{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":25,"rows_kept":32,"merged":[[1,1,1,11],[3,15,3,19],[4,3,4,4],[4,18,4,19],[5,3,5,4],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,19],[6,3,6,4],[7,3,7,4],[7,15,8,15],[7,16,8,16],[7,17,8,17],[7,18,8,19],[8,3,8,4],[9,3,9,4],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,12,6],[12,7,12,10],[12,11,13,11],[12,15,12,19]]}
[]
[null,"Contingency and Risk Worksheet"]
[]
[{"$nulls":15},"Risk Scoring Criteria Matrix",{"$nulls":7},"Risk Rank","Total Risk Score"]
[null,null,"Estimate Title:","TBD",null,null,"Estimated Project (Direct):",0,{"$nulls":7},"High (3)","Medium (2)","Low (1)",{"$nulls":5},"V.HIGH",6]
[null,null,"Estimate Rev:","TBD",null,null,"Total Contingency (Direct):",{"$f":"K24","v":0},{"$nulls":7},"> 75%","50 - 74%","< 49%","Probability of Risk",{"$nulls":4},"HIGH",5]
[null,null,"Estimate Date:","TBD",null,null,"% of Total Est Direct Cost:",{"$f":"H6/H5","v":{"$error":"#DIV/0!"}},{"$nulls":15},"MED",4]
[null,null,"Estimator:","TBD",null,null,"Estimated Project (Indirect):",0,{"$nulls":7},"> 51%","26 - 50%","< 25%","Expected Value (as a % of Total Assessed Risks)",{"$nulls":4},"LOW",3]
[null,null,"Reference No.:","TBD",null,null,"Total Contingency (Indirect):",{"$f":"K32","v":0},{"$nulls":15},"V.LOW",2]
[null,null,"Design Status:","TBD",null,null,"% of Total Est Indirect Cost:",{"$f":"H9/H8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Risk Item","CSI Division","Risk Owner","Risk Description",null,null,"Risk and Contingency Evaluation",{"$nulls":3},"Risk Rank"]
[{"$nulls":4},"Driver","Event","Impact","Basis of Estimated Risk Impact","Estimated Risk Impact ($)","Probability of Risk Occurring (%)","Expected Risk Value ($)",{"$nulls":4},"Expected Value (% of Total Risks)","Expected Value Score","Probability %","Probability Score","Total Risk Score"]
[null,"A1",{"$nulls":6},0,{"v":0,"d":"0%"},{"$f":"I15*J15","v":0},{"$nulls":4},{"$f":"K15/$K$24","v":{"$error":"#DIV/0!"}},0,{"$f":"J15","v":{"v":0,"d":"0%"}},0,{"$f":"Q15+S15","v":0}]
[null,"A2",{"$nulls":6},0,{"v":0,"d":"0%"},{"$f":"I16*J16","v":0},{"$nulls":4},{"$f":"K16/$K$24","v":{"$error":"#DIV/0!"}},0,{"$f":"J16","v":{"v":0,"d":"0%"}},0,{"$f":"Q16+S16","v":0}]
[null,"A3",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A4",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A5",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A6",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A7",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A8",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"A9",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[{"$nulls":9},"TOTAL RISK AND CONTINGENCY AMOUNT ($): DIRECT COSTS",{"$f":"SUBTOTAL(9,K15:K23)","v":0}]
[null,"B1",{"$nulls":6},0,{"v":0,"d":"0%"},{"$f":"I25*J25","v":0},{"$nulls":4},{"$f":"K25/$K$32","v":{"$error":"#DIV/0!"}},0,{"$f":"J25","v":{"v":0,"d":"0%"}},0,0]
[null,"B2",{"$nulls":6},0,{"v":0,"d":"0%"},{"$f":"I26*J26","v":0},{"$nulls":4},{"$f":"K26/$K$32","v":{"$error":"#DIV/0!"}},0,{"$f":"J26","v":{"v":0,"d":"0%"}},0,0]
[null,"B3",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"B4",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"B5",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"B6",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[null,"B7",{"$nulls":6},0,{"v":0,"d":"0%"},0,{"$nulls":4},{"$error":"#DIV/0!"},0,{"v":0,"d":"0%"},0,0]
[{"$nulls":9},"TOTAL RISK AND CONTINGENCY AMOUNT ($): INDIRECT COSTS",{"$f":"SUBTOTAL(9,K25:K31)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}