325>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B325,$B325>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B325,$B325>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B325,$B325>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B325,$B325>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B325,$B325>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B325,$B325>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B325,$B325>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B325,$B325>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B325,$B325>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B325,$B325>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B325,$B325>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,39,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B326,$B326>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B326,$B326>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B326,$B326>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B326,$B326>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B326,$B326>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B326,$B326>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B326,$B326>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B326,$B326>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B326,$B326>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B326,$B326>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B326,$B326>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B326,$B326>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B326,$B326>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B326,$B326>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B326,$B326>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B326,$B326>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B326,$B326>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B326,$B326>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B326,$B326>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B326,$B326>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B326,$B326>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B326,$B326>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B326,$B326>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B326,$B326>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B326,$B326>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B326,$B326>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B326,$B326>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B326,$B326>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B326,$B326>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B326,$B326>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B326,$B326>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B326,$B326>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B326,$B326>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B326,$B326>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B326,$B326>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B326,$B326>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B326,$B326>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B326,$B326>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B326,$B326>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B326,$B326>='I3 Portfolio'!AQ$49),1,0)","v":0}]
[null,40,{"$f":"SUMPRODUCT(C$282:C$283,'I3 Portfolio'!D$65:D$66)*IF(AND(('I3 Portfolio'!D$50+'I3 Portfolio'!D$49-1)>=$B327,$B327>='I3 Portfolio'!D$49),1,0)","v":0},{"$f":"SUMPRODUCT(D$282:D$283,'I3 Portfolio'!E$65:E$66)*IF(AND(('I3 Portfolio'!E$50+'I3 Portfolio'!E$49-1)>=$B327,$B327>='I3 Portfolio'!E$49),1,0)","v":0},{"$f":"SUMPRODUCT(E$282:E$283,'I3 Portfolio'!F$65:F$66)*IF(AND(('I3 Portfolio'!F$50+'I3 Portfolio'!F$49-1)>=$B327,$B327>='I3 Portfolio'!F$49),1,0)","v":0},{"$f":"SUMPRODUCT(F$282:F$283,'I3 Portfolio'!G$65:G$66)*IF(AND(('I3 Portfolio'!G$50+'I3 Portfolio'!G$49-1)>=$B327,$B327>='I3 Portfolio'!G$49),1,0)","v":0},{"$f":"SUMPRODUCT(G$282:G$283,'I3 Portfolio'!H$65:H$66)*IF(AND(('I3 Portfolio'!H$50+'I3 Portfolio'!H$49-1)>=$B327,$B327>='I3 Portfolio'!H$49),1,0)","v":0},{"$f":"SUMPRODUCT(H$282:H$283,'I3 Portfolio'!I$65:I$66)*IF(AND(('I3 Portfolio'!I$50+'I3 Portfolio'!I$49-1)>=$B327,$B327>='I3 Portfolio'!I$49),1,0)","v":0},{"$f":"SUMPRODUCT(I$282:I$283,'I3 Portfolio'!J$65:J$66)*IF(AND(('I3 Portfolio'!J$50+'I3 Portfolio'!J$49-1)>=$B327,$B327>='I3 Portfolio'!J$49),1,0)","v":0},{"$f":"SUMPRODUCT(J$282:J$283,'I3 Portfolio'!K$65:K$66)*IF(AND(('I3 Portfolio'!K$50+'I3 Portfolio'!K$49-1)>=$B327,$B327>='I3 Portfolio'!K$49),1,0)","v":0},{"$f":"SUMPRODUCT(K$282:K$283,'I3 Portfolio'!L$65:L$66)*IF(AND(('I3 Portfolio'!L$50+'I3 Portfolio'!L$49-1)>=$B327,$B327>='I3 Portfolio'!L$49),1,0)","v":0},{"$f":"SUMPRODUCT(L$282:L$283,'I3 Portfolio'!M$65:M$66)*IF(AND(('I3 Portfolio'!M$50+'I3 Portfolio'!M$49-1)>=$B327,$B327>='I3 Portfolio'!M$49),1,0)","v":0},{"$f":"SUMPRODUCT(M$282:M$283,'I3 Portfolio'!N$65:N$66)*IF(AND(('I3 Portfolio'!N$50+'I3 Portfolio'!N$49-1)>=$B327,$B327>='I3 Portfolio'!N$49),1,0)","v":0},{"$f":"SUMPRODUCT(N$282:N$283,'I3 Portfolio'!O$65:O$66)*IF(AND(('I3 Portfolio'!O$50+'I3 Portfolio'!O$49-1)>=$B327,$B327>='I3 Portfolio'!O$49),1,0)","v":0},{"$f":"SUMPRODUCT(O$282:O$283,'I3 Portfolio'!P$65:P$66)*IF(AND(('I3 Portfolio'!P$50+'I3 Portfolio'!P$49-1)>=$B327,$B327>='I3 Portfolio'!P$49),1,0)","v":0},{"$f":"SUMPRODUCT(P$282:P$283,'I3 Portfolio'!Q$65:Q$66)*IF(AND(('I3 Portfolio'!Q$50+'I3 Portfolio'!Q$49-1)>=$B327,$B327>='I3 Portfolio'!Q$49),1,0)","v":0},{"$f":"SUMPRODUCT(Q$282:Q$283,'I3 Portfolio'!R$65:R$66)*IF(AND(('I3 Portfolio'!R$50+'I3 Portfolio'!R$49-1)>=$B327,$B327>='I3 Portfolio'!R$49),1,0)","v":0},{"$f":"SUMPRODUCT(R$282:R$283,'I3 Portfolio'!S$65:S$66)*IF(AND(('I3 Portfolio'!S$50+'I3 Portfolio'!S$49-1)>=$B327,$B327>='I3 Portfolio'!S$49),1,0)","v":0},{"$f":"SUMPRODUCT(S$282:S$283,'I3 Portfolio'!T$65:T$66)*IF(AND(('I3 Portfolio'!T$50+'I3 Portfolio'!T$49-1)>=$B327,$B327>='I3 Portfolio'!T$49),1,0)","v":0},{"$f":"SUMPRODUCT(T$282:T$283,'I3 Portfolio'!U$65:U$66)*IF(AND(('I3 Portfolio'!U$50+'I3 Portfolio'!U$49-1)>=$B327,$B327>='I3 Portfolio'!U$49),1,0)","v":0},{"$f":"SUMPRODUCT(U$282:U$283,'I3 Portfolio'!V$65:V$66)*IF(AND(('I3 Portfolio'!V$50+'I3 Portfolio'!V$49-1)>=$B327,$B327>='I3 Portfolio'!V$49),1,0)","v":0},{"$f":"SUMPRODUCT(V$282:V$283,'I3 Portfolio'!W$65:W$66)*IF(AND(('I3 Portfolio'!W$50+'I3 Portfolio'!W$49-1)>=$B327,$B327>='I3 Portfolio'!W$49),1,0)","v":0},{"$f":"SUMPRODUCT(W$282:W$283,'I3 Portfolio'!X$65:X$66)*IF(AND(('I3 Portfolio'!X$50+'I3 Portfolio'!X$49-1)>=$B327,$B327>='I3 Portfolio'!X$49),1,0)","v":0},{"$f":"SUMPRODUCT(X$282:X$283,'I3 Portfolio'!Y$65:Y$66)*IF(AND(('I3 Portfolio'!Y$50+'I3 Portfolio'!Y$49-1)>=$B327,$B327>='I3 Portfolio'!Y$49),1,0)","v":0},{"$f":"SUMPRODUCT(Y$282:Y$283,'I3 Portfolio'!Z$65:Z$66)*IF(AND(('I3 Portfolio'!Z$50+'I3 Portfolio'!Z$49-1)>=$B327,$B327>='I3 Portfolio'!Z$49),1,0)","v":0},{"$f":"SUMPRODUCT(Z$282:Z$283,'I3 Portfolio'!AA$65:AA$66)*IF(AND(('I3 Portfolio'!AA$50+'I3 Portfolio'!AA$49-1)>=$B327,$B327>='I3 Portfolio'!AA$49),1,0)","v":0},{"$f":"SUMPRODUCT(AA$282:AA$283,'I3 Portfolio'!AB$65:AB$66)*IF(AND(('I3 Portfolio'!AB$50+'I3 Portfolio'!AB$49-1)>=$B327,$B327>='I3 Portfolio'!AB$49),1,0)","v":0},{"$f":"SUMPRODUCT(AB$282:AB$283,'I3 Portfolio'!AC$65:AC$66)*IF(AND(('I3 Portfolio'!AC$50+'I3 Portfolio'!AC$49-1)>=$B327,$B327>='I3 Portfolio'!AC$49),1,0)","v":0},{"$f":"SUMPRODUCT(AC$282:AC$283,'I3 Portfolio'!AD$65:AD$66)*IF(AND(('I3 Portfolio'!AD$50+'I3 Portfolio'!AD$49-1)>=$B327,$B327>='I3 Portfolio'!AD$49),1,0)","v":0},{"$f":"SUMPRODUCT(AD$282:AD$283,'I3 Portfolio'!AE$65:AE$66)*IF(AND(('I3 Portfolio'!AE$50+'I3 Portfolio'!AE$49-1)>=$B327,$B327>='I3 Portfolio'!AE$49),1,0)","v":0},{"$f":"SUMPRODUCT(AE$282:AE$283,'I3 Portfolio'!AF$65:AF$66)*IF(AND(('I3 Portfolio'!AF$50+'I3 Portfolio'!AF$49-1)>=$B327,$B327>='I3 Portfolio'!AF$49),1,0)","v":0},{"$f":"SUMPRODUCT(AF$282:AF$283,'I3 Portfolio'!AG$65:AG$66)*IF(AND(('I3 Portfolio'!AG$50+'I3 Portfolio'!AG$49-1)>=$B327,$B327>='I3 Portfolio'!AG$49),1,0)","v":0},{"$f":"SUMPRODUCT(AG$282:AG$283,'I3 Portfolio'!AH$65:AH$66)*IF(AND(('I3 Portfolio'!AH$50+'I3 Portfolio'!AH$49-1)>=$B327,$B327>='I3 Portfolio'!AH$49),1,0)","v":0},{"$f":"SUMPRODUCT(AH$282:AH$283,'I3 Portfolio'!AI$65:AI$66)*IF(AND(('I3 Portfolio'!AI$50+'I3 Portfolio'!AI$49-1)>=$B327,$B327>='I3 Portfolio'!AI$49),1,0)","v":0},{"$f":"SUMPRODUCT(AI$282:AI$283,'I3 Portfolio'!AJ$65:AJ$66)*IF(AND(('I3 Portfolio'!AJ$50+'I3 Portfolio'!AJ$49-1)>=$B327,$B327>='I3 Portfolio'!AJ$49),1,0)","v":0},{"$f":"SUMPRODUCT(AJ$282:AJ$283,'I3 Portfolio'!AK$65:AK$66)*IF(AND(('I3 Portfolio'!AK$50+'I3 Portfolio'!AK$49-1)>=$B327,$B327>='I3 Portfolio'!AK$49),1,0)","v":0},{"$f":"SUMPRODUCT(AK$282:AK$283,'I3 Portfolio'!AL$65:AL$66)*IF(AND(('I3 Portfolio'!AL$50+'I3 Portfolio'!AL$49-1)>=$B327,$B327>='I3 Portfolio'!AL$49),1,0)","v":0},{"$f":"SUMPRODUCT(AL$282:AL$283,'I3 Portfolio'!AM$65:AM$66)*IF(AND(('I3 Portfolio'!AM$50+'I3 Portfolio'!AM$49-1)>=$B327,$B327>='I3 Portfolio'!AM$49),1,0)","v":0},{"$f":"SUMPRODUCT(AM$282:AM$283,'I3 Portfolio'!AN$65:AN$66)*IF(AND(('I3 Portfolio'!AN$50+'I3 Portfolio'!AN$49-1)>=$B327,$B327>='I3 Portfolio'!AN$49),1,0)","v":0},{"$f":"SUMPRODUCT(AN$282:AN$283,'I3 Portfolio'!AO$65:AO$66)*IF(AND(('I3 Portfolio'!AO$50+'I3 Portfolio'!AO$49-1)>=$B327,$B327>='I3 Portfolio'!AO$49),1,0)","v":0},{"$f":"SUMPRODUCT(AO$282:AO$283,'I3 Portfolio'!AP$65:AP$66)*IF(AND(('I3 Portfolio'!AP$50+'I3 Portfolio'!AP$49-1)>=$B327,$B327>='I3 Portfolio'!AP$49),1,0)","v":0},{"$f":"SUMPRODUCT(AP$282:AP$283,'I3 Portfolio'!AQ$65:AQ$66)*IF(AND(('I3 Portfolio'!AQ$50+'I3 Portfolio'!AQ$49-1)>=$B327,$B327>='I3 Portfolio'!AQ$49),1,0)","v":0}]

{"sheet":"Sheet1","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}