{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Data and List Box","Chart3"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart3","index":1,"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":"Data and List Box","index":0,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Growth","Vol","MR","Mean","Current",null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[0.01,0.2,0,100,{"$f":"D4","v":100},"Data 1",{"$f":"E4","v":100},{"$f":"G4+G4*$B4*NORMSINV(RAND())+(G4-$E$49)*$C$4+G4*$A$4","v":104.44137251920945},{"$f":"H4+H4*$B4*NORMSINV(RAND())+(H4-$E$49)*$C$4+H4*$A$4","v":69.127768435796924},{"$f":"I4+I4*$B4*NORMSINV(RAND())+(I4-$E$49)*$C$4+I4*$A$4","v":58.745152884569855},{"$f":"J4+J4*$B4*NORMSINV(RAND())+(J4-$E$49)*$C$4+J4*$A$4","v":66.905818976678333},{"$f":"K4+K4*$B4*NORMSINV(RAND())+(K4-$E$49)*$C$4+K4*$A$4","v":61.062442571627145},{"$f":"L4+L4*$B4*NORMSINV(RAND())+(L4-$E$49)*$C$4+L4*$A$4","v":44.387328321506764},{"$f":"M4+M4*$B4*NORMSINV(RAND())+(M4-$E$49)*$C$4+M4*$A$4","v":42.692606197366842},{"$f":"N4+N4*$B4*NORMSINV(RAND())+(N4-$E$49)*$C$4+N4*$A$4","v":51.874357539049761},{"$f":"O4+O4*$B4*NORMSINV(RAND())+(O4-$E$49)*$C$4+O4*$A$4","v":57.848614151736825},{"$f":"P4+P4*$B4*NORMSINV(RAND())+(P4-$E$49)*$C$4+P4*$A$4","v":56.499516904872976},{"$f":"Q4+Q4*$B4*NORMSINV(RAND())+(Q4-$E$49)*$C$4+Q4*$A$4","v":66.602173804038642},{"$f":"R4+R4*$B4*NORMSINV(RAND())+(R4-$E$49)*$C$4+R4*$A$4","v":75.078816851304794}]
[0.02,0.4,0,80,{"$f":"D5","v":80},"Data 2",{"$f":"E5","v":80},{"$f":"G5+G5*$B5*NORMSINV(RAND())+(G5-$E$49)*$C$4+G5*$A$4","v":80.090588749731467},{"$f":"H5+H5*$B5*NORMSINV(RAND())+(H5-$E$49)*$C$4+H5*$A$4","v":54.781396018431415},{"$f":"I5+I5*$B5*NORMSINV(RAND())+(I5-$E$49)*$C$4+I5*$A$4","v":45.753453979263419},{"$f":"J5+J5*$B5*NORMSINV(RAND())+(J5-$E$49)*$C$4+J5*$A$4","v":0.14057386231120866},{"$f":"K5+K5*$B5*NORMSINV(RAND())+(K5-$E$49)*$C$4+K5*$A$4","v":4.6546848164166744E-2},{"$f":"L5+L5*$B5*NORMSINV(RAND())+(L5-$E$49)*$C$4+L5*$A$4","v":5.0359729101415104E-2},{"$f":"M5+M5*$B5*NORMSINV(RAND())+(M5-$E$49)*$C$4+M5*$A$4","v":5.6877856054583391E-2},{"$f":"N5+N5*$B5*NORMSINV(RAND())+(N5-$E$49)*$C$4+N5*$A$4","v":2.9168031076766129E-2},{"$f":"O5+O5*$B5*NORMSINV(RAND())+(O5-$E$49)*$C$4+O5*$A$4","v":2.6638367458171559E-2},{"$f":"P5+P5*$B5*NORMSINV(RAND())+(P5-$E$49)*$C$4+P5*$A$4","v":2.8883726418246044E-2},{"$f":"Q5+Q5*$B5*NORMSINV(RAND())+(Q5-$E$49)*$C$4+Q5*$A$4","v":3.0898690187416672E-2},{"$f":"R5+R5*$B5*NORMSINV(RAND())+(R5-$E$49)*$C$4+R5*$A$4","v":4.226523858751869E-2}]
[0.01,0.2,0,60,{"$f":"D6","v":60},"Data 3",60,{"$f":"G6+G6*$B6*NORMSINV(RAND())+(G6-$E$49)*$C$4+G6*$A$4","v":61.345525412121759},{"$f":"H6+H6*$B6*NORMSINV(RAND())+(H6-$E$49)*$C$4+H6*$A$4","v":42.893493566922714},{"$f":"I6+I6*$B6*NORMSINV(RAND())+(I6-$E$49)*$C$4+I6*$A$4","v":44.546537680480945},{"$f":"J6+J6*$B6*NORMSINV(RAND())+(J6-$E$49)*$C$4+J6*$A$4","v":63.814238053634391},{"$f":"K6+K6*$B6*NORMSINV(RAND())+(K6-$E$49)*$C$4+K6*$A$4","v":59.188399975864165},{"$f":"L6+L6*$B6*NORMSINV(RAND())+(L6-$E$49)*$C$4+L6*$A$4","v":65.485591896373151},{"$f":"M6+M6*$B6*NORMSINV(RAND())+(M6-$E$49)*$C$4+M6*$A$4","v":44.550567446523239},{"$f":"N6+N6*$B6*NORMSINV(RAND())+(N6-$E$49)*$C$4+N6*$A$4","v":41.860578823378127},{"$f":"O6+O6*$B6*NORMSINV(RAND())+(O6-$E$49)*$C$4+O6*$A$4","v":32.65377520878905},{"$f":"P6+P6*$B6*NORMSINV(RAND())+(P6-$E$49)*$C$4+P6*$A$4","v":32.673018129213247},{"$f":"Q6+Q6*$B6*NORMSINV(RAND())+(Q6-$E$49)*$C$4+Q6*$A$4","v":31.511747424682582},{"$f":"R6+R6*$B6*NORMSINV(RAND())+(R6-$E$49)*$C$4+R6*$A$4","v":31.708639092972135}]
[0.05,0.02,0.1,100,{"$f":"D7","v":100},"Data 4",100,{"$f":"G7+G7*$B7*NORMSINV(RAND())+(G7-$E$49)*$C$4+G7*$A$4","v":103.56469874282904},{"$f":"H7+H7*$B7*NORMSINV(RAND())+(H7-$E$49)*$C$4+H7*$A$4","v":103.03295151011294},{"$f":"I7+I7*$B7*NORMSINV(RAND())+(I7-$E$49)*$C$4+I7*$A$4","v":104.67600441778588},{"$f":"J7+J7*$B7*NORMSINV(RAND())+(J7-$E$49)*$C$4+J7*$A$4","v":108.1036560072142},{"$f":"K7+K7*$B7*NORMSINV(RAND())+(K7-$E$49)*$C$4+K7*$A$4","v":107.93357841091589},{"$f":"L7+L7*$B7*NORMSINV(RAND())+(L7-$E$49)*$C$4+L7*$A$4","v":106.48326799032264},{"$f":"M7+M7*$B7*NORMSINV(RAND())+(M7-$E$49)*$C$4+M7*$A$4","v":106.343129758047},{"$f":"N7+N7*$B7*NORMSINV(RAND())+(N7-$E$49)*$C$4+N7*$A$4","v":106.16736236109992},{"$f":"O7+O7*$B7*NORMSINV(RAND())+(O7-$E$49)*$C$4+O7*$A$4","v":108.13894583022048},{"$f":"P7+P7*$B7*NORMSINV(RAND())+(P7-$E$49)*$C$4+P7*$A$4","v":109.75842395876322},{"$f":"Q7+Q7*$B7*NORMSINV(RAND())+(Q7-$E$49)*$C$4+Q7*$A$4","v":107.60998515368441},{"$f":"R7+R7*$B7*NORMSINV(RAND())+(R7-$E$49)*$C$4+R7*$A$4","v":105.22438796274096}]
[0.04,0.5,0.1,80,{"$f":"D8","v":80},"Data 5",80,{"$f":"G8+G8*$B8*NORMSINV(RAND())+(G8-$E$49)*$C$4+G8*$A$4","v":80.741834065576242},{"$f":"H8+H8*$B8*NORMSINV(RAND())+(H8-$E$49)*$C$4+H8*$A$4","v":83.921157660458888},{"$f":"I8+I8*$B8*NORMSINV(RAND())+(I8-$E$49)*$C$4+I8*$A$4","v":42.517789508437026},{"$f":"J8+J8*$B8*NORMSINV(RAND())+(J8-$E$49)*$C$4+J8*$A$4","v":67.411755390231534},{"$f":"K8+K8*$B8*NORMSINV(RAND())+(K8-$E$49)*$C$4+K8*$A$4","v":44.363009452054804},{"$f":"L8+L8*$B8*NORMSINV(RAND())+(L8-$E$49)*$C$4+L8*$A$4","v":61.485007904076411},{"$f":"M8+M8*$B8*NORMSINV(RAND())+(M8-$E$49)*$C$4+M8*$A$4","v":44.017896705344725},{"$f":"N8+N8*$B8*NORMSINV(RAND())+(N8-$E$49)*$C$4+N8*$A$4","v":26.865121156769021},{"$f":"O8+O8*$B8*NORMSINV(RAND())+(O8-$E$49)*$C$4+O8*$A$4","v":23.494908700857764},{"$f":"P8+P8*$B8*NORMSINV(RAND())+(P8-$E$49)*$C$4+P8*$A$4","v":11.482596006102414},{"$f":"Q8+Q8*$B8*NORMSINV(RAND())+(Q8-$E$49)*$C$4+Q8*$A$4","v":9.5750245190167487},{"$f":"R8+R8*$B8*NORMSINV(RAND())+(R8-$E$49)*$C$4+R8*$A$4","v":14.491857016718326}]
[0,0.1,0.1,60,{"$f":"D9","v":60},"Data 6",60,{"$f":"G9+G9*$B9*NORMSINV(RAND())+(G9-$E$49)*$C$4+G9*$A$4","v":56.355117867585392},{"$f":"H9+H9*$B9*NORMSINV(RAND())+(H9-$E$49)*$C$4+H9*$A$4","v":48.89769096436514},{"$f":"I9+I9*$B9*NORMSINV(RAND())+(I9-$E$49)*$C$4+I9*$A$4","v":49.832498832719736},{"$f":"J9+J9*$B9*NORMSINV(RAND())+(J9-$E$49)*$C$4+J9*$A$4","v":50.368635026024613},{"$f":"K9+K9*$B9*NORMSINV(RAND())+(K9-$E$49)*$C$4+K9*$A$4","v":55.30323294714529},{"$f":"L9+L9*$B9*NORMSINV(RAND())+(L9-$E$49)*$C$4+L9*$A$4","v":60.761661923239579},{"$f":"M9+M9*$B9*NORMSINV(RAND())+(M9-$E$49)*$C$4+M9*$A$4","v":55.193131942438384},{"$f":"N9+N9*$B9*NORMSINV(RAND())+(N9-$E$49)*$C$4+N9*$A$4","v":60.098699858613962},{"$f":"O9+O9*$B9*NORMSINV(RAND())+(O9-$E$49)*$C$4+O9*$A$4","v":60.830347093568626},{"$f":"P9+P9*$B9*NORMSINV(RAND())+(P9-$E$49)*$C$4+P9*$A$4","v":55.66134932394688},{"$f":"Q9+Q9*$B9*NORMSINV(RAND())+(Q9-$E$49)*$C$4+Q9*$A$4","v":60.335444826885855},{"$f":"R9+R9*$B9*NORMSINV(RAND())+(R9-$E$49)*$C$4+R9*$A$4","v":59.788051969669574}]
[0.02,0,0.1,100,{"$f":"D10","v":100},"Data 7",100,{"$f":"G10+G10*$B10*NORMSINV(RAND())+(G10-$E$49)*$C$4+G10*$A$4","v":101},{"$f":"H10+H10*$B10*NORMSINV(RAND())+(H10-$E$49)*$C$4+H10*$A$4","v":102.01},{"$f":"I10+I10*$B10*NORMSINV(RAND())+(I10-$E$49)*$C$4+I10*$A$4","v":103.0301},{"$f":"J10+J10*$B10*NORMSINV(RAND())+(J10-$E$49)*$C$4+J10*$A$4","v":104.060401},{"$f":"K10+K10*$B10*NORMSINV(RAND())+(K10-$E$49)*$C$4+K10*$A$4","v":105.10100500999999},{"$f":"L10+L10*$B10*NORMSINV(RAND())+(L10-$E$49)*$C$4+L10*$A$4","v":106.1520150601},{"$f":"M10+M10*$B10*NORMSINV(RAND())+(M10-$E$49)*$C$4+M10*$A$4","v":107.213535210701},{"$f":"N10+N10*$B10*NORMSINV(RAND())+(N10-$E$49)*$C$4+N10*$A$4","v":108.28567056280801},{"$f":"O10+O10*$B10*NORMSINV(RAND())+(O10-$E$49)*$C$4+O10*$A$4","v":109.36852726843608},{"$f":"P10+P10*$B10*NORMSINV(RAND())+(P10-$E$49)*$C$4+P10*$A$4","v":110.46221254112044},{"$f":"Q10+Q10*$B10*NORMSINV(RAND())+(Q10-$E$49)*$C$4+Q10*$A$4","v":111.56683466653165},{"$f":"R10+R10*$B10*NORMSINV(RAND())+(R10-$E$49)*$C$4+R10*$A$4","v":112.68250301319696}]
[0.01,0.03,0.2,80,{"$f":"D11","v":80},"Data 8",80,{"$f":"G11+G11*$B11*NORMSINV(RAND())+(G11-$E$49)*$C$4+G11*$A$4","v":84.085567936892076},{"$f":"H11+H11*$B11*NORMSINV(RAND())+(H11-$E$49)*$C$4+H11*$A$4","v":92.03965262565869},{"$f":"I11+I11*$B11*NORMSINV(RAND())+(I11-$E$49)*$C$4+I11*$A$4","v":97.698244551924532},{"$f":"J11+J11*$B11*NORMSINV(RAND())+(J11-$E$49)*$C$4+J11*$A$4","v":98.116473189077766},{"$f":"K11+K11*$B11*NORMSINV(RAND())+(K11-$E$49)*$C$4+K11*$A$4","v":100.08413544755366},{"$f":"L11+L11*$B11*NORMSINV(RAND())+(L11-$E$49)*$C$4+L11*$A$4","v":98.927559778759914},{"$f":"M11+M11*$B11*NORMSINV(RAND())+(M11-$E$49)*$C$4+M11*$A$4","v":103.69692759262037},{"$f":"N11+N11*$B11*NORMSINV(RAND())+(N11-$E$49)*$C$4+N11*$A$4","v":109.66498883931146},{"$f":"O11+O11*$B11*NORMSINV(RAND())+(O11-$E$49)*$C$4+O11*$A$4","v":109.87406174210253},{"$f":"P11+P11*$B11*NORMSINV(RAND())+(P11-$E$49)*$C$4+P11*$A$4","v":105.18726500792268},{"$f":"Q11+Q11*$B11*NORMSINV(RAND())+(Q11-$E$49)*$C$4+Q11*$A$4","v":105.91610254472181},{"$f":"R11+R11*$B11*NORMSINV(RAND())+(R11-$E$49)*$C$4+R11*$A$4","v":113.65473558706587}]
[0.05,0.05,0.2,60,{"$f":"D12","v":60},"Data 9",60,{"$f":"G12+G12*$B12*NORMSINV(RAND())+(G12-$E$49)*$C$4+G12*$A$4","v":61.705737111384003},{"$f":"H12+H12*$B12*NORMSINV(RAND())+(H12-$E$49)*$C$4+H12*$A$4","v":58.93120747877213},{"$f":"I12+I12*$B12*NORMSINV(RAND())+(I12-$E$49)*$C$4+I12*$A$4","v":58.648553984513576},{"$f":"J12+J12*$B12*NORMSINV(RAND())+(J12-$E$49)*$C$4+J12*$A$4","v":56.198187035560416},{"$f":"K12+K12*$B12*NORMSINV(RAND())+(K12-$E$49)*$C$4+K12*$A$4","v":51.919966636912172},{"$f":"L12+L12*$B12*NORMSINV(RAND())+(L12-$E$49)*$C$4+L12*$A$4","v":48.818979531253561},{"$f":"M12+M12*$B12*NORMSINV(RAND())+(M12-$E$49)*$C$4+M12*$A$4","v":45.133993369366422},{"$f":"N12+N12*$B12*NORMSINV(RAND())+(N12-$E$49)*$C$4+N12*$A$4","v":48.846796355283274},{"$f":"O12+O12*$B12*NORMSINV(RAND())+(O12-$E$49)*$C$4+O12*$A$4","v":50.630416035539454},{"$f":"P12+P12*$B12*NORMSINV(RAND())+(P12-$E$49)*$C$4+P12*$A$4","v":49.51568289887782},{"$f":"Q12+Q12*$B12*NORMSINV(RAND())+(Q12-$E$49)*$C$4+Q12*$A$4","v":46.632174343333993},{"$f":"R12+R12*$B12*NORMSINV(RAND())+(R12-$E$49)*$C$4+R12*$A$4","v":47.960684502238884}]
[0.04,7.0000000000000007E-2,0.2,100,{"$f":"D13","v":100},"Data 10",100,{"$f":"G13+G13*$B13*NORMSINV(RAND())+(G13-$E$49)*$C$4+G13*$A$4","v":109.22063117273443},{"$f":"H13+H13*$B13*NORMSINV(RAND())+(H13-$E$49)*$C$4+H13*$A$4","v":112.19442604698666},{"$f":"I13+I13*$B13*NORMSINV(RAND())+(I13-$E$49)*$C$4+I13*$A$4","v":108.58075236399121},{"$f":"J13+J13*$B13*NORMSINV(RAND())+(J13-$E$49)*$C$4+J13*$A$4","v":88.554658137275027},{"$f":"K13+K13*$B13*NORMSINV(RAND())+(K13-$E$49)*$C$4+K13*$A$4","v":95.194489556644683},{"$f":"L13+L13*$B13*NORMSINV(RAND())+(L13-$E$49)*$C$4+L13*$A$4","v":102.40474669540512},{"$f":"M13+M13*$B13*NORMSINV(RAND())+(M13-$E$49)*$C$4+M13*$A$4","v":96.639654081753221},{"$f":"N13+N13*$B13*NORMSINV(RAND())+(N13-$E$49)*$C$4+N13*$A$4","v":85.475722592137657},{"$f":"O13+O13*$B13*NORMSINV(RAND())+(O13-$E$49)*$C$4+O13*$A$4","v":85.640630782635938},{"$f":"P13+P13*$B13*NORMSINV(RAND())+(P13-$E$49)*$C$4+P13*$A$4","v":91.14372047875672},{"$f":"Q13+Q13*$B13*NORMSINV(RAND())+(Q13-$E$49)*$C$4+Q13*$A$4","v":96.0445815932069},{"$f":"R13+R13*$B13*NORMSINV(RAND())+(R13-$E$49)*$C$4+R13*$A$4","v":96.058313585613689}]
[]
[null,null,null,null,null,null,{"$f":"G3","v":1},{"$f":"H3","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,"Data 3",{"$f":"IFERROR(LOOKUP($F16,$F$4:$F$13,G$4:G$13),\"\")","v":60},{"$f":"IFERROR(LOOKUP($F16,$F$4:$F$13,H$4:H$13),\"\")","v":61.345525412121759},42.893493566922714,44.546537680480945,63.814238053634391,59.188399975864165,65.485591896373151,44.550567446523239,41.860578823378127,32.65377520878905,32.673018129213247,31.511747424682582,31.708639092972135]
[null,null,null,null,null,"Data 5",{"$f":"IFERROR(LOOKUP($F17,$F$4:$F$13,G$4:G$13),\"\")","v":80},80.741834065576242,83.921157660458888,42.517789508437026,67.411755390231534,44.363009452054804,61.485007904076411,44.017896705344725,26.865121156769021,23.494908700857764,11.482596006102414,9.5750245190167487,14.491857016718326]
[null,null,null,null,null,"Data 7",100,101,102.01,103.0301,104.060401,105.10100500999999,106.1520150601,107.213535210701,108.28567056280801,109.36852726843608,110.46221254112044,111.56683466653165,112.68250301319696]
[null,null,null,null,null,"Data 8",80,84.085567936892076,92.03965262565869,97.698244551924532,98.116473189077766,100.08413544755366,98.927559778759914,103.69692759262037,109.66498883931146,109.87406174210253,105.18726500792268,105.91610254472181,113.65473558706587]
[null,null,null,null,null,"Data 9",60,61.705737111384003,58.93120747877213,58.648553984513576,56.198187035560416,51.919966636912172,48.818979531253561,45.133993369366422,48.846796355283274,50.630416035539454,49.51568289887782,46.632174343333993,47.960684502238884]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,"","","","","","","","","","","","",""]
[]
[null,"Rows",{"$f":"COUNTA(F15:F26)+1","v":6}]
[null,"Columns",{"$f":"COUNTA(F16:S16)","v":14}]