{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["motivation"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":39,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"motivation","index":0,"n_rows":104,"n_cols":11,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Click F9 (Windows) to recalculate the trajectores"]
[]
["Motivation"]
["Dynamic model",null,"Additive model"]
[100,null,100]
[{"$f":"A5+_xlfn.NORM.INV(RAND(),0,1)","v":99.034183557940509},null,{"$f":"100+_xlfn.NORM.INV(RAND(),0,1)","v":99.108953326191966}]
[{"$f":"A6+_xlfn.NORM.INV(RAND(),0,1)","v":100.16919976622079},null,{"$f":"100+_xlfn.NORM.INV(RAND(),0,1)","v":100.03686356569685}]
[99.622923163403968,null,98.946795254206606]
[99.46953754276916,null,99.551314210660166]
[99.052814214310146,null,98.411962647631697]
[102.16921702042158,null,100.14127505550131]
[101.95143879784042,null,98.535629717395366]
[103.01821002842958,null,98.99293418464336]
[103.16450295413748,null,100.65707678043937]
[104.08594768304781,null,100.37235391576272]
[102.70288485443325,null,99.22261831769039]
[100.73970486739891,null,99.55009506225349]
[100.28870876058461,null,99.267631684384043]
[100.25540821969749,null,101.44829873805894]
[100.07045198120335,null,101.92761646467621]
[98.75212398319772,null,99.640474429120573,null,null,null,null,"autocorrelation iterative model",{"$f":"CORREL(A5:A103,A6:A104)","v":0.94879174038484648},null,"I21=CORREL(A5:A103,A6:A104)"]
[98.466764635086236,null,100.1564048050093,null,null,null,null,"autocorrelation linear model",{"$f":"CORREL(C5:C103,C6:C104)","v":8.2269026656308114E-2},null,"I22=CORREL(C5:C103,C6:C104)"]
[97.718846133448736,null,99.69382485394253]
[99.114384351835,null,100.49653747403721]
[99.027369510101906,null,101.0360573652749]
[97.962712892736164,null,98.958831786862319]
[98.837588020155067,null,97.943363543305651,null,null,null,null,"  "]
[101.02595550068615,null,99.858723287312998]
[100.11266438401152,null,101.55842711566193]
[99.084185593284673,null,100.05496198722605]
[99.164938654201535,null,100.30274762292433,null,null,null,"   "]
[100.63478525026487,null,99.842365001199212]
[100.3395368920235,null,99.944066040519601]
[99.801061675938442,null,99.747787392898303]
[100.05859870897086,null,100.80333063137925]
[99.430713678512063,null,100.18925832646423]
[99.737352194559719,null,99.2137398840065]
[99.7916033243865,null,98.687532849346198]
[100.52267936340178,null,99.559810016153719]
[99.167783746354942,null,100.56480742012853]
[98.91480636897478,null,99.490301430929392]
[99.685103509777107,null,99.59392370809465]
[98.633839585666564,null,100.62477454436682]
[98.044882543098154,null,98.758208178510316]
[97.892281877244372,null,99.611193738129757]
[98.756670020645984,null,100.82483210846326]
[99.290075571721047,null,97.987898135830619]
[98.604463256811314,null,98.618070795049377]
[100.00974787036408,null,98.574762394388245]
[99.116984744103846,null,100.03166359253674]
[98.413422261092421,null,99.857819456251946]
[99.328945115971294,null,101.33676841908105]
[99.655361769845385,null,98.403149307404746]
[99.576863737039957,null,100.69058857310736]
[99.893256683808232,null,100.05089992539648]
[100.56898648753591,null,99.493173491084377]
[102.9152049455255,null,100.5783704439453]
[103.30931698309827,null,100.03071924749862]
[104.03486161187251,null,98.603747552679266]
[104.65056893664404,null,98.011815554403327]
[106.03478230996264,null,99.046195448485051]
[105.25317420940682,null,100.26721828733697]
[103.97770039158198,null,99.779769043013644]
[104.80900692258669,null,99.533538498251517]
[105.98940976102772,null,100.26769955002837]
[104.10553176889307,null,98.670212571855203]
[106.27606345947713,null,98.629970660072914]
[105.97068875530334,null,99.650595744055167]
[106.03675800333482,null,100.58248619319376]
[107.78659009368113,null,99.411414156862975]
[{"$f":"A70+_xlfn.NORM.INV(RAND(),0,1)","v":107.16564784661739},null,{"$f":"100+_xlfn.NORM.INV(RAND(),0,1)","v":100.09912624604286}]
[107.73349890752003,null,101.57545822548002]
[108.83892218719113,null,98.80923826515712]
[108.12394374055759,null,99.056841251759806]
[107.57388496081661,null,100.17070202353445]
[108.89144525899407,null,98.513646421023381]
[108.54346579333337,null,98.068756086933163]
[106.25417468701006,null,99.413746131545096]
[106.24367716287487,null,101.12390889527124]
[106.3800229061022,null,99.164476259253604]
[104.97830461355048,null,99.981393719997158]
[106.78052947368283,null,99.762882810579299]
[107.32682165199769,null,100.56164657366368]
[108.56823250452872,null,100.68211975115049]
[107.90207884352347,null,100.28173435175404]
[106.71211020559186,null,98.597692629363038]
[105.11669369266653,null,98.718487044058961]
[105.92169410581815,null,100.39490832664012]
[106.19879530402554,null,99.663534508784053]
[107.8799499974057,null,99.645216543797218]
[106.71334396464181,null,98.247256686677588]
[104.58902498023677,null,99.826954953318477]
[103.33917045918292,null,100.06796426889254]
[103.28015053100077,null,100.10265901749719]
[103.24617917774579,null,98.953509656908253]
[103.03871883803956,null,100.40823620673996]
[102.94947078489363,null,99.747053548473687]
[101.83849335829379,null,99.662166481727965]
[102.72214132108753,null,99.9373851585908]
[104.41956045296287,null,100.37626371168753]
[104.9581872455758,null,100.21869216221693]
[104.22732666298901,null,100.73485049220299]
[105.73399353762339,null,99.434369255242956]
[106.53354738803046,null,98.44427842308879]