{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Risk  Management Matrix","Summary","Additional for Country Programm","Lister","Context only"],"not_rendered":{"images":1,"defined_names":2,"comments":4},"read":"whole","date_system":"1900"}

{"sheet":"Risk  Management Matrix","index":0,"n_rows":83,"n_cols":12,"rows_kept":83,"merged":[[2,3,2,4],[4,9,4,11],[6,9,6,11],[8,9,8,11],[10,9,10,11],[12,9,12,11],[14,9,14,11],[16,9,16,11],[18,9,18,11],[20,9,20,11],[22,9,22,11],[24,9,24,11],[28,3,28,9],[29,3,29,4],[81,3,81,9],[82,3,82,4]]}
["Contextual Risks "]
[null,"Context:"]
[null,"File No:"]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement",null,"Impact","Background to assessment",null,"Risk response if applicable / potential effect on development cooperation in context"]
[]
[1]
[]
[2]
[]
[3]
[]
[4]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[]
["Programmatic and Institutional Risks "]
[null,"Title:"]
[null,"File No:"]
["Programmatic Risks "]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement of likelihood",null,"Impact","Background to assessment to potential impact",null,"Risk response",null,"Combined residual risk"]
[]
["P1"]
[]
["P2"]
[]
["P3"]
[]
["P4"]
[]
["P5"]
[]
["P6"]
[]
["P7"]
[]
["P8"]
[]
["P9"]
[]
["P10"]
[]
[]
["Institutional Risks "]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement of likelihood",null,"Impact","Background to assessment of potential impact",null,"Risk response",null,"Combined residual risk"]
[]
["I1",{"$f":"+B35","v":0},null,{"$f":"+D35","v":0},{"$f":"+E35","v":0}]
[]
["I2",{"$f":"+B37","v":0},null,{"$f":"+D37","v":0},{"$f":"+E37","v":0}]
[]
["I3",{"$f":"+B39","v":0},null,{"$f":"+D39","v":0},{"$f":"+E39","v":0}]
[]
["I4",{"$f":"+B41","v":0},null,{"$f":"+D41","v":0},{"$f":"+E41","v":0}]
[]
["I5",{"$f":"+B43","v":0},null,{"$f":"+D43","v":0},{"$f":"+E43","v":0}]
[]
["I6",{"$f":"+B45","v":0},null,{"$f":"+D45","v":0},{"$f":"+E45","v":0}]
[]
["I7",{"$f":"+B47","v":0},null,{"$f":"+D47","v":0},{"$f":"+E47","v":0}]
[]
["I8",{"$f":"+B49","v":0},null,{"$f":"+D49","v":0},{"$f":"+E49","v":0}]
[]
["I9",{"$f":"+B51","v":0},null,{"$f":"+D51","v":0},{"$f":"+E51","v":0}]
[]
["I10",{"$f":"+B53","v":0},null,{"$f":"+D53","v":0},{"$f":"+E53","v":0}]
[]
[]
["Deviations and follow-up"]
[null,"Title:",null,{"$f":"+D29","v":0}]
[null,"File No:",null,{"$f":"+D30","v":0}]

{"sheet":"Summary","index":1,"n_rows":12,"n_cols":5,"rows_kept":12}
["Risk summary for grant proposal"]
[]
[{"$f":"+'Risk  Management Matrix'!A28","v":"Programmatic and Institutional Risks "}]
["Risk factor","Likelihood","Impact","Risk response","Combined residual risk"]
["Programmatic Risks "]
[{"$f":"+'Risk  Management Matrix'!B35","v":0},{"$f":"'Risk  Management Matrix'!D35","v":0},{"$f":"+'Risk  Management Matrix'!G35","v":0},{"$f":"+'Risk  Management Matrix'!H35","v":0},{"$f":"+'Risk  Management Matrix'!L35","v":0}]
[{"$f":"+'Risk  Management Matrix'!B37","v":0},{"$f":"+'Risk  Management Matrix'!D37","v":0},{"$f":"+'Risk  Management Matrix'!G39","v":0},{"$f":"+'Risk  Management Matrix'!H37","v":0},{"$f":"+'Risk  Management Matrix'!L37","v":0}]
[{"$f":"+'Risk  Management Matrix'!B39","v":0},{"$f":"+'Risk  Management Matrix'!D37","v":0},{"$f":"+'Risk  Management Matrix'!G39","v":0},{"$f":"+'Risk  Management Matrix'!H39","v":0},{"$f":"+'Risk  Management Matrix'!L39","v":0}]
[{"$f":"+'Risk  Management Matrix'!A56","v":"Institutional Risks "}]
[{"$f":"+'Risk  Management Matrix'!B60","v":0},{"$f":"+'Risk  Management Matrix'!D60","v":0},{"$f":"+'Risk  Management Matrix'!G60","v":0},{"$f":"+'Risk  Management Matrix'!J60","v":0},{"$f":"+'Risk  Management Matrix'!L60","v":0}]
[{"$f":"+'Risk  Management Matrix'!B62","v":0},{"$f":"+'Risk  Management Matrix'!D62","v":0},{"$f":"+'Risk  Management Matrix'!G62","v":0},{"$f":"+'Risk  Management Matrix'!H62","v":0},{"$f":"+'Risk  Management Matrix'!L62","v":0}]
[{"$f":"+'Risk  Management Matrix'!B64","v":0},{"$f":"+'Risk  Management Matrix'!D64","v":0},{"$f":"+'Risk  Management Matrix'!G64","v":0},{"$f":"+'Risk  Management Matrix'!H64","v":0},{"$f":"+'Risk  Management Matrix'!L64","v":0}]

{"sheet":"Additional for Country Programm","index":2,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[1,3,1,9],[2,3,2,4]]}
["Programmatic and Institutional Risks "]
[null,"Title:"]
[null,"File No:"]
["Programmatic Risks "]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement of likelihood",null,"Impact","Background to assessment to potential impact",null,"Risk response",null,"Combined residual risk"]
[]
["P1"]
[]
["P2"]
[]
["P3"]
[]
["P4"]
[]
["P5"]
[]
["P6"]
[]
["P7"]
[]
["P8"]
[]
["P9"]
[]
["P10"]
[]
[]
["Institutional Risks "]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement of likelihood",null,"Impact","Background to assessment of potential impact",null,"Risk response",null,"Combined residual risk"]
[]
["I1",{"$f":"+B8","v":0},null,{"$f":"+D8","v":0},{"$f":"+E8","v":0}]
[]
["I2",{"$f":"+B10","v":0},null,{"$f":"+D10","v":0},{"$f":"+E10","v":0}]
[]
["I3",{"$f":"+B12","v":0},null,{"$f":"+D12","v":0},{"$f":"+E12","v":0}]
[]
["I4",{"$f":"+B14","v":0},null,{"$f":"+D14","v":0},{"$f":"+E14","v":0}]
[]
["I5",{"$f":"+B16","v":0},null,{"$f":"+D16","v":0},{"$f":"+E16","v":0}]
[]
["I6",{"$f":"+B18","v":0},null,{"$f":"+D18","v":0},{"$f":"+E18","v":0}]
[]
["I7",{"$f":"+B20","v":0},null,{"$f":"+D20","v":0},{"$f":"+E20","v":0}]
[]
["I8",{"$f":"+B22","v":0},null,{"$f":"+D22","v":0},{"$f":"+E22","v":0}]
[]
["I9",{"$f":"+B24","v":0},null,{"$f":"+D24","v":0},{"$f":"+E24","v":0}]
[]
["I10",{"$f":"+B26","v":0},null,{"$f":"+D26","v":0},{"$f":"+E26","v":0}]

{"sheet":"Lister","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[]
[null,"Likelihood",null,"Impact"]
[null,"Almost Certain",5,"Significant"]
[null,"Likely",4,"Major"]
[null,"Unlikely",2,"Minor"]
[null,"Rare",1,"Insignifcant"]

{"sheet":"Context only","index":4,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[2,3,2,4],[4,9,4,11],[6,9,6,11],[8,9,8,11],[10,9,10,11],[12,9,12,11],[14,9,14,11],[16,9,16,11],[18,9,18,11],[20,9,20,11],[22,9,22,11],[24,9,24,11]]}
["Contextual Risks "]
[null,"Context:"]
[null,"File No:"]
[]
[null,"Risk factor",null,"Likelihood","Background to assessement",null,"Impact","Background to assessment",null,"Risk response if applicable / potential effect on development cooperation in context"]
[]
[1]
[]
[2]
[]
[3]
[]
[4]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]