{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["GeneralInformation","RiskEstimation","RiskCurves","RiskDiscounting","CostEstimation","Evaluation","Colors","Loose Variables","Number Of Cost Factors","Cost Factors","DataPoints"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":6,"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":"GeneralInformation","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Information"]
[]
[]
[]
[]
[null,"General Information"]
[]
[null,"Project name",null,"Project x"]
[]
[null,"Company / Institution",null,"Sample Company"]
[]
[null,"Author",null,"John Sample"]
[]
[null,"Date",null,"01.01.2001"]
[]
[]
[null,"Planning details"]
[]
[null,"Planning horizon [years]",null,100]
[]
[null,"Discount rate",null,0.02]
[]
[null,"Currency",null,"€"]
[]
[null,"Currency unit",null,"[€]"]

{"sheet":"RiskEstimation","index":1,"n_rows":7,"n_cols":17,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Risk Estimation"]
[]
[]
[]
[null,"Strategy",null,"Scenarios",null,null,"Subscenarios",null,"Damage\r\nper (sub)scenario [€]",null,null,"Damage\r\nper scenario [€]",null,null,"Annual Risk\r\n[€/year]"]
[null,"ID","Name","Description","Return period\n[years]","Exceedence\nprobability","Description","Probability of subscenario given a specific scenario","lower\nestimate","mean\nestimate","upper\nestimate","lower\nestimate","mean\nestimate","upper\nestimate","lower\nestimate","mean\nestimate","upper\nestimate"]

{"sheet":"RiskCurves","index":2,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Risk Curves"]

{"sheet":"RiskDiscounting","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Risk Discounting"]

{"sheet":"CostEstimation","index":4,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost Estimation"]

{"sheet":"Evaluation","index":5,"n_rows":7,"n_cols":18,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Evaluation"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Strategy","Cumulated Discounted Risk [€]",null,null,"Cumulated Discounted Cost\r","Sum (Risk + Cost) [€]"]
[null,null,null,null,null,null,null,null,null,null,null,"lower estimate","mean estimate","upper estimate","[€]","lower estimate","mean estimate","upper estimate"]

{"sheet":"Colors","index":6,"n_rows":57,"n_cols":5,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
["Color","xlColor Index","R-value","G-value","B-Value"]
[null,1,0,0,0]
[null,2,255,255,255]
[null,3,255,0,0]
[null,4,0,255,0]
[null,5,0,0,255]
[null,6,255,255,0]
[null,7,255,0,255]
[null,8,0,255,255]
[null,9,128,0,0]
[null,10,0,128,0]
[null,11,0,0,128]
[null,12,128,128,0]
[null,13,128,0,128]
[null,14,0,128,128]
[null,15,192,192,192]
[null,16,128,128,128]
[null,17,153,153,255]
[null,18,153,51,102]
[null,19,255,255,204]
[null,20,204,255,255]
[null,21,102,0,102]
[null,22,255,128,128]
[null,23,0,102,204]
[null,24,204,204,255]
[null,25,0,0,128]
[null,26,255,0,255]
[null,27,255,255,0]
[null,28,0,255,255]
[null,29,128,0,128]
[null,30,128,0,0]
[null,31,0,128,128]
[null,32,0,0,255]
[null,33,0,204,255]
[null,34,204,255,255]
[null,35,204,255,204]
[null,36,255,255,153]
[null,37,153,204,255]
[null,38,255,153,204]
[null,39,204,153,255]
[null,40,255,204,153]
[null,41,51,102,255]
[null,42,51,204,204]
[null,43,153,204,0]
[null,44,255,204,0]
[null,45,255,153,0]
[null,46,255,102,0]
[null,47,102,102,153]
[null,48,150,150,150]
[null,49,0,51,102]
[null,50,51,153,102]
[null,51,0,51,0]
[null,52,51,51,0]
[null,53,153,51,0]
[null,54,153,51,102]
[null,55,51,51,153]
[null,56,51,51,51]

{"sheet":"Loose Variables","index":7,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Previous number of strategies:",0]

{"sheet":"Number Of Cost Factors","index":8,"n_rows":51,"n_cols":2,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[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]
[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]
[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]
[0,0]
[0,0]
[0,0]

{"sheet":"Cost Factors","index":9,"n_rows":1,"n_cols":4,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["One-time cost factors:",null,null,"Continious cost factors:"]

{"sheet":"DataPoints","index":10,"n_rows":2,"n_cols":8,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["mean estimate",null,null,"lower estimate",null,null,"upper estimate"]
["Exceedence Probability","Calculated Damage",null,"Exceedence Probability","Calculated Damage",null,"Exceedence Probability","Calculated Damage"]