{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["1stOpen","Bul","Chart2","Practice1","File","Sheet1","INTRO","List","practice2"],"not_rendered":{"charts":8,"images":43,"macros":1,"external_links":1,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Chart2","index":2,"reason":"not_a_worksheet"}],"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":"1stOpen","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,1,21,2],[15,7,15,15],[18,0,18,8],[44,0,44,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," PROFESSIONAL VERSION 8R-CI Program© COMPLEX SOFTWARE PACKAGE Project  Start [."]
[]
[null,null,"Remain",5]
[]
[]
[]
[]
["       \u0086  "]
["       \u0086     This file is generated for online use only.  Any distribution or reproduction of this program Excel file in whole or in part, or the divulgence of any of its contents is expressly prohibited."]
["       \u0086     It's professional version on in which all editing functions have been enabled.  You will  be able to make changes to it.  The program is protected from potentially malicious virus attack. "]
["       \u0086     We provide this basic program software for operation without warranty, if you make changes, either expressed or implied. This includes, but is not limited to, the implied warranties of"]
["       \u0086     fitness for a particular purpose. It assumes that you are not familiar with the programming language that is being applied. Our support team can help explain the functionality of every"]
["       \u0086     particular procedure and they can modify thes version to provide added functionality or construct procedures to meet your specific requirements. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click Continue Ø   to go on."]

{"sheet":"Bul","index":1,"n_rows":33,"n_cols":88,"rows_kept":33,"cut":false,"hidden":false,"merged":[[11,7,12,8],[28,23,29,23],[21,24,27,29],[28,24,29,30],[28,0,28,8],[23,0,24,0],[23,2,23,3],[18,22,21,22],[25,22,27,22],[17,24,20,29],[21,9,21,21],[16,9,16,21],[18,9,18,21],[19,9,19,21],[20,9,20,21],[11,0,12,0],[0,11,1,21],[17,9,17,21],[5,24,5,29],[10,24,10,29],[8,26,9,26],[0,22,11,22],[12,22,16,22],[4,24,4,29],[11,23,12,23],[6,24,6,30],[11,24,15,29],[12,9,12,21],[13,9,13,21],[14,9,14,21],[15,9,15,21],[8,11,8,13]]}
[0,null,null,1.86,"RA-R",null,null,"PT-R","PT-S","o Max Ratio",1,"    FIRST INSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column \"C\"","Column \"D\""]
[0,6,null,null,1.2,null,null,null,8,"l Max Score",8,null,null,null,null,null,null,null,null,null,null,null,null,"|",null,null,"MANUAL",null,null,"more",null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[0,null,null,null,1.1000000000000001,null,null,null,10,2," Look the 8-factor model on the left; select a Factor, e.g.l  on the the graph matrix below. То make quantitative assessment fix a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(supposed you're familiar with the general description)",null,null,null,null,8]
[null,null,null,null,1.1000000000000001,null,null,null,10,1," Score of this Factor from 1 to 10 by \u0081 \u0080   Spin Button (ActiveX Control). Click the appropriate button bearing the same althabe-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click the Shield left to start. Follow the instructions of the messages.",null,null,null,null,10]
[null,null,null,null,1.2,null,null,null,9,3," tic index (\"l \")  to enter the assessment in the Factor's Cell (C14). Do the same for the next 7 Factors. The same procedure",null,null,null,null,null,null,null,null,null,null,null,null,"1)","Click the graph (or the associated to it button right) to select the purpose of your assessment",null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null," referes to the Personality Traite assessment - the idea of a quality assessment (to see it click the chart or the button on it).",null,null,null,null,null,null,null,null,null,null,null,null,null,"purpose of the assessment - Risk or Personality Traits."]
[null,null,null,"I'd suggest you to visit Investopedia ",1.2,null,null,null,9,5," \u0088  Fill in your name, or select it from drop-down list",null,null,null," \u0088\u0088   Brief annotation - outline of the project",null,null,null,null,null,null,null,null,"2)","Select Score by the Spin Button and Ratio by Scroll Bar for each of",null,null,null,null,null,null,9]
[{"$f":"C14","v":0},{"$f":"C15","v":0},null,null,1,null,null,1,10,10,null,"IIC",null,null,null,null,null,null,null,null,null,null,null,null," the eight-factor model, shown on the graph left and push the",null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[{"$f":"C14","v":0},{"$f":"C15","v":0},{"$f":"C16","v":0},{"$f":"C17","v":0},{"$f":"C20","v":0},{"$f":"C20","v":0},{"$f":"C21","v":0},{"$f":"C22","v":0},9,4,"\u0086",null,null,null,"\u0085  Write here your name if operate as assessor",null,null,null,null,null,null,null,null,null,"respective button.",null,"Important ↓",null,null,null,null,9]
[{"$f":"D14*C14","v":0},{"$f":"D15*C15","v":0},{"$f":"D16*C16","v":0},{"$f":"D17*C17","v":0},{"$f":"D19*C19","v":0},{"$f":"D20*C20","v":0},{"$f":"D21*C21","v":0},{"$f":"D22*C22","v":0},9,7,null,null,null,null,"PREFABRICATED HOUSES and HALLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,{"$f":"D15","v":0},{"$f":"D16","v":0},null,null,{"$f":"D20","v":0},{"$f":"D21","v":0},null,null,{"$f":"IF(E24>B24,E24,\"\")","v":""},null,null,null,null,null,null,null,"CLOBAL STEEL Ltd.",null,null,null,null,null,"3)","Final quantitative assessment is the relative Ratio of impact of each Factor over the total level of risk (RA) orpersonality (PT). Move the Scroll Bar (to the right of the operating matrix). Cell H18 changes its value from 0.05 up to 1.2 only and shows the amendments of Critical Ratio. When select the desired value, just push the relevant button with the same index as the Score."]
[{"$f":"IF(A1=1,\"G\",\"F\")","v":"F"},"Assessment","Score","Ô  Impact of Factor",null,null,"Relative","Current Ratio",null,"Please Note:","OCFCS below means Online Cash-Flow Control System. It is for control during the loan repayment period (Recommended to purchase it)",null,null,null,null,null,null,null,null,null,null,null,null,"Note.","The ready assessment, that you have made, is doubled on Sheet Practce1 in OPERATING FORM. From there, you can save your RA data in a selected sub-matrix as you click the button \"Complete\" of the sub-matrix. There are four groups of submatrices. The project company operators slect sub-matricrs from the first Group \"A\". They proceed first without having preliminary information how other groups would assess the situation. Push        to clean up the submat- rix. To deleat all system data click the button on the left-top corner."]
[null,"Factor↓ .","Risk","Ratio Ó","Extent","r","Level",null,null,"Advisable margins of scoring of the assessments depending on availability of OCFCS, category of investor, type of the business, etc."]
[1,null,null,null,{"$f":"C14*D14","v":0},"l  od",{"$f":"E14*E15/2","v":0},null,null,"l . OCFCS not available: If you are a strategic or hands-on investor, assess with ❹ or ❺. If you are an angel     or venture capitalist, rate between ❼ and ❿.           l . OCFCS is available: Select ❶ or ❷, but control weekly or monthly buz/action plan; if you find drop of \"Cash\" graph, download the accounting documents. "]
[3,null,null,null,{"$f":"C15*D15","v":0},"d oc",{"$f":"E15*E16/2","v":0},null,null,"d . OCFCS not available: If you are a strategic or hands-on investor, assess with  to ❹ or ❺.  If you are angel  or venture capitalist, rate between ❻ and ❽.           d . OCFCS is available: Select ❶ or ❷, but control weekly or monthly buz/action plan; if you find drop of \"Cash\" graph, download the accounting documents. "]
[5,null,null,null,{"$f":"C16*D16","v":0},"c  oe",{"$f":"E16*E17/2","v":0},null,null,"e . If the business is in the field of Renewables, drug industry, select ❶ or ❷; if it produces other or is in the service field, select ❸ to ❼. If OCFCS is not available, increase all scoring by ③ points Û  .  Manage currently the deceision making body and immediately implement financial monitoring system."]
[7,null,null,null,{"$f":"C17*D17","v":0},"l  oe",{"$f":"E14*E17/2","v":0},null,1.5,"c . If the investment is inside US and EU, select ⓪; if it's overseass, and if  you are a strategic or hands-on investor, assess with  to ❹ or ❺. If you are an angel investor or venture capitalist, rate between ❼ and ❾. Larger investment, higher scorling.",null,null,null,null,null,null,null,null,null,null,null,null,null,"4)","Group D's sub-matices are intended for PT assessment data only."]
[null,null,null,null,null,null,null,{"$f":"I19/100","v":1.2},{"$f":"H18","v":1.2},"×  Update here the General Critical Ratioþ  for any risk impact and posterior probabilities for specific events of each risk Factor.",null,null,null,null,null,null,null,null,null,null,null,null,null,"5)","This product is developed for achievement of total level of the risk assessment in order to be possible its further management. The mainstreaming indication are the critical levels of (i) total  RA, indicated with M, and (ii) PT of the decision maker, indicat-ed with M,  which significantly affects over the operational risk (o ) of the analyzed business venture, here indicated with  →  →"]
[2,null,null,null,{"$f":"C19*D19","v":0},"i op",{"$f":"E19*E20/2","v":0},null,120,"i . In borrowed funds, if the credit agreement stipulates fixd ann. interest - ❶, if flowting - ❺, but finally conform it with the rating of the credit bank."]
[4,null,null,null,{"$f":"C20*D20","v":0},"p ob",{"$f":"E20*E21/2","v":0},null,null,"o .Depends on internal procedures, system and people. It's human risk. For type of idustry and business climat take Scores ❶ or ❷ for investment deceisions.            Select Ratio < ❶ for industry with lower human interaction, and > ❶ < ❷ for higher. For both, when is all over here change the mode and run Personality Traits. "]
[6,null,null,null,{"$f":"C21*D21","v":0},"b oo",{"$f":"E21*E22/2","v":0},null,null,"p . If the investment is inside US and EU, select ⓪; if it's overseass, and if  you are a strategic or hands-on investor, rate between ❺ and ❾. In Africa - firmly and without hesitation ❿.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N"]
[8,null,null,null,{"$f":"C22*D22","v":0},"i ob",{"$f":"E22*E19/2","v":0},null,null,"b . OCFCS not available: If you are a strategic or hands-on investor, rate between ❹ and ❻. If you are angel or venture capitalist, rate between ❻ and ❾.           b. OCFCS is available: Rate between ❶ and ❹, but control weekly or monthly bus/action plan; if you find drop of \"Cash\" graph, intervent in managment now. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"6)","The above critical levels are: (i) for total RA―it is rounded to 6; the average sum in column \"Relative level\" of mutually interac-ting each other all risk factors, each on the critical levels, Score 8 (1 to 10), multiplied by the maximum Ratio 1.20. (Cell G24);      (ii) for PT it is made in column \"Extent\" from еаch risk Factor = 8 multiplied by Ratios, round down to 6."]
["Assess personality traits - see more >",null,{"$f":"(SUM(C14:C17)+SUM(C19:C22))/8","v":0},{"$f":"(SUM(D14:D17)+SUM(D19:D22))/8","v":0},null,"Total:",{"$f":"SUM(G14:G22)","v":0}]
[null,6,"With impact [ ",null,{"$f":"((SUM(E19:E22)+SUM(E14:E17)))/9.3","v":0},"Level:",{"$f":"G23/52","v":0},"> Risk"]
[]
[null,null,null,null,null,null,null,null,"About online control: ",null,null,null,null,null,null,null,null,null,null,null,null," Use the Button to close the file and protect it from demages  \u0080  ."]
[null,null,null,null,null,null,null,null,"• Incorporate the most accurate and transparent financials in the marketplace into your models;"]
[null,null,null,null,null,null,null,null,"• Make audit of numbers back to source documents with our robust \"click-through\" functionality."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7)","Recommendation. Use the buttoms (no tabs) to broese the worksheets."]
[]
[]
[]
[0]

{"sheet":"Practice1","index":3,"n_rows":68,"n_cols":48,"rows_kept":68,"cut":false,"hidden":false,"merged":[[59,0,59,1],[42,1,44,4],[31,11,31,12],[6,18,6,19],[19,18,19,19],[32,6,32,7],[56,4,57,5],[43,0,44,0],[16,0,18,1],[29,0,31,1],[6,0,6,1],[45,0,45,1],[16,18,17,18],[29,2,30,4],[45,6,45,7],[45,18,45,19],[44,15,44,16],[18,7,18,8],[45,14,45,15],[45,2,45,4],[27,4,28,4],[14,4,15,4],[40,4,41,4],[0,2,0,4],[6,14,6,15],[31,15,31,16],[19,14,19,15],[31,23,31,24],[5,19,5,20],[42,5,43,5],[29,5,30,5],[5,8,6,8],[0,18,0,20],[3,6,3,8],[5,11,5,12],[18,11,18,12],[19,10,19,11],[0,5,0,9],[1,5,1,9],[32,10,32,11],[32,14,32,15],[6,2,6,4],[32,18,32,19],[18,15,18,16],[29,18,30,18],[31,7,31,8],[29,22,30,22],[3,0,5,1],[2,5,6,5],[32,0,32,1],[1,40,1,47],[2,0,2,4],[32,34,32,35],[32,22,32,23],[32,30,32,31],[16,22,17,22],[16,26,17,26],[16,30,17,30],[16,34,17,34],[19,0,19,1],[19,6,19,7],[5,27,5,28],[19,22,19,23],[31,27,31,28],[31,31,31,32],[29,10,30,10],[19,2,19,4],[18,27,18,28],[19,26,19,27],[32,26,32,27],[2,6,2,9],[5,6,5,7],[18,2,18,4],[31,2,31,4],[31,19,31,20],[29,34,30,34],[45,34,45,35],[31,35,31,36],[19,34,19,35],[18,35,18,36],[16,3,17,4],[3,9,5,9],[45,10,45,11],[44,7,44,8],[45,30,45,31],[19,30,19,31],[45,26,45,27],[29,14,30,14],[18,23,18,24],[18,19,18,20],[6,22,6,23],[45,22,45,23],[44,23,44,24],[44,31,44,32],[18,31,18,32],[29,26,30,26],[29,30,30,30],[26,40,29,47],[30,40,34,47],[23,39,25,39],[2,37,2,38],[2,40,4,47],[44,41,45,41],[5,35,5,36],[19,40,25,47],[15,40,18,47],[11,40,14,47],[7,40,7,47],[8,40,10,47],[0,30,0,32],[0,22,0,24],[16,10,17,10],[16,14,17,14],[6,30,6,31],[6,34,6,35],[6,26,6,27],[5,40,6,47],[10,39,12,39],[6,10,6,11]]}
[0,{"$f":"IF(OR(G8>G12*A60,G9>G12*A60,G10>G12*A60,G11>G12*A60,G13>G12*A60,G14>G12*A60,G15>G12*A60,G16>G12*A60),\"Y\",\"N\")","v":"N"},null,null,null,"OPERATING",null,null,null,null,1,2,3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BRIEF",null,null,"more"]
[null,null,null,null,null,"FORM",null,null,null,null,null,{"$f":"M18","v":2.1301075268817207},{"$f":"Q18","v":0},{"$f":"U18","v":0},{"$f":"Y18","v":0},{"$f":"AC18","v":0},{"$f":"AG18","v":0},{"$f":"AK18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"● The OPERATING FORM presents the last financial risk assessment or personal traits of Operating matrix, Sheet \"Bul\". "]
[{"$f":"Bul!L8","v":"IIC"},null,null,null,null,"< Assessment Scoring","RISK or PERSONALITY   ?  .",null,null,null,{"$f":"H31","v":0},{"$f":"M31","v":0},{"$f":"Q31","v":0},{"$f":"U31","v":0},{"$f":"Y31","v":0},{"$f":"AC31","v":0},{"$f":"AG31","v":0},{"$f":"AK31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To",null,null,"●  Make the following: Store there each assessment as click button \"Complete\" of CONSECUTIVELY selected sub-matrix of groups \"A\", \"B\" or \"C\"—for risk assessment (RA), or \"D\"—for personality trait (PT). In each sub-matrix appears indication \"Risk\" or \"Person\" for oversight of your correct selection."]
["|  Group",null,"To Sheet File",null,null,null,"FORWARDING MATRIX",null,null,"TOTAL LEVEL",{"$f":"H44","v":0},{"$f":"M44","v":0},{"$f":"Q44","v":0},{"$f":"U44","v":0},{"$f":"Y44","v":0},{"$f":"AC44","v":0},{"$f":"AG44","v":0},{"$f":"AK44","v":0},null,null,null,null,null,null,null,null,null,{"$f":"J57","v":0},{"$f":"N57","v":0},{"$f":"R57","v":0},{"$f":"V57","v":0},{"$f":"Z57","v":0},{"$f":"AD57","v":0},{"$f":"AH57","v":0},{"$f":"AL57","v":0},null,null,"Risk Management"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H57","v":0},{"$f":"M57","v":0},{"$f":"Q57","v":0},{"$f":"U57","v":0},{"$f":"Y57","v":0},{"$f":"AC57","v":0},{"$f":"AG57","v":0},{"$f":"AK57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM17/100","v":2.1301075268817207E-2},{"$f":"AM30/100","v":0},{"$f":"AM43/100","v":0},{"$f":"AM58/100","v":0}]
[null,null,null,null,null,null,{"$f":"IF(I18>0,IF(AND(A1=1,J18>0),\"Risk\",\"Person\"),\"\")","v":"Person"},null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"●  Red digital code (the first figure is the number of the group) in the upper part of the sub-matrix indicates that it was correct completed for subsequent data processing."]
["A",null,"INSIDE EXPERTISE",null,null,null,"Ratio",1001,null,{"$f":"IF(J18>1,1,0)","v":0},1002,null,{"$f":"IF(N18>0,IF(AND(A1=1,N18>0),\"Risk\",\"Person\"),\"\")","v":"Person"},{"$f":"IF(N18>0,1,0)","v":1},1003,null,{"$f":"IF(R18>0,IF(AND(A1=1,R18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(R18>0,1,0)","v":0},1004,null,{"$f":"IF(V18>0,IF(AND(A1=1,V18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(V18>0,1,0)","v":0},1005,null,{"$f":"IF(Z18>0,IF(AND(A1=1,Z18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(Z18>0,1,0)","v":0},1006,null,{"$f":"IF(AD18>0,IF(AND(I1=1,AD18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AD18>0,1,0)","v":0},1007,null,{"$f":"IF(AH18>0,IF(AND(A1=1,AH18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AH18>1,1,0)","v":0},1008,null,{"$f":"IF(AL18>0,IF(AND(A1=1,AL18>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AL18>0,1,0)","v":0},{"$f":"N7+R7+V7+Z7+AD7+AH7+AL7","v":1}]
["l",null,"Lenders Capital Risk",null,null,{"$f":"Bul!$C$14","v":0},{"$f":"Bul!D14","v":0},{"$f":"Bul!E14","v":0},"l",{"$f":"H8*H9/2","v":0},1,0.9,{"$f":"K8*L8","v":0.9},{"$f":"M8*M9/2","v":0.54},null,null,{"$f":"O8*P8","v":0},{"$f":"Q8*Q9/2","v":0},null,null,{"$f":"S8*T8","v":0},{"$f":"U8*U9/2","v":0},null,null,{"$f":"W8*X8","v":0},{"$f":"Y8*Y9/2","v":0},null,null,{"$f":"AA8*AB8","v":0},{"$f":"AC8*AC9/2","v":0},null,null,{"$f":"AE8*AF8","v":0},{"$f":"AG8*AG9/2","v":0},null,null,{"$f":"AI8*AJ8","v":0},{"$f":"AK8*AK9/2","v":0},null,null,"●  Every group of sub-matrices has a sign appearing as follows: "]
["d",null,"Default Risk",null,null,{"$f":"Bul!$C$15","v":0},{"$f":"Bul!D15","v":0},{"$f":"Bul!E15","v":0},"d",{"$f":"H9*H10/2","v":0},1,1.2,{"$f":"K9*L9","v":1.2},{"$f":"M9*M10/2","v":0.03},null,null,{"$f":"O9*P9","v":0},{"$f":"Q9*Q10/2","v":0},null,null,{"$f":"S9*T9","v":0},{"$f":"U9*U10/2","v":0},null,null,{"$f":"W9*X9","v":0},{"$f":"Y9*Y10/2","v":0},null,null,{"$f":"AA9*AB9","v":0},{"$f":"AC9*AC10/2","v":0},null,null,{"$f":"AE9*AF9","v":0},{"$f":"AG9*AG10/2","v":0},null,null,{"$f":"AI9*AJ9","v":0},{"$f":"AK9*AK10/2","v":0},null,null,"‒ (A) INSITE EXPERTS―when the value of the average risk is higher then the critical one, 6; it provokes assignments of EXTERNAL ASSESSOR's expertises with ¬ indications."]
["e",null,"Economic Risk",null,null,{"$f":"Bul!$C$16","v":0},{"$f":"Bul!D16","v":0},{"$f":"Bul!E16","v":0},"e",{"$f":"H11*H10/2","v":0},1,0.05,{"$f":"K10*L10","v":0.05},{"$f":"M11*M10/2","v":8.0250000000000002E-2},null,null,{"$f":"O10*P10","v":0},{"$f":"Q11*Q10/2","v":0},null,null,{"$f":"S10*T10","v":0},{"$f":"U11*U10/2","v":0},null,null,{"$f":"W10*X10","v":0},{"$f":"Y11*Y10/2","v":0},null,null,{"$f":"AA10*AB10","v":0},{"$f":"AC11*AC10/2","v":0},null,null,{"$f":"AE10*AF10","v":0},{"$f":"AG11*AG10/2","v":0},null,null,{"$f":"AI10*AJ10","v":0},{"$f":"AK11*AK10/2","v":0}]
["c",null,"Currency Risk",null,null,{"$f":"Bul!$C$17","v":0},{"$f":"Bul!D17","v":0},{"$f":"Bul!E17","v":0},"c",{"$f":"H8*H11/2","v":0},3,1.07,{"$f":"K11*L11","v":3.21},{"$f":"M8*M11/2","v":1.4445000000000001},null,null,{"$f":"O11*P11","v":0},{"$f":"Q8*Q11/2","v":0},null,null,null,{"$f":"U8*U11/2","v":0},null,null,{"$f":"W11*X11","v":0},{"$f":"Y8*Y11/2","v":0},null,null,{"$f":"AA11*AB11","v":0},{"$f":"AC8*AC11/2","v":0},null,null,{"$f":"AE11*AF11","v":0},{"$f":"AG8*AG11/2","v":0},null,null,{"$f":"AI11*AJ11","v":0},{"$f":"AK8*AK11/2","v":0},null,"←Average"]
[null,null,null,null,null,null,{"$f":"Bul!C18","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"‒ (B) If at least one of EXTERNAL ASSESSOR's sub-matrices shows critical or over it total value of the risk, index ¬ appears. Assignment of INDEPENDENT AUDITS by Group D is then strictly recommended with the same alert indication ¬."]
["i",null,"Interest Rate Risk",null,null,{"$f":"Bul!$C$19","v":0},{"$f":"Bul!D19","v":0},{"$f":"Bul!E19","v":0},"i",{"$f":"H13*H14/2","v":0},5,0.05,{"$f":"K13*L13","v":0.25},{"$f":"M13*M14/2","v":0.125},null,null,{"$f":"O13*P13","v":0},{"$f":"Q13*Q14/2","v":0},null,null,{"$f":"S13*T13","v":0},{"$f":"U13*U14/2","v":0},null,null,{"$f":"W13*X13","v":0},{"$f":"Y13*Y14/2","v":0},null,null,{"$f":"AA13*AB13","v":0},{"$f":"AC13*AC14/2","v":0},null,null,{"$f":"AE13*AF13","v":0},{"$f":"AG13*AG14/2","v":0},null,null,{"$f":"AI13*AJ13","v":0},{"$f":"AK13*AK14/2","v":0}]
["p",null,"Political Risk",null,null,{"$f":"Bul!$C$20","v":0},{"$f":"Bul!D20","v":0},{"$f":"IF(AND($A$1=1,F14*G14>A60,AM46=0),Bul!E20,IF(AND(A1=1,Bul!G24>=A62,AM46>0),(F14*G14+AM58*AN54/100),Bul!G24))","v":0},"p",{"$f":"H14*H15/2","v":0},1,1,{"$f":"K14*L14","v":1},{"$f":"M14*M15/2","v":2.4},null,null,{"$f":"O14*P14","v":0},{"$f":"Q14*Q15/2","v":0},null,null,{"$f":"S14*T14","v":0},{"$f":"U14*U15/2","v":0},null,null,{"$f":"W14*X14","v":0},{"$f":"Y14*Y15/2","v":0},null,null,{"$f":"AA14*AB14","v":0},{"$f":"AC14*AC15/2","v":0},null,null,{"$f":"AE14*AF14","v":0},{"$f":"AG14*AG15/2","v":0},null,null,{"$f":"AI14*AJ14","v":0},{"$f":"AK14*AK15/2","v":0},"Σo",{"$f":"M14+Q14+U14+Y14+AC14+AG14+AK14","v":1}]
["b",null,"Reputation Risk",null,{"$f":"IF(OR($M$14>=A60,$Q$14,$U$14>=A60,$Y$14>=A60,$AC$14>=A60,$AG$14>=A60,AK14>=A60),\"N\",\"\")","v":""},{"$f":"Bul!$C$21","v":0},{"$f":"Bul!D21","v":0},{"$f":"Bul!E21","v":0},"b",{"$f":"H13*H16/2","v":0},4,1.2,{"$f":"K15*L15","v":4.8},{"$f":"M16*M13/2","v":1.05},null,null,{"$f":"O15*P15","v":0},{"$f":"Q16*Q13/2","v":0},null,null,{"$f":"S15*T15","v":0},{"$f":"U16*U13/2","v":0},null,null,{"$f":"W15*X15","v":0},{"$f":"Y16*Y13/2","v":0},null,null,{"$f":"AA15*AB15","v":0},{"$f":"AC16*AC13/2","v":0},null,null,{"$f":"AE15*AF15","v":0},{"$f":"AG16*AG13/2","v":0},null,null,{"$f":"AI15*AJ15","v":0},{"$f":"AK16*AK13/2","v":0},{"$f":"IF(AM7>0,AM16/AM7,0)","v":2.875},{"$f":"IF(AM7>0,AN14/AM7,0)","v":1}]
["o",null,"Operational Risk",null,null,{"$f":"Bul!$C$22","v":0},{"$f":"Bul!D22","v":0},{"$f":"Bul!E22","v":0},"o",{"$f":"H16*H15/2","v":0},7,1.2,{"$f":"K16*L16","v":8.4},{"$f":"M15*M16/2","v":20.16},null,null,{"$f":"O16*P16","v":0},{"$f":"Q15*Q16/2","v":0},null,null,{"$f":"S16*T16","v":0},{"$f":"U15*U16/2","v":0},null,null,{"$f":"W16*X16","v":0},{"$f":"Y15*Y16/2","v":0},null,null,{"$f":"AA16*AB16","v":0},{"$f":"AC15*AC16/2","v":0},null,null,{"$f":"AE16*AF16","v":0},{"$f":"AG15*AG16/2","v":0},null,null,{"$f":"AI16*AJ16","v":0},{"$f":"AK15*AK16/2","v":0},{"$f":"L18+P18+T18+X18+AB18+AF18+AJ18","v":2.875},null,"‒ (C) Regardless of the results of the above two group, in case that at least in one sub-matrix of any group there, the level of the operational risk is >=6 and the Ratio of its impact is => Cell A62 (0.75), then alert sign N will appear in the first left column."]
["| Group",null,null,null,null,{"$f":"Bul!A24","v":0},{"$f":"A60","v":6},{"$f":"SUM(H8:H16)/9.3","v":0},"Area:",{"$f":"Bul!G23","v":0},null,null,"Area:",{"$f":"SUM(N8:N16)","v":25.829750000000001},null,null,"Area:",{"$f":"SUM(R8:R16)","v":0},null,null,"Area:",{"$f":"SUM(V8:V16)","v":0},null,null,"Area:",{"$f":"SUM(Z8:Z16)","v":0},null,null,"Area:",{"$f":"SUM(AD8:AD16)","v":0},null,null,"Area:",{"$f":"SUM(AH8:AH16)","v":0},null,null,"Area:",{"$f":"SUM(AL8:AL16)","v":0},{"$f":"IF(AM7>0,AM18/AM7,0)","v":2.1301075268817207},{"$f":"IF(AM7>0,AN18/AM7,0)","v":0.48735377358490567}]
[null,null,null,null,null,null,"Σ risk factors:",{"$f":"Bul!C23","v":0},"Level:",{"$f":"Bul!G24","v":0},null,{"$f":"SUM(K8:K16)/8","v":2.875},{"$f":"SUM(M8:M16)/9.3","v":2.1301075268817207},{"$f":"N17/53","v":0.48735377358490567},null,{"$f":"SUM(O8:O16)/8","v":0},{"$f":"SUM(Q8:Q16)/9.3","v":0},{"$f":"R17/53","v":0},null,{"$f":"SUM(S8:S16)/8","v":0},{"$f":"SUM(U8:U16)/9.3","v":0},{"$f":"V17/53","v":0},null,{"$f":"SUM(W8:W16)/8","v":0},{"$f":"SUM(Y8:Y16)/9.3","v":0},{"$f":"Z17/53","v":0},null,{"$f":"SUM(AA8:AA16)/8","v":0},{"$f":"SUM(AC8:AC16)/9.3","v":0},{"$f":"AD17/53","v":0},null,{"$f":"SUM(AE8:AE16)/8","v":0},{"$f":"SUM(AG8:AG16)/9.3","v":0},{"$f":"AH17/53","v":0},null,{"$f":"SUM(AI8:AI16)/8","v":0},{"$f":"SUM(AK8:AK16)/9.3","v":0},{"$f":"AL17/53","v":0},{"$f":"M18+Q18+U18+Y18+AC18+AG18+AK18","v":2.1301075268817207},{"$f":"N18+R18+V18+Z18+AD18+AH18+AL18","v":0.48735377358490567}]
[null,null,"EXTERNAL",null,null,{"$f":"IF($AN$17>=$A$62,\"M\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average È"]
["B",null,"ASSESSORS",null,null,"Code:",2009,null,{"$f":"IF(J31>0,IF(AND(A1=1,J31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(J31>0,1,0)","v":0},2010,null,{"$f":"IF(N31>0,IF(AND(A1=1,N31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(N31>0,1,0)","v":0},2011,null,{"$f":"IF(R31>0,IF(AND(A1=1,R31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(R31>0,1,0)","v":0},2012,null,{"$f":"IF(V31>0,IF(AND(A1=1,V31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(V31>0,1,0)","v":0},2013,null,{"$f":"IF(Z31>0,IF(AND(A1=1,V31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(Z31>0,1,0)","v":0},2014,null,{"$f":"IF(AD31>0,IF(AND(A1=1,AD31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AD31>0,1,0)","v":0},2015,null,{"$f":"IF(AH31>0,IF(AND(A1=1,AH31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AH31>0,1,0)","v":0},2016,null,{"$f":"IF(AL31>0,IF(AND(A1=1,AL31>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AL31>0,1,0)","v":0},{"$f":"J20+N20+R20+V20+Z20+AD20+AH20+AL20","v":0},null,"●  INSIDE EXPERTS complete the scores of risk in the operating matrix (Sheet Bul) with assistance of external (our) assessor in the Group A's sub-matrices. If ¬ appears , then appoint exter-nal assessors. They complete Group B's sub-matrices. If ¬ appears again, that confirms the availability of high risk, and then appoint independent auditors―Group C's sub-matrices."]
["l",0,"Lenders Capital Risk",null,null,null,null,{"$f":"F21*G21","v":0},"l",{"$f":"H21*H22/2","v":0},null,null,{"$f":"K21*L21","v":0},{"$f":"M21*M22/2","v":0},null,null,{"$f":"O21*P21","v":0},{"$f":"Q21*Q22/2","v":0},null,null,{"$f":"S21*T21","v":0},{"$f":"U21*U22/2","v":0},null,null,{"$f":"W21*X21","v":0},{"$f":"Y21*Y22/2","v":0},null,null,{"$f":"AA21*AB21","v":0},{"$f":"AC21*AC22/2","v":0},null,null,null,null,null,null,{"$f":"AI21*AJ21","v":0},{"$f":"AK21*AK22/2","v":0}]
["d",0,"Default Risk",null,null,null,null,{"$f":"F22*G22","v":0},"d",{"$f":"H22*H23/2","v":0},null,null,{"$f":"K22*L22","v":0},{"$f":"M22*M23/2","v":0},null,null,{"$f":"O22*P22","v":0},{"$f":"Q22*Q23/2","v":0},null,null,{"$f":"S22*T22","v":0},{"$f":"U22*U23/2","v":0},null,null,{"$f":"W22*X22","v":0},{"$f":"Y22*Y23/2","v":0},null,null,{"$f":"AA22*AB22","v":0},{"$f":"AC22*AC23/2","v":0},null,null,null,null,null,null,{"$f":"AI22*AJ22","v":0},{"$f":"AK22*AK23/2","v":0}]
["e",0,"Economic Risk",null,null,null,null,{"$f":"F23*G23","v":0},"e",{"$f":"H24*H23/2","v":0},null,null,{"$f":"K23*L23","v":0},{"$f":"M24*M23/2","v":0},null,null,{"$f":"O23*P23","v":0},{"$f":"Q24*Q23/2","v":0},null,null,{"$f":"S23*T23","v":0},{"$f":"U24*U23/2","v":0},null,null,{"$f":"W23*X23","v":0},{"$f":"Y24*Y23/2","v":0},null,null,{"$f":"AA23*AB23","v":0},{"$f":"AC24*AC23/2","v":0},null,null,null,null,null,null,{"$f":"AI23*AJ23","v":0},{"$f":"AK24*AK23/2","v":0}]
["c",6,"Currency Risk",null,null,null,null,{"$f":"F24*G24","v":0},"c",{"$f":"H21*H24/2","v":0},null,null,{"$f":"K24*L24","v":0},{"$f":"M21*M24/2","v":0},null,null,{"$f":"O24*P24","v":0},{"$f":"Q21*Q24/2","v":0},null,null,{"$f":"S24*T24","v":0},{"$f":"U21*U24/2","v":0},null,null,{"$f":"X21*X23","v":0},{"$f":"Y21*Y24/2","v":0},null,null,{"$f":"AA24*AB24","v":0},{"$f":"AC21*AC24/2","v":0},null,null,null,null,null,null,{"$f":"AI24*AJ24","v":0},{"$f":"AK21*AK24/2","v":0},null,"←Average"]
[]
["i",null,"Interest Rate Risk",null,null,null,null,{"$f":"F26*G26","v":0},"i",{"$f":"H26*H27/2","v":0},null,null,{"$f":"K26*L26","v":0},{"$f":"M26*M27/2","v":0},null,null,{"$f":"O26*P26","v":0},{"$f":"Q26*Q27/2","v":0},null,null,{"$f":"S26*T26","v":0},{"$f":"U26*U27/2","v":0},null,null,{"$f":"W26*X26","v":0},{"$f":"Y26*Y27/2","v":0},null,null,{"$f":"AA26*AB26","v":0},{"$f":"AC26*AC27/2","v":0},null,null,null,null,null,null,{"$f":"AI26*AJ26","v":0},{"$f":"AK26*AK27/2","v":0}]
["p",null,"Political Risk",null,null,null,null,{"$f":"F27*G27","v":0},"p",{"$f":"H27*H28/2","v":0},null,null,{"$f":"K27*L27","v":0},{"$f":"M27*M28/2","v":0},null,null,{"$f":"O27*P27","v":0},{"$f":"Q27*Q28/2","v":0},null,null,{"$f":"S27*T27","v":0},{"$f":"U27*U28/2","v":0},null,null,{"$f":"W27*X27","v":0},{"$f":"Y27*Y28/2","v":0},null,null,{"$f":"AA27*AB27","v":0},{"$f":"AC27*AC28/2","v":0},null,null,null,null,null,null,{"$f":"AI27*AJ27","v":0},{"$f":"AK27*AK28/2","v":0},"Σo",{"$f":"H27+M27+Q27+U27+Y27+AC27+AG27+AK27","v":0},"●  The appearing of alert ¬ indicates that the PT assessment is achieved the critical value or above it. N in the row of the operational risk at any group means that making PT's INDEPEN-DENT EVALUATION is strictly recommended."]
["b",null,"Reputation Risk",null,{"$f":"IF(OR($M$16>=A60,$Q$16,$U$16>=A60,$Y$16>=A60,$AC$16>=A60,$AG$16>=A60,AK27>=A60),\"N\",\"\")","v":"N"},null,null,{"$f":"F28*G28","v":0},"b",{"$f":"H29*H26/2","v":0},null,null,{"$f":"K28*L28","v":0},{"$f":"M29*M26/2","v":0},null,null,{"$f":"O28*P28","v":0},{"$f":"Q29*Q26/2","v":0},null,null,{"$f":"S28*T28","v":0},{"$f":"U29*U26/2","v":0},null,null,{"$f":"W28*X28","v":0},{"$f":"Y29*Y26/2","v":0},null,null,{"$f":"AA28*AB28","v":0},{"$f":"AC29*AC26/2","v":0},null,null,null,null,null,null,{"$f":"AI28*AJ28","v":0},{"$f":"AK29*AK26/2","v":0},{"$f":"IF(AM20>0,AM29/AM20,0)","v":0},{"$f":"IF(AM20>0,AN27/AM20,0)","v":0}]
["o",null,"Operational Risk",null,null,null,null,{"$f":"F29*G29","v":0},"o",{"$f":"H29*H28/2","v":0},null,null,{"$f":"K29*L29","v":0},{"$f":"M28*M29/2","v":0},null,null,{"$f":"O29*P29","v":0},{"$f":"Q28*Q29/2","v":0},null,null,{"$f":"S29*T29","v":0},{"$f":"U28*U29/2","v":0},null,null,{"$f":"W29*X29","v":0},{"$f":"Y28*Y29/2","v":0},null,null,{"$f":"AA29*AB29","v":0},{"$f":"AC28*AC29/2","v":0},null,null,null,null,null,null,{"$f":"AI29*AJ29","v":0},{"$f":"AK28*AK29/2","v":0},{"$f":"G31+L31+P31+T31+X31+AB31+AF31+AJ31","v":0}]
["| Group",null,"Russian Boss",null,null,{"$f":"IF(OR($A$62<=$J$31,$A$62<=$N$31,$A$62<=$R$31,$A$62<=$V$31,$A$62<=$Z$31,$A$62<=$AD$31,$A$62<=$AH$31,$A$62<=$AL$31),\"¬\",\"\")","v":""},null,null,"Area:",{"$f":"SUM(J21:J29)","v":0},null,null,"Area:",{"$f":"SUM(N21:N29)","v":0},null,null,"Area:",{"$f":"SUM(R21:R29)","v":0},null,null,"Area:",{"$f":"SUM(V21:V29)","v":0},null,null,"Area:",{"$f":"SUM(Z21:Z29)","v":0},null,null,"Area:",{"$f":"SUM(AD21:AD29)","v":0},null,null,"Area:",{"$f":"SUM(AH21:AH29)","v":0},null,null,"Area:",{"$f":"SUM(AL21:AL29)","v":0},{"$f":"IF(AM20>0,AM31/AM20,0)","v":0},{"$f":"IF(AM20>0,AN31/AM20,0)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(F21:F29)/8","v":0},{"$f":"SUM(H21:H29)/9.3","v":0},"Level:",{"$f":"J30/53","v":0},null,{"$f":"SUM(K21:K29)/8","v":0},{"$f":"SUM(M21:M29)/12","v":0},{"$f":"N30/53","v":0},null,{"$f":"SUM(O21:O29)/8","v":0},{"$f":"SUM(Q21:Q29)/12","v":0},{"$f":"R30/53","v":0},null,{"$f":"SUM(S21:S29)/12","v":0},{"$f":"SUM(U21:U29)/12","v":0},{"$f":"V30/53","v":0},null,{"$f":"SUM(W21:W29)/8","v":0},{"$f":"SUM(Y21:Y29)/12","v":0},{"$f":"Z30/53","v":0},null,{"$f":"SUM(AA21:AA29)/12","v":0},{"$f":"SUM(AC21:AC29)/12","v":0},{"$f":"AD30/53","v":0},null,{"$f":"SUM(AE21:AE29)/8","v":0},{"$f":"SUM(AG21:AG29)/12","v":0},{"$f":"AH30/53","v":0},null,{"$f":"SUM(AI21:AI29)/12","v":0},{"$f":"SUM(AK21:AK29)/12","v":0},{"$f":"AL30/53","v":0},{"$f":"H31+M31+Q31+U31+Y31+AC31+AG31+AK31","v":0},{"$f":"J31+N31+R31+V31+Z31+AD31+AH31+AL31","v":0},"●  The first step of the transmission from assessment to risk management is correction of a not financial - operational risk (о) on Cell H14 - of the total matrix of eight factors by replacing it with the total value of the assessment of the manager's PT in logical reasonably necessary (see the content of Cell H14)."]
[null,null,"INDEPENDENT EVALUATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average È"]
["C",null,null,null,null,"Code:",3017,null,{"$f":"IF(J44>0,IF(A1=1,\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(J44>0,1,0)","v":0},3018,null,{"$f":"IF(N44>0,IF(AND(A1=1,N44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(N44>0,1,0)","v":0},3019,null,{"$f":"IF(R44>0,IF(AND(A1=1,R44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(R44>0,1,0)","v":0},3020,null,{"$f":"IF(V44>0,IF(AND(A1=1,V44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(V44>0,1,0)","v":0},3021,null,{"$f":"IF(Z44>0,IF(AND(A1=1,Z44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(Z44>0,1,0)","v":0},3022,null,{"$f":"IF(AD44>0,IF(AND(A1=1,AD44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AD44>0,1,0)","v":0},3023,null,{"$f":"IF(AH44>0,IF(AND(A1=1,AH44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AH44>0,1,0)","v":0},3024,null,{"$f":"IF(AL44>0,IF(AND(A1=1,AL44>0),\"Risk\",\"Person\"),\"\")","v":""},{"$f":"IF(AL44>0,1,0)","v":0},{"$f":"J33+N33+R33+V33+Z33+AD33+AH33+AL33","v":0}]
["l",null,"Lenders Capital Risk",null,null,null,null,{"$f":"F34*G34","v":0},"l",{"$f":"H34*H35/2","v":0},null,null,{"$f":"K34*L34","v":0},{"$f":"M34*M35/2","v":0},null,null,{"$f":"O34*P34","v":0},{"$f":"Q34*Q35/2","v":0},null,null,{"$f":"S34*T34","v":0},{"$f":"U34*U35/2","v":0},null,null,{"$f":"W34*X34","v":0},{"$f":"Y34*Y35/2","v":0},null,null,{"$f":"AA34*AB34","v":0},{"$f":"AC34*AC35/2","v":0},null,null,{"$f":"AE34*AF34","v":0},{"$f":"AG34*AG35/2","v":0},null,null,{"$f":"AI34*AJ34","v":0},{"$f":"AK34*AK35/2","v":0}]
["d",null,"Default Risk",null,null,null,null,{"$f":"F35*G35","v":0},"d",{"$f":"H35*H36/2","v":0},null,null,{"$f":"K35*L35","v":0},{"$f":"M35*M36/2","v":0},null,null,{"$f":"O35*P35","v":0},{"$f":"Q35*Q36/2","v":0},null,null,{"$f":"S35*T35","v":0},{"$f":"U35*U36/2","v":0},null,null,{"$f":"W35*X35","v":0},{"$f":"Y35*Y36/2","v":0},null,null,{"$f":"AA35*AB35","v":0},{"$f":"AC35*AC36/2","v":0},null,null,{"$f":"AE35*AF35","v":0},{"$f":"AG35*AG36/2","v":0},null,null,{"$f":"AI35*AJ35","v":0},{"$f":"AK35*AK36/2","v":0}]
["e",null,"Economic Risk",null,null,null,null,{"$f":"F36*G36","v":0},"e",{"$f":"H37*H36/2","v":0},null,null,{"$f":"K36*L36","v":0},{"$f":"M37*M36/2","v":0},null,null,{"$f":"O36*P36","v":0},{"$f":"Q37*Q36/2","v":0},null,null,{"$f":"S36*T36","v":0},{"$f":"U37*U36/2","v":0},null,null,{"$f":"W36*X36","v":0},{"$f":"Y37*Y36/2","v":0},null,null,{"$f":"AA36*AB36","v":0},{"$f":"AC37*AC36/2","v":0},null,null,{"$f":"AE36*AF36","v":0},{"$f":"AG37*AG36/2","v":0},null,null,{"$f":"AI36*AJ36","v":0},{"$f":"AK37*AK36/2","v":0},null,null,"●  In addition to the specific staining in the tables of this text, "]
["c",null,"Currency Risk",null,null,null,null,0,"c",{"$f":"H34*H37/2","v":0},null,null,{"$f":"K37*L37","v":0},{"$f":"M34*M37/2","v":0},null,null,0,{"$f":"Q34*Q37/2","v":0},null,null,{"$f":"S37*T37","v":0},{"$f":"U34*U37/2","v":0},null,null,0,{"$f":"Y34*Y37/2","v":0},null,null,{"$f":"AA37*AB37","v":0},{"$f":"AC34*AC37/2","v":0},null,null,0,{"$f":"AG34*AG37/2","v":0},null,null,{"$f":"AI37*AJ37","v":0},{"$f":"AK34*AK37/2","v":0},null,null,"●  traffic lights and the time of its changes ssuggest the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"●  operator need for adjustment of operational risk through"]
["i",null,"Interest Rate Risk",null,null,null,null,0,"i",{"$f":"H39*H40/2","v":0},null,null,{"$f":"K39*L39","v":0},{"$f":"M39*M40/2","v":0},null,null,0,{"$f":"Q39*Q40/2","v":0},null,null,{"$f":"S39*T39","v":0},{"$f":"U39*U40/2","v":0},null,null,0,{"$f":"Y39*Y40/2","v":0},null,null,{"$f":"AA39*AB39","v":0},{"$f":"AC39*AC40/2","v":0},null,null,0,{"$f":"AG39*AG40/2","v":0},null,null,{"$f":"AI39*AJ39","v":0},{"$f":"AK39*AK40/2","v":0},null,null,"     personality assessment of the manager."]
["p",null,"Political Risk",null,null,null,null,0,"p",{"$f":"H40*H41/2","v":0},null,null,{"$f":"K40*L40","v":0},{"$f":"M41*M40/2","v":0},null,null,0,{"$f":"Q40*Q41/2","v":0},null,null,{"$f":"S40*T40","v":0},{"$f":"U41*U40/2","v":0},null,null,0,{"$f":"Y40*Y41/2","v":0},null,null,{"$f":"AA40*AB40","v":0},{"$f":"AC41*AC40/2","v":0},null,null,0,{"$f":"AG40*AG41/2","v":0},null,null,{"$f":"AI40*AJ40","v":0},{"$f":"AK41*AK40/2","v":0},"Σo",{"$f":"H40+M40+Q40+U40+Y40+AC40+AG40+AK40","v":0},"PERSONALITY ASSESSMENT"]
["b",null,"Reputation Risk",null,{"$f":"IF(OR($M$14>=A60,$Q$14,$U$14>=A60,$Y$14>=A60,$AC$14>=A60,$AG$14>=A60,AK40>=A60),\"N\",\"\")","v":""},null,null,{"$f":"F41*G41","v":0},"b",{"$f":"H42*H34/2","v":0},null,null,{"$f":"K41*L41","v":0},{"$f":"M39*M42/2","v":0},null,null,{"$f":"O41*P41","v":0},{"$f":"Q42*Q39/2","v":0},null,null,{"$f":"S41*T41","v":0},{"$f":"U39*U42/2","v":0},null,null,{"$f":"W41*X41","v":0},{"$f":"Y42*Y39/2","v":0},null,null,{"$f":"AA41*AB41","v":0},{"$f":"AC39*AC42/2","v":0},null,null,{"$f":"AF42*AF39/2","v":0},{"$f":"AG39*AG42/2","v":0},null,null,{"$f":"AJ39*AJ42/2","v":0},0,{"$f":"IF(AM33>0,AM42/AM33,0)","v":0},{"$f":"IF(AM33>0,AN40/AM33,0)","v":0},null,null,null,null,null,null,null,"The visualization of the stages of transition from"]
["o",null,"Operational Risk",null,null,null,null,{"$f":"F42*G42","v":0},"o",{"$f":"H42*H41/2","v":0},null,null,{"$f":"K42*L42","v":0},{"$f":"M41*M42/2","v":0},null,null,{"$f":"O42*P42","v":0},{"$f":"Q41*Q42/2","v":0},null,null,{"$f":"S42*T42","v":0},{"$f":"U41*U42/2","v":0},null,null,{"$f":"W42*X42","v":0},{"$f":"Y41*Y42/2","v":0},null,null,{"$f":"AA42*AB42","v":0},{"$f":"AC41*AC42/2","v":0},null,null,{"$f":"AF41*AF42/2","v":0},{"$f":"AG41*AG42/2","v":0},null,null,{"$f":"AJ41*AJ42/2","v":0},{"$f":"AK41*AK42/2","v":0},{"$f":"G44+L44+P44+T44+X44+AB44+AF44+AJ44","v":0},null,null,null,null,null,null,null,null,"risk assessment to management through"]
["Ø",{"$f":"IF(AND(A1=1,F14*G14>A60,AM46=0),\"In this case the expertise of Group D for personality traits is not required.\",\"YOU NEED QUALIFIED AUDIT GROUP TO ADD CREDIBILITY TO YOUR FINAL RISK ASSESSMENT\")","v":"YOU NEED QUALIFIED AUDIT GROUP TO ADD CREDIBILITY TO YOUR FINAL RISK ASSESSMENT"},null,null,null,{"$f":"IF(OR($A$60<=$J$44,$A$60<=$N$44,$A$60<=$R$44,$A$60<=$V$44,$A$60<=$Z$44,$A$60<=$AD$44,$A$60<=$AH$44,$A$60<=$AL$44),\"¬\",\"\")","v":""},null,{"$f":"SUM(H34:H42)","v":0},"Area:",{"$f":"SUM(J34:J42)","v":0},null,null,"Area:",{"$f":"SUM(N34:N42)","v":0},null,null,"Area:",{"$f":"SUM(R34:R42)","v":0},null,null,"Area:",{"$f":"SUM(V34:V42)","v":0},null,null,"Area:",{"$f":"SUM(Z34:Z42)","v":0},null,null,"Area:",{"$f":"SUM(AD34:AD42)","v":0},null,null,"Area:",{"$f":"SUM(AH34:AH42)","v":0},null,null,"Area:",{"$f":"SUM(AL34:AL42)","v":0},{"$f":"IF(AM33>0,AM44/AM33,0)","v":0},{"$f":"IF(AM33>0,AN44/AM33,0)","v":0},null,"Up to",null,null,null,null,null,"personal assessment of the manager"]
["| Group",null,null,null,null,null,{"$f":"SUM(F34:F42)/8","v":0},{"$f":"SUM(H34:H42)/10","v":0},"Level:",{"$f":"J43/53","v":0},null,{"$f":"SUM(K34:K42)/8","v":0},{"$f":"SUM(M34:M42)/10","v":0},{"$f":"N43/53","v":0},null,{"$f":"SUM(O34:O42)/8","v":0},{"$f":"SUM(Q34:Q42)/10","v":0},{"$f":"R43/53","v":0},null,{"$f":"SUM(S34:S42)/8","v":0},{"$f":"SUM(U34:U42)/10","v":0},{"$f":"V43/53","v":0},null,{"$f":"SUM(W34:W42)/8","v":0},{"$f":"SUM(Y34:Y42)/10","v":0},{"$f":"Z43/53","v":0},null,{"$f":"SUM(AA34:AA42)/8","v":0},{"$f":"SUM(AC34:AC42)/10","v":0},{"$f":"AD43/53","v":0},null,{"$f":"SUM(AE34:AE42)/8","v":0},{"$f":"SUM(AG34:AG42)/10","v":0},{"$f":"AH43/53","v":0},null,{"$f":"SUM(AI34:AI42)/8","v":0},{"$f":"SUM(AK34:AK42)/10","v":0},{"$f":"AL43/53","v":0},{"$f":"H44+M44+Q44+U44+Y44+AC44+AG44+AK44","v":0},{"$f":"J44+N44+R44+V44+Z44+AD44+AH44+AL44","v":0},null,0.5,null,null,null,null,null,"  increases the efficiency of the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Σ:",{"$f":"AM17+AM30+AM41","v":2.1301075268817207},null,"impact over the assessment",null,null,null,null,null," entire expertise         ."]
["D",null,"PERSONALITY TRAITS",null,null,"Code:",4025,null,{"$f":"IF(J57>0,\"Person\",\"\")","v":""},{"$f":"IF(J57>0,1,0)","v":0},4026,null,{"$f":"IF(N57>0,\"Person\",\"\")","v":""},{"$f":"IF(N57>0,1,0)","v":0},4027,null,{"$f":"IF(R57>0,\"Person\",\"\")","v":""},{"$f":"IF(R57>0,1,0)","v":0},4028,null,{"$f":"IF(V57>0,\"Person\",\"\")","v":""},{"$f":"IF(V57>0,1,0)","v":0},4029,null,{"$f":"IF(Z57>0,\"Person\",\"\")","v":""},{"$f":"IF(Z57>0,1,0)","v":0},4030,null,{"$f":"IF(AD57>0,\"Person\",\"\")","v":""},{"$f":"IF(AD57>0,1,0)","v":0},4031,null,{"$f":"IF(AH57>0,\"Person\",\"\")","v":""},{"$f":"IF(AH57>0,1,0)","v":0},4032,null,{"$f":"IF(AL57>0,\"Person\",\"None\")","v":"None"},{"$f":"IF(AL57>0,1,0)","v":0},{"$f":"J46+N46+R46+V46+Z46+AD46+AH46+AL46","v":0},{"$f":"AN17+AN30+AN43","v":0.48735377358490567}]
["l",null,"Lenders’ Capital Risk",null,null,null,null,{"$f":"F47*G47","v":0},"l",{"$f":"H47*H48/2","v":0},null,null,{"$f":"K47*L47","v":0},{"$f":"L47*L48/2","v":0},null,null,{"$f":"O47*P47","v":0},{"$f":"P47*P48/2","v":0},null,null,{"$f":"S47*T47","v":0},{"$f":"T47*T48/2","v":0},null,null,{"$f":"W47*X47","v":0},{"$f":"X47*X48/2","v":0},null,null,{"$f":"AA47*AB47","v":0},{"$f":"AB47*AB48/2","v":0},null,null,{"$f":"AE47*AF47","v":0},{"$f":"AF47*AF48/2","v":0},null,null,{"$f":"AI47*AJ47","v":0},{"$f":"AJ47*AJ48/2","v":0},"Σo =",{"$f":"IF(AND(AN15>0,AN28>0,AN41>0),(AN15+AN28+AN41)/3,(AN15+AN28)/2)","v":0.5},null,"assessment"]
["d",null,"Default Risk",null,null,null,null,{"$f":"F48*G48","v":0},"d",{"$f":"H48*H49/2","v":0},null,null,{"$f":"K48*L48","v":0},{"$f":"L48*L49/2","v":0},null,null,{"$f":"O48*P48","v":0},{"$f":"P48*P49/2","v":0},null,null,{"$f":"S48*T48","v":0},{"$f":"T48*T49/2","v":0},null,null,{"$f":"W48*X48","v":0},{"$f":"X48*X49/2","v":0},null,null,{"$f":"AA48*AB48","v":0},{"$f":"AB48*AB49/2","v":0},null,null,{"$f":"AE48*AF48","v":0},{"$f":"AF48*AF49/2","v":0},null,null,{"$f":"AI48*AJ48","v":0},{"$f":"AJ48*AJ49/2","v":0},null,{"$f":"AM15+AM29+AM41","v":2.875},"       SIMULATION MODEL",null,null,null,null,"   PERSONALITY TRAITS"]
["e",null,"Economic Risk",null,null,null,null,{"$f":"F49*G49","v":0},"e",{"$f":"H50*H49/2","v":0},null,null,{"$f":"K49*L49","v":0},{"$f":"L50*L49/2","v":0},null,null,{"$f":"O49*P49","v":0},{"$f":"P50*P49/2","v":0},null,null,{"$f":"S49*T49","v":0},{"$f":"T50*T49/2","v":0},null,null,{"$f":"W49*X49","v":0},{"$f":"X50*X49/2","v":0},null,null,{"$f":"AA49*AB49","v":0},{"$f":"AB50*AB49/2","v":0},null,null,{"$f":"AE49*AF49","v":0},{"$f":"AF50*AF49/2","v":0},null,null,{"$f":"AI49*AJ49","v":0},{"$f":"AJ50*AJ49/2","v":0},null,{"$f":"IF(AN46>0,AU44*10/AN46,1)","v":0}]
["c",null,"Currency Risk",null,null,null,null,{"$f":"F50*G50","v":0},"c",{"$f":"H47*H50/2","v":0},null,null,{"$f":"K50*L50","v":0},{"$f":"L47*L50/2","v":0},null,null,{"$f":"O50*P50","v":0},{"$f":"P47*P50/2","v":0},null,null,{"$f":"S50*T50","v":0},{"$f":"T47*T50/2","v":0},null,null,{"$f":"W50*X50","v":0},{"$f":"X47*X50/2","v":0},null,null,{"$f":"AA50*AB50","v":0},{"$f":"AB47*AB50/2","v":0},null,null,{"$f":"AE50*AF50","v":0},{"$f":"AF47*AF50/2","v":0},null,null,{"$f":"AI50*AJ50","v":0},{"$f":"AJ47*AJ50/2","v":0},null,{"$f":"AN49*AM58/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN54","v":22}]
["i",null,"Interest Rate Risk",null,null,null,null,{"$f":"F52*G52","v":0},"i",{"$f":"H52*H53/2","v":0},null,null,{"$f":"K52*L52","v":0},{"$f":"L52*L53/2","v":0},null,null,{"$f":"O52*P52","v":0},{"$f":"P52*P53/2","v":0},null,null,{"$f":"S52*T52","v":0},{"$f":"T52*T53/2","v":0},null,null,{"$f":"W52*X52","v":0},{"$f":"X52*X53/2","v":0},null,null,{"$f":"AA52*AB52","v":0},{"$f":"AB52*AB53/2","v":0},null,null,{"$f":"AE52*AF52","v":0},{"$f":"AF52*AF53/2","v":0},null,null,{"$f":"AI52*AJ52","v":0},{"$f":"AJ52*AJ53/2","v":0},null,{"$f":"IF(AN51<1,AN50*(1-((AN51-1)^2)),AN50*(1+((1-AN51)^2)))","v":0}]
["o",null,"Operational Risk",null,null,null,null,{"$f":"F53*G53","v":0},"p",{"$f":"H53*H54/2","v":0},null,null,{"$f":"K53*L53","v":0},{"$f":"L53*L54/2","v":0},null,null,{"$f":"O53*P53","v":0},{"$f":"P53*P54/2","v":0},null,null,{"$f":"S53*T53","v":0},{"$f":"T53*T54/2","v":0},null,null,{"$f":"W53*X53","v":0},{"$f":"X53*X54/2","v":0},null,null,{"$f":"AA53*AB53","v":0},{"$f":"AB53*AB54/2","v":0},null,null,{"$f":"AE53*AF53","v":0},{"$f":"AF53*AF54/2","v":0},null,null,{"$f":"AI53*AJ53","v":0},{"$f":"AJ53*AJ54/2","v":0},null,{"$f":"AN49*AN58*0.1","v":0}]
["p",null,"Political Risk",null,null,null,null,{"$f":"F54*G54","v":0},"b",{"$f":"H55*H54/2","v":0},null,null,{"$f":"K54*L54","v":0},{"$f":"L55*L54/2","v":0},null,null,{"$f":"O54*P54","v":0},{"$f":"P55*P54/2","v":0},null,null,{"$f":"S54*T54","v":0},{"$f":"T55*T54/2","v":0},null,null,{"$f":"W54*X54","v":0},{"$f":"X55*X54/2","v":0},null,null,{"$f":"AA54*AB54","v":0},{"$f":"AB55*AB54/2","v":0},null,null,{"$f":"AE54*AF54","v":0},{"$f":"AF55*AF54/2","v":0},null,null,{"$f":"AI54*AJ54","v":0},{"$f":"AJ55*AJ54/2","v":0},">",22]
["b",null,"Liquidity Risk",null,null,null,null,{"$f":"F55*G55","v":0},"o",{"$f":"H55*H52/2","v":0},null,null,{"$f":"K55*L55","v":0},{"$f":"L55*L52/2","v":0},null,null,{"$f":"O55*P55","v":0},{"$f":"P55*P52/2","v":0},null,null,{"$f":"S55*T55","v":0},{"$f":"T55*T52/2","v":0},null,null,{"$f":"W55*X55","v":0},{"$f":"X55*X52/2","v":0},null,null,{"$f":"AA55*AB55","v":0},{"$f":"AB55*AB52/2","v":0},null,null,{"$f":"AE55*AF55","v":0},{"$f":"AF55*AF52/2","v":0},null,null,{"$f":"AI55*AJ55","v":0},{"$f":"AJ55*AJ52/2","v":0},null,3]
[null,null,null,null,null,null,null,null,"Area:",{"$f":"SUM(J47:J55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK47:AK55)","v":0},{"$f":"SUM(AL47:AL55)","v":0},null,{"$f":"G57+L57+P57+T57+X57+AB57+AF57+AJ57","v":0}]
[null,null,null,null,{"$f":"IF(OR($A$60<=$J$57,$A$60<=$N$57,$A$60<=$R$57,$A$60<=$V$57,$A$60<=$Z$57,$A$60<=$AD$57,$A$60<=$AH$57,$A$60<=$AL$57),\"M\",\"\")","v":""},null,{"$f":"SUM(F47:F55)/8","v":0},{"$f":"SUM(H47:H55)/10","v":0},"Level:",{"$f":"SUM(J56)/55","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(K47:K55)/8","v":0},{"$f":"SUM(M47:M55)/10","v":0},{"$f":"SUM(N47:N55)/55","v":0},{"$f":"IF(OR(P47>P51*$A$60,P48>P51*$A$60,P49>P51*$A$60,P50>P51*$A$60,P52>P51*$A$60,P53>P51*$A$60,P54>P51*$A$60,P55>P51*$A$622),\"M\",\"\")","v":""},{"$f":"SUM(O47:O55)/8","v":0},{"$f":"SUM(Q47:Q55)/10","v":0},{"$f":"SUM(R47:R55)/55","v":0},{"$f":"IF(OR(T47>T51*$A$60,T48>T51*$A$60,T49>T51*$A$60,T50>T51*$A$60,T52>T51*$A$60,T53>T51*$A$60,T54>T51*$A$60,T55>T51*$A$60),\"M\",\"\")","v":""},{"$f":"SUM(S47:S55)/8","v":0},{"$f":"SUM(U47:U55)/10","v":0},{"$f":"SUM(V47:V55)/55","v":0},{"$f":"IF(OR(X47>X51*$A$60,X48>X51*$A$60,X49>X51*$A$60,X50>X51*$A$60,X52>X51*$A$60,X53>X51*$A$60,X54>X51*$A$60,X55>X51*$A$60),\"M\",\"\")","v":""},{"$f":"SUM(W47:W55)/8","v":0},{"$f":"SUM(Y47:Y55)/10","v":0},{"$f":"SUM(Z47:Z55)/55","v":0},{"$f":"IF(OR(AB47>AB51*$A$60,AB48>AB51*$A$60,AB49>AB51*$A$60,AB50>AB51*$A$60,AB52>AB51*$A$60,AB53>AB51*$A$60,AB54>AB51*$A$60,AB55>AB51*$A$60),\"M\",\"\")","v":""},{"$f":"SUM(AA47:AA55)/8","v":0},{"$f":"SUM(AC47:AC55)/10","v":0},{"$f":"SUM(AD47:AD55)/55","v":0},{"$f":"IF(OR(AF47>AF51*$A$60,AF48>AF51*$A$60,AF49>AF51*$A$60,AF50>AF51*$A$60,AF52>AF51*$A$60,AF53>AF51*$A$60,AF54>AF51*$A$60,AF55>AF51*$A$60),\"M\",\"\")","v":""},{"$f":"SUM(AE47:AE55)/8","v":0},{"$f":"SUM(AG47:AG55)/10","v":0},{"$f":"SUM(AH47:AH55)/55","v":0},{"$f":"IF(OR(AJ47>AJ51*$A$60,AJ48>AJ51*$A$60,AJ49>AJ51*$A$60,AJ50>AJ51*$A$60,AJ52>AJ51*$A$60,AJ53>AJ51*$A$60,AJ54>AJ51*$A$60,AJ55>AJ51*$A$60),\"M\",\"\")","v":""},{"$f":"SUM(AI47:AI55)/8","v":0},{"$f":"SUM(AK47:AK55)/10","v":0},{"$f":"SUM(AL47:AL55)/55","v":0},{"$f":"H57+M57+Q57+U57+Y57+AC57+AG57+AK57","v":0},{"$f":"J57+N57+R57+V57+Z57+AD57+AH57+AL57","v":0}]
[null,null,null,null,null,null,null,"❶",null,"❷",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Σ PERSONALITY:",{"$f":"IF($AM$46>0,AM57/$AM$46,0)","v":0},{"$f":"IF($AM$46>0,AN57/$AM$46,0)","v":0}]
[null,null," Computed TOTAL level of the risks is the average assessment of the sum of all expertises divided to the number of experts, stored in the bove sub-matrix. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR59*10","v":220},{"$f":"AR59*9","v":198},{"$f":"AR59*8","v":176},{"$f":"AR59*7","v":154},{"$f":"AR59*6","v":132},{"$f":"AR59*5","v":110},{"$f":"AR59*4","v":88},{"$f":"AR59*3","v":66},{"$f":"AR59*2","v":44},{"$f":"AN51","v":22}]
[6,null,"\u0085 Personality assessment embodies a decision making state with eight compliments ❶ mutually exclusive any impact; and❷ their union which is the entire space (see indications);"]
[null,null,"   thus the model is always applicable for computing probabilities of an event and its compliment."]
[6,6,"\u0085 Risk assessment―total critical value of mutually related risk factors, including model of the result of their interdependence over the same predictable events of interest.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$50*(1-(AN55-1)^2)","v":0},{"$f":"$AN$50*(1-(AJ63-1)^2)","v":0},{"$f":"$AN$50*(1-(AK63-1)^2)","v":0},{"$f":"$AN$50*(1-(AL63-1)^2)","v":0},{"$f":"$AN$50*(1-(AM63-1)^2)","v":0},{"$f":"$AN$50*(1+(AN63-1)^2)","v":0},{"$f":"$AN$50*(1+(AO63-1)^2)","v":0},{"$f":"$AN$50*(1+(AP63-1)^2)","v":0},{"$f":"$AN$50*(1+(AQ63-1)^2)","v":0},{"$f":"$AN$50*(1+(AR63-1)^2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.6,0.8,1,1.2,1.4,1.6,1.8,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$50*AN55","v":0},{"$f":"$AN$50*AJ63","v":0},{"$f":"$AN$50*AK63","v":0},{"$f":"$AN$50*AK63","v":0},0,0,0,0,0,0]
["CONCLUSION. The final goal is achievement of a total assessment of all risk factors, with the impact of the personality in decision making (if any). PT assessment is a corrective of RA."]
[]
[null," “Elements tend to be perceived according to an observer’s past experience.”"]
["W","\u0086","See more avout the visual language, widely used in this product"]

{"sheet":"File","index":4,"n_rows":1048576,"n_cols":31,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"Code","l","d","e","c","i","o","p","l","d","e","c","i","o","p","l","d","¬","Mo-Yr","Risk","⁺Impact","Level",0,"Score","Ratio","Back to \"Bul\"_________",null,null,"2016-05-06","Brief note"]
["1",1002,1,1,1,3,5,1,4,7,0.9,1.2,0.05,1.07,0.05,1,1.2,1.2,0,"2017-09-08T10:47:01",2.875,2.1301075268817207,0.48735377358490567,null,1,0.9,"IIC"]
["2 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2]
["3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.05]
["4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1.07]
["5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.05]
["6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.2]
["È 1","Trend ¢",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.2]
[]
[" For graphical presentation of the results of 8R study, refer to the Man\"Go\". To clean the place for next visualization of each risk factor, click the Man\"Close\"."]
["This tool helps you plan your risk management efforts and manage them over time. It's based on a collection of risk data for all of your processes that can be used for trend reporting, so you can check "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the effectiveness of your risk management procedures."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"      Fix the date of interest"]
[null,null,null,null,null,null,null,null,null,null,"Move back left to 1 only   ",null,"Move back left to 1 only   "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,8,8,8,8,8,8,8,8,1.2,1.2,1.1000000000000001,1,1.1100000000000001,1,1.07,1.2,null,null,null,null,null,null,null,null,"Equivalence"]

{"sheet":"Sheet1","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"INTRO","index":6,"n_rows":28,"n_cols":29,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,28,1,41],[0,2,0,5],[11,2,11,5],[1,2,1,5],[7,8,8,8],[23,2,23,26],[3,9,4,26],[5,9,6,26],[19,2,20,26],[13,9,13,26],[0,0,28,0],[25,2,25,26],[6,2,6,5],[26,2,26,26],[0,9,1,26],[7,9,8,26],[28,1,28,26],[3,8,4,8],[5,8,6,8],[19,1,20,1],[24,2,24,26],[22,2,22,26],[11,9,12,26],[14,9,15,26],[16,9,18,26],[27,2,27,26]]}
[null,null,"USE THE BUTTONS TO GO ON",null,null,null,null,null,null,"EIGHTER (8R-PF) QUANTITATIVE RISK ASSESSMENT PROGRAM                                                                                                                We employ our own model to rank likelihood and magnitude of event and possible impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE. Exceptthe used factors  here, characterizing the financial risk, the program is applicable to a wide class of systems - personal traits (here ingrained), etc."]
[]
[null,null,null,null,null,null,null,null,null,"In continual cyclic process of Risk Management this is the first stage following of risk decision making and further control.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB21","v":" Use the Button to continue."}]
[null,null,null,null,null,null,null,null,1,"Lenders’ Capital Risk. The risk the investor faces that he or she may lose all or part of the principal amount invested. Investor  could be a strategic investor    , a hands-on investor    ,  or an Angel Investor     ."]
[]
[null,null,null,null,null,null,null,null,2,"Default Risk. The event in which the investors will be unable to make the required payments on their debt obligations. To mitigate the impact of Default Risk, lenders often charge rates of return that correspond the debtor's level of Default Risk."]
[]
[null,null,null,null,null,null,null,null,3,"Economic Risk is the chance that macroeconomic conditions like weakness in the economy, government regulation or political stability will affect an investment. A uncontrolled factor, just predictable."]
[]
[null,null,null,null,null,null,null,null,4,"Currency Risk. Affected by changes in exchange rates. This risk increases not linearly with the amount invested, up in"]
[null,null,null,null,null,null,null,null,null,"one-off investments. NOTE, its Ratio is more meaningful indicator in the assessment than the scoring on the ordinate. "]
[null,null,null,null,null,null,null,null,5,"Interest Rate Risk. Probability that the market interest rates will rise significantly higher than the interest rate earned on investments. “Agent-based modeling” allows you study what and how can prompt the central bank to raise rates."]
[]
[null,null,null,null,null,null,null,null,6,"Operational Risk.     Probability Impact of factor like loss of demand or crash in training of managerial staff. « Fix the risk profile first—arrising from the people to keep losses within their risk appetite. « Assess the quality of managers' behavior."]
[null,null,null,null,null,null,null,null,7,"Political Risk. Probability of loss due to political instability in the buyer's country that may result in cancellation of a license or otherwise affect the buyer's ability to make payments. Political risks are insurable risks."]
[]
[null,null,null,null,null,null,null,null,8,"Liquidity Risk. Probability of loss arising from a situation where (1) there will not be enough cash and/or cash equivalents to meet the needs of depositors and borrowers, (2) sale of illiquid assets will yield less than their fair value, or (3) illiquid assets will not be sold at the desired time due to lack of buyers."]
[]
[]
[null,null,"DESCRIPTION OF RISK MATRIX DOUBLE POLAR COORDINATE SYSTEM QUANTITATIVE ASSESSMENT SOFTWARE PROGRAM "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Use the Button to continue."]
[null,null,"RISK ASSESSMENT is the first step in the Risk Management procedure. We are not dealing here with Risk Management."]
[null,null,"We determine the quantitative value of assymetric risks related to a capital investments through the qualitative values of its hazard Factors.   "]
[null,null,"Each Factorsould digitalize a single auditor's virtual notion about a potential threat with financial loss. The risk factors are quantified using two polar coordinate systems with various risk Ratiosfor the potential loss, and the probability to happen with some impact— Scoringfrom 1 to 10. The loss occurs in a simple double polar coordinate system with 45o rotation relative to one another for better visibility and a uncomplica-ted computing of the total risk, thus to assist the decision making of the managinf staff. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the Button to close the file to protect it from damages."]
[null,null,"How to determine the measure, the size of the factor? Risk with a large potential loss and a low probability of occurring is often treated differently from one with a low potential loss and a high likelihood to happen. In theory both are with nearly equal priority. There is no stan-     dard format for a risk register. We advocate an outside auditor (like us, you will see the example matrix later) to fix the Ratio of each coordi-     nate and to suggest margin (a \"from-to\" diapason) for each Factor Scoring, without an audit engagement. The internal auditor should perform risk assessment procedures to obtain an understanding of the businessits environment of its entity, including its management (acc. to ISA315). He is to complete the exact figure of the eight Scrolingsonly."]
[null,null,"In an early design stage of a business venture often a fail-safe system can be made acceptable by sensitive to the problem master-auditors, individuals only, and a software to read them. For team working the program allows averaging through completion of up to seven matrices (Practice 1 Button). It is not required special or high level of the assessor's PC qualification.  This is a opnen-source copmputer program on Basic for Applicatio programming language simple mechanism to increase visibility of risks and assists management decision making to achieve a Best-in-Class performance. This is possible with our Online Cash-flow Control System (OCFCS)."]
[null,null,"You must have a solid business plan. Apart from the completeness of the financial information, there are required visual design Excel-based spreadsheets, dynamic URLs   , color solutions and image suggestions. All these suppose an element of art in making such a business plan."]
[null,null,"        NOTE. To average risk level from the quantity assessment of a group of auditors and / or a series of periodic assessments and other analytical data throughout walking to the end of the project investment horizon you have to install on your PC this original software."]

{"sheet":"List","index":7,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["      Back to \"Bul\"",null,"Clean up Duplicates from time to time (if required)"]
["Name of Operator","   Brief annotation - outline of the project"]
["Henry"]
["Russian Boss"]
["IIC"]
["IIC"]
["IIC"]
["IIC"]
["IIC"]

{"sheet":"practice2","index":8,"n_rows":57,"n_cols":31,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,25,0,26],[0,28,0,29],[2,14,5,14],[0,6,0,7],[0,10,0,11],[0,13,0,14],[0,16,0,17],[1,8,6,8],[0,9,5,9],[1,6,6,6],[0,19,0,20],[0,22,0,23],[19,19,19,20],[19,22,19,23],[19,25,19,26],[19,28,19,29],[32,6,32,7],[32,10,32,11],[32,13,32,14],[32,16,32,17],[32,19,32,20],[32,22,32,23],[19,6,19,7],[19,10,19,11],[19,13,19,14],[19,16,19,17],[32,25,32,26],[32,28,32,29],[45,25,45,26],[45,28,45,29],[45,6,45,7],[45,10,45,11],[45,13,45,14],[45,16,45,17],[45,19,45,20],[45,22,45,23]]}
[null,null,null,null,null,"Event's Code:","2 000 00M",null,null,"TOTAL LEVEL OF RISK",2000001,null,null,2000002,null,null,{"$f":"K1+2","v":2000003},null,null,{"$f":"N1+2","v":2000004},null,null,{"$f":"Q1+2","v":2000005},null,null,{"$f":"T1+2","v":2000006},null,null,{"$f":"W1+2","v":2000007}]
[null,null,null,null,null,null,"< Assessment Scoring"]
[null,null,null,null,null,null,null,"\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n"]
[]
[]
[]
[null,null,"Individual's behaviour",null,null,null,null,null,null,{"$f":"Practice1!J7","v":0},null,null,{"$f":"$J$7","v":0},null,null,{"$f":"J7","v":0},null,null,{"$f":"$J$7","v":0},null,null,{"$f":"J7","v":0},null,null,{"$f":"J7","v":0},null,null,{"$f":"J7","v":0},null,null,{"$f":"J7","v":0}]
[null,"m","Momentary inferiority",null,null,0.7,7,{"$f":"F8*G8","v":4.8999999999999995},"Δ",{"$f":"H8*H9/2","v":6.1249999999999991},null,{"$f":"F8*K8","v":0},{"$f":"K8*K9/2","v":0},null,{"$f":"F8*N8","v":0},{"$f":"N8*N9/2","v":0},null,{"$f":"F8*Q8","v":0},{"$f":"Q8*Q9/2","v":0},null,{"$f":"F8*T8","v":0},{"$f":"T8*T9/2","v":0},null,{"$f":"F8*W8","v":0},{"$f":"W8*W9/2","v":0},null,{"$f":"F8*Z8","v":0},{"$f":"Z8*Z9/2","v":0},null,{"$f":"F8*AC8","v":0},{"$f":"AC8*AC9/2","v":0}]
[null,"e","Insincerе exprs. of simpathy",null,null,0.5,5,{"$f":"F9*G9","v":2.5},"eon",{"$f":"H9*H10/2","v":3.75},null,{"$f":"F9*K9","v":0},{"$f":"K9*K10/2","v":0},null,{"$f":"F9*N9","v":0},{"$f":"N9*N10/2","v":0},null,{"$f":"F9*Q9","v":0},{"$f":"Q9*Q10/2","v":0},null,{"$f":"F9*T9","v":0},{"$f":"T9*T10/2","v":0},null,{"$f":"F9*W9","v":0},{"$f":"W9*W10/2","v":0},null,{"$f":"F9*Z9","v":0},{"$f":"Z9*Z10/2","v":0},null,{"$f":"F9*AC9","v":0},{"$f":"AC9*AC10/2","v":0}]
[null,"n","Negativism",null,null,1,3,3,"ion",{"$f":"H11*H10/2","v":18.899999999999999},null,{"$f":"F10*K10","v":0},{"$f":"K11*K10/2","v":0},null,{"$f":"F10*N10","v":0},{"$f":"N11*N10/2","v":0},null,{"$f":"F10*Q10","v":0},{"$f":"Q11*Q10/2","v":0},null,{"$f":"F10*T10","v":0},{"$f":"T11*T10/2","v":0},null,{"$f":"F10*W10","v":0},{"$f":"W11*W10/2","v":0},null,{"$f":"F10*Z10","v":0},{"$f":"Z11*Z10/2","v":0},null,{"$f":"F10*AC10","v":0},{"$f":"AC11*AC10/2","v":0}]
[null,"i","Increase importance",null,null,1.4,9,12.6,"moi",{"$f":"H8*H11/2","v":30.869999999999997},null,{"$f":"F11*K11","v":0},{"$f":"K8*K11/2","v":0},null,{"$f":"F11*N11","v":0},{"$f":"N8*N11/2","v":0},null,{"$f":"F11*Q11","v":0},{"$f":"Q8*Q11/2","v":0},null,{"$f":"F11*T11","v":0},{"$f":"T8*T11/2","v":0},null,{"$f":"F11*W11","v":0},{"$f":"W8*W11/2","v":0},null,{"$f":"F11*Z11","v":0},{"$f":"Z8*Z11/2","v":0},null,{"$f":"F11*AC11","v":0},{"$f":"AC8*AC11/2","v":0}]
[null,null,null,null,null,null,null,null,"subΣ:",{"$f":"SUM(J8:J11)","v":59.644999999999996},null,"subΣ:",{"$f":"SUM(M8:M11)","v":0},null,"subΣ:",{"$f":"SUM(P8:P11)","v":0},null,null,{"$f":"SUM(S8:S11)","v":0},null,"subΣ:",{"$f":"SUM(V8:V11)","v":0},null,"subΣ:",{"$f":"SUM(Y8:Y11)","v":0},null,"subΣ:",{"$f":"SUM(AB8:AB11)","v":0},null,"subΣ:",{"$f":"SUM(AE8:AE11)","v":0}]
[null,"p","Mutism (pride)",null,null,0.5,6,3,"pou",{"$f":"H13*H14/2","v":0.75},null,{"$f":"F13*K13","v":0},{"$f":"K13*K14/2","v":0},null,{"$f":"F13*N13","v":0},{"$f":"N13*N14/2","v":0},null,{"$f":"F13*Q13","v":0},{"$f":"Q13*Q14/2","v":0},null,{"$f":"F13*T13","v":0},{"$f":"T13*T14/2","v":0},null,{"$f":"F13*W13","v":0},{"$f":"W13*W14/2","v":0},null,{"$f":"F13*Z13","v":0},{"$f":"Z13*Z14/2","v":0},null,{"$f":"F13*AC13","v":0},{"$f":"AC13*AC14/2","v":0}]
[null,"u","Unmotivated loquacity",null,null,0.5,1,0.5,"uos",{"$f":"H14*H15/2","v":2.0249999999999999},null,{"$f":"F14*K14","v":0},{"$f":"K14*K15/2","v":0},null,{"$f":"F14*N14","v":0},{"$f":"N14*N15/2","v":0},null,{"$f":"F14*Q14","v":0},{"$f":"Q14*Q15/2","v":0},null,{"$f":"F14*T14","v":0},{"$f":"T14*T15/2","v":0},null,{"$f":"F14*W14","v":0},{"$f":"W14*W15/2","v":0},null,{"$f":"F14*Z14","v":0},{"$f":"Z14*Z15/2","v":0},null,{"$f":"F14*AC14","v":0},{"$f":"AC14*AC15/2","v":0}]
[null,"s","Self-confidence",null,null,0.9,9,8.1,"soc",{"$f":"H15*H16/2","v":25.514999999999997},null,{"$f":"F15*K15","v":0},{"$f":"K15*K16/2","v":0},null,{"$f":"F15*N15","v":0},{"$f":"N15*N16/2","v":0},null,{"$f":"F15*Q15","v":0},{"$f":"Q15*Q16/2","v":0},null,{"$f":"F15*T15","v":0},{"$f":"T15*T16/2","v":0},null,{"$f":"F15*W15","v":0},{"$f":"W15*W16/2","v":0},null,{"$f":"F15*Z15","v":0},{"$f":"Z15*Z16/2","v":0},null,{"$f":"F15*AC15","v":0},{"$f":"AC15*AC16/2","v":0}]
[null,"c","Uncertainty",null,null,0.9,7,6.3,"cop",{"$f":"H16*H13/2","v":9.4499999999999993},null,{"$f":"F16*K16","v":0},{"$f":"K16*K13/2","v":0},null,{"$f":"F16*N16","v":0},{"$f":"N16*N13/2","v":0},null,{"$f":"F16*Q16","v":0},{"$f":"Q16*Q13/2","v":0},null,{"$f":"F16*T16","v":0},{"$f":"T16*T13/2","v":0},null,{"$f":"F16*W16","v":0},{"$f":"W16*W13/2","v":0},null,{"$f":"F16*Z16","v":0},{"$f":"Z16*Z13/2","v":0},null,{"$f":"F16*AC16","v":0},{"$f":"AC16*AC13/2","v":0}]
[null,null,null,null,null,null,null,null,"subΣ:",{"$f":"SUM(J13:J16)","v":37.739999999999995},null,"subΣ:",{"$f":"SUM(M13:M16)","v":0},null,"subΣ:",{"$f":"SUM(P13:P16)","v":0},null,"subΣ:",{"$f":"SUM(S13:S16)","v":0},null,"subΣ:",{"$f":"SUM(V13:V16)","v":0},null,"subΣ:",{"$f":"SUM(Y13:Y16)","v":0},null,"subΣ:",{"$f":"SUM(AB13:AB16)","v":0},null,"subΣ:",{"$f":"SUM(AE13:AE16)","v":0}]
[null,null,null,null,null,null,null,null,"Totoal Σ:",{"$f":"J12+J17","v":97.384999999999991},null,"Totoal Σ:",{"$f":"M12+M17","v":0},null,"Totoal Σ:",{"$f":"P12+P17","v":0},null,"Totoal Σ:",{"$f":"S12+S17","v":0},null,"Totoal Σ:",{"$f":"V12+V17","v":0},null,"Totoal Σ:",{"$f":"Y12+Y17","v":0},null,"Totoal Σ:",{"$f":"AB12+AB17","v":0},null,"Totoal Σ:",{"$f":"AE12+AE17","v":0}]
[]
[null,null,null,null,null,"Event's Code:",2000008,null,null,{"$f":"$J$7","v":0},2000009,null,{"$f":"$J$7","v":0},{"$f":"G20+2","v":2000010},null,{"$f":"$J$7","v":0},2000011,null,{"$f":"$J$7","v":0},{"$f":"N20+2","v":2000012},null,{"$f":"$J$7","v":0},2000013,null,{"$f":"$J$7","v":0},{"$f":"T20+2","v":2000014},null,{"$f":"$J$7","v":0},2000015,null,{"$f":"$J$7","v":0}]
[null,"m","Momentary inferiority",null,null,0.7,null,{"$f":"F21*G21","v":0},"moe",{"$f":"H21*H22/2","v":0},null,{"$f":"F21*K21","v":0},{"$f":"K21*K22/2","v":0},null,{"$f":"F21*N21","v":0},{"$f":"N21*N22/2","v":0},null,{"$f":"F21*Q21","v":0},{"$f":"Q21*Q22/2","v":0},null,{"$f":"F21*T21","v":0},{"$f":"T21*T22/2","v":0},null,{"$f":"F21*W21","v":0},{"$f":"W21*W22/2","v":0},null,{"$f":"F21*Z21","v":0},{"$f":"Z21*Z22/2","v":0},null,{"$f":"F21*AC21","v":0},{"$f":"AC21*AC22/2","v":0}]
[null,"e","Insinceer exprs. of simpathy",null,null,0.5,null,{"$f":"F22*G22","v":0},"eon",{"$f":"H22*H23/2","v":0},null,{"$f":"F22*K22","v":0},{"$f":"K22*K23/2","v":0},null,{"$f":"F22*N22","v":0},{"$f":"N22*N23/2","v":0},null,{"$f":"F22*Q22","v":0},{"$f":"Q22*Q23/2","v":0},null,{"$f":"F22*T22","v":0},{"$f":"T22*T23/2","v":0},null,{"$f":"F22*W22","v":0},{"$f":"W22*W23/2","v":0},null,{"$f":"F22*Z22","v":0},{"$f":"Z22*Z23/2","v":0},null,{"$f":"F22*AC22","v":0},{"$f":"AC22*AC23/2","v":0}]
[null,"n","Negativism",null,null,1,null,{"$f":"F23*G23","v":0},"ion",{"$f":"H24*H23/2","v":0},null,0,{"$f":"K24*K23/2","v":0},null,{"$f":"F23*N23","v":0},{"$f":"N24*N23/2","v":0},null,{"$f":"F23*Q23","v":0},{"$f":"Q24*Q23/2","v":0},null,{"$f":"F23*T23","v":0},{"$f":"T24*T23/2","v":0},null,{"$f":"F23*W23","v":0},{"$f":"W24*W23/2","v":0},null,{"$f":"F23*Z23","v":0},{"$f":"Z24*Z23/2","v":0},null,{"$f":"F23*AC23","v":0},{"$f":"AC24*AC23/2","v":0}]
[null,"i","Increase importance",null,null,1.4,null,{"$f":"F24*G24","v":0},"moi",{"$f":"H21*H24/2","v":0},null,0,{"$f":"K21*K24/2","v":0},null,{"$f":"F24*N24","v":0},{"$f":"N21*N24/2","v":0},null,{"$f":"F24*Q24","v":0},{"$f":"Q21*Q24/2","v":0},null,{"$f":"F24*T24","v":0},{"$f":"T21*T24/2","v":0},null,{"$f":"F24*W24","v":0},{"$f":"W21*W24/2","v":0},null,{"$f":"F24*Z24","v":0},{"$f":"Z21*Z24/2","v":0},null,{"$f":"F24*AC24","v":0},{"$f":"AC21*AC24/2","v":0}]
[null,null,null,null,null,null,null,null,"subΣ:",{"$f":"SUM(J21:J24)","v":0},null,"subΣ:",{"$f":"SUM(M21:M24)","v":0},null,"subΣ:",{"$f":"SUM(P21:P24)","v":0},null,"subΣ:",{"$f":"SUM(S21:S24)","v":0},null,"subΣ:",{"$f":"SUM(V21:V24)","v":0},null,"subΣ:",{"$f":"SUM(Y21:Y24)","v":0},null,"subΣ:",{"$f":"SUM(AB21:AB24)","v":0},null,"subΣ:",{"$f":"SUM(AE21:AE24)","v":0}]
[null,"p","Mutism (pride)",null,null,0.5,null,{"$f":"F26*G26","v":0},"pou",{"$f":"H26*H27/2","v":0},null,0,{"$f":"K26*K27/2","v":0},null,{"$f":"F26*N26","v":0},{"$f":"N26*N27/2","v":0},null,{"$f":"F26*Q26","v":0},{"$f":"Q26*Q27/2","v":0},null,{"$f":"F26*T26","v":0},{"$f":"T26*T27/2","v":0},null,{"$f":"F26*W26","v":0},{"$f":"W26*W27/2","v":0},null,{"$f":"F26*Z26","v":0},{"$f":"Z26*Z27/2","v":0},null,{"$f":"F26*AC26","v":0},{"$f":"AC26*AC27/2","v":0}]
[null,"u","Unmotivated loquacity",null,null,0.5,null,{"$f":"F27*G27","v":0},"uos",{"$f":"H27*H28/2","v":0},null,0,{"$f":"K27*K28/2","v":0},null,{"$f":"F27*N27","v":0},{"$f":"N27*N28/2","v":0},null,{"$f":"F27*Q27","v":0},{"$f":"Q27*Q28/2","v":0},null,{"$f":"F27*T27","v":0},{"$f":"T27*T28/2","v":0},null,{"$f":"F27*W27","v":0},{"$f":"W27*W28/2","v":0},null,{"$f":"F27*Z27","v":0},{"$f":"Z27*Z28/2","v":0},null,{"$f":"F27*AC27","v":0},{"$f":"AC27*AC28/2","v":0}]
[null,"s","Self-confidence",null,null,0.9,null,{"$f":"F28*G28","v":0},"soc",{"$f":"H28*H29/2","v":0},null,0,{"$f":"K28*K29/2","v":0},null,{"$f":"F28*N28","v":0},{"$f":"N28*N29/2","v":0},null,{"$f":"F28*Q28","v":0},{"$f":"Q28*Q29/2","v":0},null,{"$f":"F28*T28","v":0},{"$f":"T28*T29/2","v":0},null,{"$f":"F28*W28","v":0},{"$f":"W28*W29/2","v":0},null,{"$f":"F28*Z28","v":0},{"$f":"Z28*Z29/2","v":0},null,{"$f":"F28*AC28","v":0},{"$f":"AC28*AC29/2","v":0}]
[null,"c","Uncertanty",null,null,0.9,null,{"$f":"F29*G29","v":0},"cop",{"$f":"H29*H26/2","v":0},null,0,{"$f":"K29*K26/2","v":0},null,{"$f":"F29*N29","v":0},{"$f":"N29*N26/2","v":0},null,{"$f":"F29*Q29","v":0},{"$f":"Q29*Q26/2","v":0},null,{"$f":"F29*T29","v":0},{"$f":"T29*T26/2","v":0},null,{"$f":"F29*W29","v":0},{"$f":"W29*W26/2","v":0},null,{"$f":"F29*Z29","v":0},{"$f":"Z29*Z26/2","v":0},null,{"$f":"F29*AC29","v":0},{"$f":"AC29*AC26/2","v":0}]
[null,null,null,null,null,null,null,null,"subΣ:",{"$f":"SUM(J26:J29)","v":0},null,"subΣ:",{"$f":"SUM(M26:M29)","v":0},null,"subΣ:",{"$f":"SUM(P26:P29)","v":0},null,"subΣ:",{"$f":"SUM(S26:S29)","v":0},null,"subΣ:",{"$f":"SUM(V26:V29)","v":0},null,"subΣ:",{"$f":"SUM(Y26:Y29)","v":0},null,"subΣ:",{"$f":"SUM(AB26:AB29)","v":0},null,"subΣ:",{"$f":"SUM(AE26:AE29)","v":0}]
[null,null,null,null,null,null,null,null,"Totoal Σ:",{"$f":"J25+J30","v":0},null,"Totoal Σ:",{"$f":"M25+M30","v":0},null,"Totoal Σ:",{"$f":"P25+P30","v":0},null,"Totoal Σ:",{"$f":"S25+S30","v":0},null,"Totoal Σ:",{"$f":"V25+V30","v":0},null,"Totoal Σ:",{"$f":"Y25+Y30","v":0},null,"Totoal Σ:",{"$f":"AB25+AB30","v":0},null,"Totoal Σ:",{"$f":"AE25+AE30","v":0}]
[]
[null,null,null,null,null,"Event's Code:",2000016,null,null,{"$f":"$J$7","v":0},2000017,null,{"$f":"$J$7","v":0},2000018,null,{"$f":"$J$7","v":0},2000019,null,{"$f":"$J$7","v":0},2000020,null,{"$f":"$J$7","v":0},2000021,null,{"$f":"$J$7","v":0},2000022,null,{"$f":"$J$7","v":0},2000023,null,{"$f":"$J$7","v":0}]
[null,"m",null,null,null,0.7,null,{"$f":"F34*G34","v":0},"moe",{"$f":"H34*H35/2","v":0},null,{"$f":"F34*K34","v":0},{"$f":"K34*K35/2","v":0},null,{"$f":"F34*N34","v":0},{"$f":"N34*N35/2","v":0},null,{"$f":"F34*Q34","v":0},{"$f":"Q34*Q35/2","v":0},null,{"$f":"F34*T34","v":0},{"$f":"T34*T35/2","v":0},null,{"$f":"F34*W34","v":0},{"$f":"W34*W35/2","v":0},null,{"$f":"F34*Z34","v":0},{"$f":"Z34*Z35/2","v":0},null,{"$f":"F34*AC34","v":0},{"$f":"AC34*AC35/2","v":0}]
[null,"e","Momentary inferiority",null,null,0.5,null,{"$f":"F35*G35","v":0},"eon",{"$f":"H35*H36/2","v":0},null,0,{"$f":"K35*K36/2","v":0},null,{"$f":"F35*N35","v":0},{"$f":"N35*N36/2","v":0},null,{"$f":"F35*Q35","v":0},{"$f":"Q35*Q36/2","v":0},null,{"$f":"F35*T35","v":0},{"$f":"T35*T36/2","v":0},null,{"$f":"F35*W35","v":0},{"$f":"W35*W36/2","v":0},null,{"$f":"F35*Z35","v":0},{"$f":"Z35*Z36/2","v":0},null,{"$f":"F35*AC35","v":0},{"$f":"AC35*AC36/2","v":0}]
[null,"n","Insinceer exprs. of simpathy",null,null,1,null,{"$f":"F36*G36","v":0},"ion",{"$f":"H37*H36/2","v":0},null,0,{"$f":"K37*K36/2","v":0},null,{"$f":"F36*N36","v":0},{"$f":"N37*N36/2","v":0},null,{"$f":"F36*Q36","v":0},{"$f":"Q37*Q36/2","v":0},null,{"$f":"F36*T36","v":0},{"$f":"T37*T36/2","v":0},null,{"$f":"F36*W36","v":0},{"$f":"W37*W36/2","v":0},null,{"$f":"F36*Z36","v":0},{"$f":"Z37*Z36/2","v":0},null,{"$f":"F36*AC36","v":0},{"$f":"AC37*AC36/2","v":0}]
[null,"i","Negativism",null,null,1.4,null,{"$f":"F37*G37","v":0},"moi",{"$f":"H34*H37/2","v":0},null,0,{"$f":"K34*K37/2","v":0},null,{"$f":"F37*N37","v":0},{"$f":"N34*N37/2","v":0},null,{"$f":"F37*Q37","v":0},{"$f":"Q34*Q37/2","v":0},null,{"$f":"F37*T37","v":0},{"$f":"T34*T37/2","v":0},null,{"$f":"F37*W37","v":0},{"$f":"W34*W37/2","v":0},null,{"$f":"F37*Z37","v":0},{"$f":"Z34*Z37/2","v":0},null,{"$f":"F37*AC37","v":0},{"$f":"AC34*AC37/2","v":0}]
[null,null,"Increase importance",null,null,null,null,null,"subΣ:",{"$f":"SUM(J34:J37)","v":0},null,"subΣ:",{"$f":"SUM(M34:M37)","v":0},null,"subΣ:",{"$f":"SUM(P34:P37)","v":0},null,"subΣ:",{"$f":"SUM(S34:S37)","v":0},null,"subΣ:",{"$f":"SUM(V34:V37)","v":0},null,"subΣ:",{"$f":"SUM(Y34:Y37)","v":0},null,"subΣ:",{"$f":"SUM(AB34:AB37)","v":0},null,"subΣ:",{"$f":"SUM(AE34:AE37)","v":0}]
[null,"p",null,null,null,0.5,null,{"$f":"F39*G39","v":0},"pou",{"$f":"H39*H40/2","v":0},null,{"$f":"F39*K39","v":0},{"$f":"K39*K40/2","v":0},null,{"$f":"F39*N39","v":0},{"$f":"N39*N40/2","v":0},null,{"$f":"F39*Q39","v":0},{"$f":"Q39*Q40/2","v":0},null,{"$f":"F39*T39","v":0},{"$f":"T39*T40/2","v":0},null,{"$f":"F39*W39","v":0},{"$f":"W39*W40/2","v":0},null,{"$f":"F39*Z39","v":0},{"$f":"Z39*Z40/2","v":0},null,{"$f":"F39*AC39","v":0},{"$f":"AC39*AC40/2","v":0}]
[null,"u","Mutism (pride)",null,null,0.5,null,{"$f":"F40*G40","v":0},"uos",{"$f":"H40*H41/2","v":0},null,0,{"$f":"K40*K41/2","v":0},null,{"$f":"F40*N40","v":0},{"$f":"N40*N41/2","v":0},null,{"$f":"F40*Q40","v":0},{"$f":"Q40*Q41/2","v":0},null,{"$f":"F40*T40","v":0},{"$f":"T40*T41/2","v":0},null,{"$f":"F40*W40","v":0},{"$f":"W40*W41/2","v":0},null,{"$f":"F40*Z40","v":0},{"$f":"Z40*Z41/2","v":0},null,{"$f":"F40*AC40","v":0},{"$f":"AC40*AC41/2","v":0}]
[null,"s","Unmotivated loquacity",null,null,0.9,null,{"$f":"F41*G41","v":0},"soc",{"$f":"H41*H42/2","v":0},null,{"$f":"F41*K41","v":0},{"$f":"K41*K42/2","v":0},null,{"$f":"F41*N41","v":0},{"$f":"N41*N42/2","v":0},null,{"$f":"F41*Q41","v":0},{"$f":"Q41*Q42/2","v":0},null,{"$f":"F41*T41","v":0},{"$f":"T41*T42/2","v":0},null,{"$f":"F41*W41","v":0},{"$f":"W41*W42/2","v":0},null,{"$f":"F41*Z41","v":0},{"$f":"Z41*Z42/2","v":0},null,{"$f":"F41*AC41","v":0},{"$f":"AC41*AC42/2","v":0}]
[null,"c","Self-confidence",null,null,0.9,null,{"$f":"F42*G42","v":0},"cop",{"$f":"H42*H39/2","v":0},null,0,{"$f":"K42*K39/2","v":0},null,{"$f":"F42*N42","v":0},{"$f":"N42*N39/2","v":0},null,{"$f":"F42*Q42","v":0},{"$f":"Q42*Q39/2","v":0},null,{"$f":"F42*T42","v":0},{"$f":"T42*T39/2","v":0},null,{"$f":"F42*W42","v":0},{"$f":"W42*W39/2","v":0},null,{"$f":"F42*Z42","v":0},{"$f":"Z42*Z39/2","v":0},null,{"$f":"F42*AC42","v":0},{"$f":"AC42*AC39/2","v":0}]
[null,null,"Uncertanty",null,null,null,null,null,"subΣ:",{"$f":"SUM(J39:J42)","v":0},null,"subΣ:",{"$f":"SUM(M39:M42)","v":0},null,"subΣ:",{"$f":"SUM(P39:P42)","v":0},null,"subΣ:",{"$f":"SUM(S39:S42)","v":0},null,"subΣ:",{"$f":"SUM(V39:V42)","v":0},null,"subΣ:",{"$f":"SUM(Y39:Y42)","v":0},null,"subΣ:",{"$f":"SUM(AB39:AB42)","v":0},null,"subΣ:",{"$f":"SUM(AE39:AE42)","v":0}]
[null,null,null,null,null,null,null,null,"Totoal Σ:",{"$f":"J38+J43","v":0},null,"Totoal Σ:",{"$f":"M38+M43","v":0},null,"Totoal Σ:",{"$f":"P38+P43","v":0},null,"Totoal Σ:",{"$f":"S38+S43","v":0},null,"Totoal Σ:",{"$f":"V38+V43","v":0},null,"Totoal Σ:",{"$f":"Y38+Y43","v":0},null,"Totoal Σ:",{"$f":"AB38+AB43","v":0},null,"Totoal Σ:",{"$f":"AE38+AE43","v":0}]
[]
[null,null,null,null,null,"Event's Code:",2000024,null,null,{"$f":"$J$7","v":0},2000025,null,{"$f":"$J$7","v":0},2000026,null,{"$f":"$J$7","v":0},2000027,null,{"$f":"$J$7","v":0},2000028,null,{"$f":"$J$7","v":0},2000029,null,{"$f":"$J$7","v":0},2000030,null,{"$f":"$J$7","v":0},2000031,null,{"$f":"$J$7","v":0}]
[null,"m",null,null,null,0.7,null,{"$f":"F47*G47","v":0},"moe",{"$f":"H47*H48/2","v":0},null,{"$f":"F47*K47","v":0},{"$f":"K47*K48/2","v":0},null,{"$f":"F47*N47","v":0},{"$f":"N47*N48/2","v":0},null,{"$f":"F47*Q47","v":0},{"$f":"Q47*Q48/2","v":0},null,{"$f":"F47*T47","v":0},{"$f":"T47*T48/2","v":0},null,{"$f":"F47*W47","v":0},{"$f":"W47*W48/2","v":0},null,{"$f":"F47*Z47","v":0},{"$f":"Z47*Z48/2","v":0},null,{"$f":"F47*AC47","v":0},{"$f":"AC47*AC48/2","v":0}]
[null,"e","Momentary inferiority",null,null,0.5,null,{"$f":"F48*G48","v":0},"eon",{"$f":"H48*H49/2","v":0},null,{"$f":"F48*K48","v":0},{"$f":"K48*K49/2","v":0},null,{"$f":"F48*N48","v":0},{"$f":"N48*N49/2","v":0},null,{"$f":"F48*Q48","v":0},{"$f":"Q48*Q49/2","v":0},null,{"$f":"F48*T48","v":0},{"$f":"T48*T49/2","v":0},null,{"$f":"F48*W48","v":0},{"$f":"W48*W49/2","v":0},null,{"$f":"F48*Z48","v":0},{"$f":"Z48*Z49/2","v":0},null,{"$f":"F48*AC48","v":0},{"$f":"AC48*AC49/2","v":0}]
[null,"n","Insinceer exprs. of simpathy",null,null,1,null,{"$f":"F49*G49","v":0},"ion",{"$f":"H50*H49/2","v":0},null,{"$f":"F49*K49","v":0},{"$f":"K50*K49/2","v":0},null,{"$f":"F49*N49","v":0},{"$f":"N50*N49/2","v":0},null,{"$f":"F49*Q49","v":0},{"$f":"Q50*Q49/2","v":0},null,{"$f":"F49*T49","v":0},{"$f":"T50*T49/2","v":0},null,{"$f":"F49*W49","v":0},{"$f":"W50*W49/2","v":0},null,{"$f":"F49*Z49","v":0},{"$f":"Z50*Z49/2","v":0},null,{"$f":"F49*AC49","v":0},{"$f":"AC50*AC49/2","v":0}]
[null,"i","Negativism",null,null,1.4,null,{"$f":"F50*G50","v":0},"moi",{"$f":"H47*H50/2","v":0},null,{"$f":"F50*K50","v":0},{"$f":"K47*K50/2","v":0},null,{"$f":"F50*N50","v":0},{"$f":"N47*N50/2","v":0},null,{"$f":"F50*Q50","v":0},{"$f":"Q47*Q50/2","v":0},null,{"$f":"F50*T50","v":0},{"$f":"T47*T50/2","v":0},null,{"$f":"F50*W50","v":0},{"$f":"W47*W50/2","v":0},null,{"$f":"F50*Z50","v":0},{"$f":"Z47*Z50/2","v":0},null,{"$f":"F50*AC50","v":0},{"$f":"AC47*AC50/2","v":0}]
[null,null,"Increase importance",null,null,null,null,null,"subΣ:",{"$f":"SUM(J47:J50)","v":0},null,null,{"$f":"SUM(M47:M50)","v":0},null,"subΣ:",{"$f":"SUM(P47:P50)","v":0},null,null,{"$f":"SUM(S47:S50)","v":0},null,"subΣ:",{"$f":"SUM(V47:V50)","v":0},null,null,{"$f":"SUM(Y47:Y50)","v":0},null,"subΣ:",{"$f":"SUM(AB47:AB50)","v":0},null,null,{"$f":"SUM(AE47:AE50)","v":0}]
[null,"p",null,null,null,0.5,null,{"$f":"F52*G52","v":0},"pou",{"$f":"H52*H53/2","v":0},null,{"$f":"F52*K52","v":0},{"$f":"K52*K53/2","v":0},null,{"$f":"F52*N52","v":0},{"$f":"N52*N53/2","v":0},null,{"$f":"F52*Q52","v":0},{"$f":"Q52*Q53/2","v":0},null,{"$f":"F52*T52","v":0},{"$f":"T52*T53/2","v":0},null,{"$f":"F52*W52","v":0},{"$f":"W52*W53/2","v":0},null,{"$f":"F52*Z52","v":0},{"$f":"Z52*Z53/2","v":0},null,{"$f":"F52*AC52","v":0},{"$f":"AC52*AC53/2","v":0}]
[null,"u","Mutism (pride)",null,null,0.5,null,{"$f":"F53*G53","v":0},"uos",{"$f":"H53*H54/2","v":0},null,{"$f":"F53*K53","v":0},{"$f":"K53*K54/2","v":0},null,{"$f":"F53*N53","v":0},{"$f":"N53*N54/2","v":0},null,{"$f":"F53*Q53","v":0},{"$f":"Q53*Q54/2","v":0},null,{"$f":"F53*T53","v":0},{"$f":"T53*T54/2","v":0},null,{"$f":"F53*W53","v":0},{"$f":"W53*W54/2","v":0},null,{"$f":"F53*Z53","v":0},{"$f":"Z53*Z54/2","v":0},null,{"$f":"F53*AC53","v":0},{"$f":"AC53*AC54/2","v":0}]
[null,"s","Unmotivated loquacity",null,null,0.9,null,{"$f":"F54*G54","v":0},"soc",{"$f":"H54*H55/2","v":0},null,{"$f":"F54*K54","v":0},{"$f":"K54*K55/2","v":0},null,{"$f":"F54*N54","v":0},{"$f":"N54*N55/2","v":0},null,{"$f":"F54*Q54","v":0},{"$f":"Q54*Q55/2","v":0},null,{"$f":"F54*T54","v":0},{"$f":"T54*T55/2","v":0},null,{"$f":"F54*W54","v":0},{"$f":"W54*W55/2","v":0},null,{"$f":"F54*Z54","v":0},{"$f":"Z54*Z55/2","v":0},null,{"$f":"F54*AC54","v":0},{"$f":"AC54*AC55/2","v":0}]
[null,"c","Self-confidence",null,null,0.9,null,{"$f":"F55*G55","v":0},"cop",{"$f":"H55*H52/2","v":0},null,{"$f":"F55*K55","v":0},{"$f":"K55*K52/2","v":0},null,{"$f":"F55*N55","v":0},{"$f":"N55*N52/2","v":0},null,{"$f":"F55*Q55","v":0},{"$f":"Q55*Q52/2","v":0},null,{"$f":"F55*T55","v":0},{"$f":"T55*T52/2","v":0},null,{"$f":"F55*W55","v":0},{"$f":"W55*W52/2","v":0},null,{"$f":"F55*Z55","v":0},{"$f":"Z55*Z52/2","v":0},null,{"$f":"F55*AC55","v":0},{"$f":"AC55*AC52/2","v":0}]
[null,null,"Uncertanty",null,null,null,null,null,"subΣ:",{"$f":"SUM(J52:J55)","v":0},null,"subΣ:",{"$f":"SUM(M52:M55)","v":0},null,null,{"$f":"SUM(P52:P55)","v":0},null,"subΣ:",{"$f":"SUM(S52:S55)","v":0},null,"subΣ:",{"$f":"SUM(V52:V55)","v":0},null,"subΣ:",{"$f":"SUM(Y52:Y55)","v":0},null,"subΣ:",{"$f":"SUM(AB52:AB55)","v":0},null,"subΣ:",{"$f":"SUM(AE52:AE55)","v":0}]
[null,null,null,null,null,null,null,null,"Totoal Σ:",{"$f":"J51+J56","v":0},null,"Totoal Σ:",{"$f":"M51+M56","v":0},null,"Totoal Σ:",{"$f":"P51+P56","v":0},null,"Totoal Σ:",{"$f":"S51+S56","v":0},null,"Totoal Σ:",{"$f":"V51+V56","v":0},null,"Totoal Σ:",{"$f":"Y51+Y56","v":0},null,"Totoal Σ:",{"$f":"AB51+AB56","v":0},null,"Totoal Σ:",{"$f":"AE51+AE56","v":0}]