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

{"sheet":"1","index":0,"n_rows":212,"n_cols":16,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Input 1","Input 2","Probability","InputProduct","Quarter assessment","Annual assessment","Random value","Consequences","Results","nSim","Confidence level","Quarter","Year"]
[null,null,null,null,null,null,null,{"$f":"SUM(H6:H100000)","v":106981.7},{"$f":"H5*4","v":427926.8},null,{"$f":"SUM(K6:K10000)","v":120770.5},null,100,0.95,{"$f":"PERCENTILE(L6:L1048576,N5)","v":122147.02499999999},{"$f":"O5*4","v":488588.1}]
[null,null,null,100,12,{"$f":"IF(E6>=4,0.95,E6/4)","v":0.95},{"$f":"IF(E6>4,D6*E6/4,D6)","v":300},{"$f":"F6*G6","v":285},null,{"$f":"IF(RAND()>F6,0,1)","v":1},{"$f":"J6*G6","v":300},107391.5]
[null,null,null,200,3,0.75,200,150,null,0,{"$f":"J7*G7","v":0},111193.5]
[null,null,null,20,5,0.95,25,23.75,null,1,25,114074.5]
[null,null,null,3000,0.5,0.125,3000,375,null,1,3000,107893.5]
[null,null,null,60,0.125,3.125E-2,60,1.875,null,0,0,114664.5]
[null,null,null,188,1,0.25,188,47,null,0,0,111043.5]
[null,null,null,11666,1,0.25,11666,2916.5,null,1,11666,107528.5]
[null,null,null,1400,1,0.25,1400,350,null,0,0,88729.5]
[null,null,null,300,1,0.25,300,75,null,0,0,111103.5]
[null,null,null,111,1,0.25,111,27.75,null,0,0,104605.5]
[null,null,null,1255,12,0.95,3765,3576.75,null,1,3765,96769.5]
[null,null,null,500,2,0.5,500,250,null,1,500,107684.5]
[null,null,null,10,2,0.5,10,5,null,1,10,91892.5]
[null,null,null,200,2,0.5,200,100,null,0,0,104550]
[null,null,null,4000,2,0.5,4000,2000,null,0,0,118925.5]
[null,null,null,5000,3,0.75,5000,3750,null,1,5000,118371.5]
[null,null,null,50,3,0.75,50,37.5,null,1,50,104478.5]
[null,null,null,456,3,0.75,456,342,null,1,456,121771.5]
[null,null,null,780,3,0.75,780,585,null,0,0,126538.5]
[null,null,null,800,3,0.75,800,600,null,1,800,112717.5]
[null,null,null,500,4,0.95,500,475,null,1,500,101394.5]
[null,null,null,400,4,0.95,400,380,null,1,400,118440.5]
[null,null,null,200,4,0.95,200,190,null,1,200,117215.5]
[null,null,null,100,4,0.95,100,95,null,0,0,83654.5]
[null,null,null,100,4,0.95,100,95,null,0,0,106934.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,110134.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,89834.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,106678.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,122671.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,105234.5]
[null,null,null,100,5,0.95,125,118.75,null,1,125,108724.5]
[null,null,null,3000,6,0.95,4500,4275,null,1,4500,107918.5]
[null,null,null,144,6,{"$f":"IF(E38>=4,0.95,E38/4)","v":0.95},{"$f":"IF(E38>4,D38*E38/4,D38)","v":216},205.2,null,{"$f":"IF(RAND()>F38,0,1)","v":1},216,102978.5]
[null,null,null,155,6,0.95,232.5,220.875,null,1,232.5,107020.5]
[null,null,null,1000,6,0.95,1500,1425,null,1,1500,86823.5]
[null,null,null,900,6,0.95,1350,1282.5,null,1,1350,106174.5]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,106325]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,107189.5]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,113884.5]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,113145.5]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,104829.5]
[null,null,null,900,7,0.95,1575,1496.25,null,1,1575,102549.5]
[null,null,null,500,8,0.95,1000,950,null,1,1000,108099.5]
[null,null,null,5000,8,0.95,10000,9500,null,1,10000,107695.5]
[null,null,null,10000,8,0.95,20000,19000,null,1,20000,108146]
[null,null,null,10000,8,0.95,20000,19000,null,1,20000,109517.5]
[null,null,null,10000,9,0.95,22500,21375,null,1,22500,102869.5]
[null,null,null,100,9,0.95,225,213.75,null,1,225,122135.5]
[null,null,null,200,9,0.95,450,427.5,null,1,450,107893.5]
[null,null,null,300,9,0.95,675,641.25,null,1,675,104797.5]
[null,null,null,400,9,0.95,900,855,null,0,0,103510.5]
[null,null,null,500,10,0.95,1250,1187.5,null,1,1250,116062.5]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(RAND()>F58,0,1)","v":0},0,112918]
[null,null,null,null,null,null,null,null,null,0,0,122366]
[null,null,null,null,null,null,null,null,null,0,0,110232.5]
[null,null,null,null,null,null,null,null,null,0,0,104328.5]
[null,null,null,null,null,null,null,null,null,0,0,111304.5]
[null,null,null,null,null,null,null,null,null,0,0,115646.5]
[null,null,null,null,null,null,null,null,null,0,0,111424.5]
[null,null,null,null,null,null,null,null,null,0,0,110523.5]
[null,null,null,null,null,null,null,null,null,0,0,107700.5]
[null,null,null,null,null,null,null,null,null,0,0,119484.5]
[null,null,null,null,null,null,null,null,null,0,0,118752]
[null,null,null,null,null,null,null,null,null,0,0,110404.5]
[null,null,null,null,null,null,null,null,null,0,0,118854.5]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J71*G71","v":0},111785.5]
[null,null,null,null,null,null,null,null,null,0,0,91128.5]
[null,null,null,null,null,null,null,null,null,0,0,96494.5]
[null,null,null,null,null,null,null,null,null,0,0,106060.5]
[null,null,null,null,null,null,null,null,null,0,0,105854.5]
[null,null,null,null,null,null,null,null,null,0,0,102782.5]
[null,null,null,null,null,null,null,null,null,0,0,105109.5]
[null,null,null,null,null,null,null,null,null,0,0,82574.5]
[null,null,null,null,null,null,null,null,null,0,0,107652]
[null,null,null,null,null,null,null,null,null,0,0,108819.5]
[null,null,null,null,null,null,null,null,null,0,0,99159.5]
[null,null,null,null,null,null,null,null,null,0,0,114324.5]
[null,null,null,null,null,null,null,null,null,0,0,108633.5]
[null,null,null,null,null,null,null,null,null,0,0,111424.5]
[null,null,null,null,null,null,null,null,null,0,0,117730.5]
[null,null,null,null,null,null,null,null,null,0,0,124815.5]
[null,null,null,null,null,null,null,null,null,0,0,106778.5]
[null,null,null,null,null,null,null,null,null,0,0,110168.5]
[null,null,null,null,null,null,null,null,null,0,0,110192.5]
[null,null,null,null,null,null,null,null,null,0,0,117458.5]
[null,null,null,null,null,null,null,null,null,0,0,122884.5]
[null,null,null,null,null,null,null,null,null,0,0,111442]
[null,null,null,null,null,null,null,null,null,0,0,106545.5]
[null,null,null,null,null,null,null,null,null,0,0,103843.5]
[null,null,null,null,null,null,null,null,null,0,0,110687.5]
[null,null,null,null,null,null,null,null,null,0,0,116915.5]
[null,null,null,null,null,null,null,null,null,0,0,70893.5]
[null,null,null,null,null,null,null,null,null,0,0,108058.5]
[null,null,null,null,null,null,null,null,null,0,0,107331]
[null,null,null,null,null,null,null,null,null,0,0,113278.5]
[null,null,null,null,null,null,null,null,null,0,0,100560.5]
[null,null,null,null,null,null,null,null,null,0,0,112093.5]
[null,null,null,null,null,null,null,null,null,0,0,90987.5]
[null,null,null,null,null,null,null,null,null,0,0,95070.5]
[null,null,null,null,null,null,null,null,null,0,0,110894.5]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(RAND()>F122,0,1)","v":0},0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J135*G135","v":0}]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J199*G199","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]