{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Guide","Schedule Input","Results","Weather","ScheduleData","correlations","dropdowns","Simulation Data"],"not_rendered":{"charts":3,"images":9,"macros":1,"external_links":0,"defined_names":178,"comments":0,"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":"Guide","index":0,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,1,5,11],[6,1,6,11]]}
[]
[null,null,"Haskett Consulting International"]
[]
[null,"Thank you for downloading the Cost & Schedule Estimation Tool! A quick guide to get you started can be found below along with a link to a how-to video."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Instructional Video featuring James Maffione"]
[]
[null,"Quick Reference Guide Below:"]

{"sheet":"Schedule Input","index":1,"n_rows":4,"n_cols":21,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,20,5,27]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haskett Consulting International"]

{"sheet":"Results","index":2,"n_rows":97,"n_cols":41,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,"Haskett Consulting International"]
[]
[]
[]
[]
[]
[]
[null,null,"Total Cost"]
[0,"P0",{"$f":"'Simulation Data'!E9/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.05,"P5",{"$f":"'Simulation Data'!E10/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost On CP",null,null,"Cost Off CP"]
[0.1,"P10",{"$f":"'Simulation Data'!E11/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.15,"P15",{"$f":"'Simulation Data'!E12/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.2,"P20",{"$f":"'Simulation Data'!E13/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.25,"P25",{"$f":"'Simulation Data'!E14/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.3,"P30",{"$f":"'Simulation Data'!E15/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.35,"P35",{"$f":"'Simulation Data'!E16/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.4,"P40",{"$f":"'Simulation Data'!E17/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.45,"P45",{"$f":"'Simulation Data'!E18/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.5,"P50",{"$f":"'Simulation Data'!E19/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.55000000000000004,"P55",{"$f":"'Simulation Data'!E20/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.6,"P60",{"$f":"'Simulation Data'!E21/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.65,"P65",{"$f":"'Simulation Data'!E22/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.7,"P70",{"$f":"'Simulation Data'!E23/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.75,"P75",{"$f":"'Simulation Data'!E24/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.8,"P80",{"$f":"'Simulation Data'!E25/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.85,"P85",{"$f":"'Simulation Data'!E26/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.9,"P90",{"$f":"'Simulation Data'!E27/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[0.95,"P95",{"$f":"'Simulation Data'!E28/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[1,"P100",{"$f":"'Simulation Data'!E29/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[null,"Mean",{"$f":"'Simulation Data'!E30/CHOOSE(MATCH($C$37,ResultsUnits,0),1,1000,1000000)","v":458.60809329626051}]
[]
[null,null,"$ Thousand",null,null,null,"Probability value between",400,"and",500,"is",{"$f":"'Simulation Data'!E37","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,"Completion Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Activity Summary"]
[null,"P0",{"$f":"'Simulation Data'!F9","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Values",null,null,null,null,"Input Values",null,null,null,null,"Input Values"]
[null,"P5",{"$f":"'Simulation Data'!F10","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mean","Mean","Mean",null,null,"Duration",null,null,null,null,"One-Time Cost",null,null,null,null,"Spread Cost"]
[null,"P10",{"$f":"'Simulation Data'!F11","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","Duration","Cost",null,"P10","P50","P90",null,null,"P10","P50","P90",null,null,"P10","P50","P90"]
[null,"P15",{"$f":"'Simulation Data'!F12","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days","$ Thousand"]
[null,"P20",{"$f":"'Simulation Data'!F13","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I9>0,'Simulation Data'!I9,\"\")","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!U9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!V9/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!W9/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W48=\"\",\"\",'Simulation Data'!X9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!Y9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!Z9)","v":""},{"$f":"IF('Simulation Data'!AG9<>0,'Simulation Data'!AG9,\"\")","v":""},null,{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AA9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AB9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AC9)","v":""},{"$f":"IF('Simulation Data'!AH9<>0,'Simulation Data'!AH9,\"\")","v":""},null,{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AD9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AE9)","v":""},{"$f":"IF($W48=\"\",\"\",'Simulation Data'!AF9)","v":""},{"$f":"IF('Simulation Data'!AI9<>0,'Simulation Data'!AI9,\"\")","v":""}]
[null,"P25",{"$f":"'Simulation Data'!F14","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I10>0,'Simulation Data'!I10,\"\")","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!U10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!V10/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!W10/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W49=\"\",\"\",'Simulation Data'!X10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!Y10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!Z10)","v":""},{"$f":"IF('Simulation Data'!AG10<>0,'Simulation Data'!AG10,\"\")","v":""},null,{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AA10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AB10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AC10)","v":""},{"$f":"IF('Simulation Data'!AH10<>0,'Simulation Data'!AH10,\"\")","v":""},null,{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AD10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AE10)","v":""},{"$f":"IF($W49=\"\",\"\",'Simulation Data'!AF10)","v":""},{"$f":"IF('Simulation Data'!AI10<>0,'Simulation Data'!AI10,\"\")","v":""}]
[null,"P30",{"$f":"'Simulation Data'!F15","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I11>0,'Simulation Data'!I11,\"\")","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!U11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!V11/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!W11/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W50=\"\",\"\",'Simulation Data'!X11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!Y11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!Z11)","v":""},{"$f":"IF('Simulation Data'!AG11<>0,'Simulation Data'!AG11,\"\")","v":""},null,{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AA11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AB11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AC11)","v":""},{"$f":"IF('Simulation Data'!AH11<>0,'Simulation Data'!AH11,\"\")","v":""},null,{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AD11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AE11)","v":""},{"$f":"IF($W50=\"\",\"\",'Simulation Data'!AF11)","v":""},{"$f":"IF('Simulation Data'!AI11<>0,'Simulation Data'!AI11,\"\")","v":""}]
[null,"P35",{"$f":"'Simulation Data'!F16","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I12>0,'Simulation Data'!I12,\"\")","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!U12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!V12/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!W12/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W51=\"\",\"\",'Simulation Data'!X12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!Y12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!Z12)","v":""},{"$f":"IF('Simulation Data'!AG12<>0,'Simulation Data'!AG12,\"\")","v":""},null,{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AA12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AB12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AC12)","v":""},{"$f":"IF('Simulation Data'!AH12<>0,'Simulation Data'!AH12,\"\")","v":""},null,{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AD12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AE12)","v":""},{"$f":"IF($W51=\"\",\"\",'Simulation Data'!AF12)","v":""},{"$f":"IF('Simulation Data'!AI12<>0,'Simulation Data'!AI12,\"\")","v":""}]
[null,"P40",{"$f":"'Simulation Data'!F17","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I13>0,'Simulation Data'!I13,\"\")","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!U13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!V13/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!W13/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W52=\"\",\"\",'Simulation Data'!X13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!Y13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!Z13)","v":""},{"$f":"IF('Simulation Data'!AG13<>0,'Simulation Data'!AG13,\"\")","v":""},null,{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AA13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AB13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AC13)","v":""},{"$f":"IF('Simulation Data'!AH13<>0,'Simulation Data'!AH13,\"\")","v":""},null,{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AD13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AE13)","v":""},{"$f":"IF($W52=\"\",\"\",'Simulation Data'!AF13)","v":""},{"$f":"IF('Simulation Data'!AI13<>0,'Simulation Data'!AI13,\"\")","v":""}]
[null,"P45",{"$f":"'Simulation Data'!F18","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I14>0,'Simulation Data'!I14,\"\")","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!U14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!V14/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!W14/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W53=\"\",\"\",'Simulation Data'!X14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!Y14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!Z14)","v":""},{"$f":"IF('Simulation Data'!AG14<>0,'Simulation Data'!AG14,\"\")","v":""},null,{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AA14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AB14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AC14)","v":""},{"$f":"IF('Simulation Data'!AH14<>0,'Simulation Data'!AH14,\"\")","v":""},null,{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AD14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AE14)","v":""},{"$f":"IF($W53=\"\",\"\",'Simulation Data'!AF14)","v":""},{"$f":"IF('Simulation Data'!AI14<>0,'Simulation Data'!AI14,\"\")","v":""}]
[null,"P50",{"$f":"'Simulation Data'!F19","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I15>0,'Simulation Data'!I15,\"\")","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!U15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!V15/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!W15/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W54=\"\",\"\",'Simulation Data'!X15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!Y15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!Z15)","v":""},{"$f":"IF('Simulation Data'!AG15<>0,'Simulation Data'!AG15,\"\")","v":""},null,{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AA15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AB15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AC15)","v":""},{"$f":"IF('Simulation Data'!AH15<>0,'Simulation Data'!AH15,\"\")","v":""},null,{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AD15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AE15)","v":""},{"$f":"IF($W54=\"\",\"\",'Simulation Data'!AF15)","v":""},{"$f":"IF('Simulation Data'!AI15<>0,'Simulation Data'!AI15,\"\")","v":""}]
[null,"P55",{"$f":"'Simulation Data'!F20","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I16>0,'Simulation Data'!I16,\"\")","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!U16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!V16/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!W16/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W55=\"\",\"\",'Simulation Data'!X16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!Y16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!Z16)","v":""},{"$f":"IF('Simulation Data'!AG16<>0,'Simulation Data'!AG16,\"\")","v":""},null,{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AA16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AB16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AC16)","v":""},{"$f":"IF('Simulation Data'!AH16<>0,'Simulation Data'!AH16,\"\")","v":""},null,{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AD16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AE16)","v":""},{"$f":"IF($W55=\"\",\"\",'Simulation Data'!AF16)","v":""},{"$f":"IF('Simulation Data'!AI16<>0,'Simulation Data'!AI16,\"\")","v":""}]
[null,"P60",{"$f":"'Simulation Data'!F21","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I17>0,'Simulation Data'!I17,\"\")","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!U17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!V17/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!W17/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W56=\"\",\"\",'Simulation Data'!X17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!Y17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!Z17)","v":""},{"$f":"IF('Simulation Data'!AG17<>0,'Simulation Data'!AG17,\"\")","v":""},null,{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AA17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AB17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AC17)","v":""},{"$f":"IF('Simulation Data'!AH17<>0,'Simulation Data'!AH17,\"\")","v":""},null,{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AD17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AE17)","v":""},{"$f":"IF($W56=\"\",\"\",'Simulation Data'!AF17)","v":""},{"$f":"IF('Simulation Data'!AI17<>0,'Simulation Data'!AI17,\"\")","v":""}]
[null,"P65",{"$f":"'Simulation Data'!F22","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I18>0,'Simulation Data'!I18,\"\")","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!U18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!V18/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!W18/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W57=\"\",\"\",'Simulation Data'!X18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!Y18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!Z18)","v":""},{"$f":"IF('Simulation Data'!AG18<>0,'Simulation Data'!AG18,\"\")","v":""},null,{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AA18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AB18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AC18)","v":""},{"$f":"IF('Simulation Data'!AH18<>0,'Simulation Data'!AH18,\"\")","v":""},null,{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AD18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AE18)","v":""},{"$f":"IF($W57=\"\",\"\",'Simulation Data'!AF18)","v":""},{"$f":"IF('Simulation Data'!AI18<>0,'Simulation Data'!AI18,\"\")","v":""}]
[null,"P70",{"$f":"'Simulation Data'!F23","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I19>0,'Simulation Data'!I19,\"\")","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!U19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!V19/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!W19/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W58=\"\",\"\",'Simulation Data'!X19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!Y19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!Z19)","v":""},{"$f":"IF('Simulation Data'!AG19<>0,'Simulation Data'!AG19,\"\")","v":""},null,{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AA19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AB19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AC19)","v":""},{"$f":"IF('Simulation Data'!AH19<>0,'Simulation Data'!AH19,\"\")","v":""},null,{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AD19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AE19)","v":""},{"$f":"IF($W58=\"\",\"\",'Simulation Data'!AF19)","v":""},{"$f":"IF('Simulation Data'!AI19<>0,'Simulation Data'!AI19,\"\")","v":""}]
[null,"P75",{"$f":"'Simulation Data'!F24","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I20>0,'Simulation Data'!I20,\"\")","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!U20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!V20/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!W20/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W59=\"\",\"\",'Simulation Data'!X20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!Y20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!Z20)","v":""},{"$f":"IF('Simulation Data'!AG20<>0,'Simulation Data'!AG20,\"\")","v":""},null,{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AA20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AB20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AC20)","v":""},{"$f":"IF('Simulation Data'!AH20<>0,'Simulation Data'!AH20,\"\")","v":""},null,{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AD20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AE20)","v":""},{"$f":"IF($W59=\"\",\"\",'Simulation Data'!AF20)","v":""},{"$f":"IF('Simulation Data'!AI20<>0,'Simulation Data'!AI20,\"\")","v":""}]
[null,"P80",{"$f":"'Simulation Data'!F25","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I21>0,'Simulation Data'!I21,\"\")","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!U21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!V21/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!W21/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W60=\"\",\"\",'Simulation Data'!X21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!Y21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!Z21)","v":""},{"$f":"IF('Simulation Data'!AG21<>0,'Simulation Data'!AG21,\"\")","v":""},null,{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AA21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AB21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AC21)","v":""},{"$f":"IF('Simulation Data'!AH21<>0,'Simulation Data'!AH21,\"\")","v":""},null,{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AD21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AE21)","v":""},{"$f":"IF($W60=\"\",\"\",'Simulation Data'!AF21)","v":""},{"$f":"IF('Simulation Data'!AI21<>0,'Simulation Data'!AI21,\"\")","v":""}]
[null,"P85",{"$f":"'Simulation Data'!F26","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I22>0,'Simulation Data'!I22,\"\")","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!U22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!V22/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!W22/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W61=\"\",\"\",'Simulation Data'!X22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!Y22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!Z22)","v":""},{"$f":"IF('Simulation Data'!AG22<>0,'Simulation Data'!AG22,\"\")","v":""},null,{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AA22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AB22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AC22)","v":""},{"$f":"IF('Simulation Data'!AH22<>0,'Simulation Data'!AH22,\"\")","v":""},null,{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AD22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AE22)","v":""},{"$f":"IF($W61=\"\",\"\",'Simulation Data'!AF22)","v":""},{"$f":"IF('Simulation Data'!AI22<>0,'Simulation Data'!AI22,\"\")","v":""}]
[null,"P90",{"$f":"'Simulation Data'!F27","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I23>0,'Simulation Data'!I23,\"\")","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!U23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!V23/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!W23/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W62=\"\",\"\",'Simulation Data'!X23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!Y23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!Z23)","v":""},{"$f":"IF('Simulation Data'!AG23<>0,'Simulation Data'!AG23,\"\")","v":""},null,{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AA23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AB23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AC23)","v":""},{"$f":"IF('Simulation Data'!AH23<>0,'Simulation Data'!AH23,\"\")","v":""},null,{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AD23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AE23)","v":""},{"$f":"IF($W62=\"\",\"\",'Simulation Data'!AF23)","v":""},{"$f":"IF('Simulation Data'!AI23<>0,'Simulation Data'!AI23,\"\")","v":""}]
[null,"P95",{"$f":"'Simulation Data'!F28","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I24>0,'Simulation Data'!I24,\"\")","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!U24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!V24/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!W24/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W63=\"\",\"\",'Simulation Data'!X24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!Y24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!Z24)","v":""},{"$f":"IF('Simulation Data'!AG24<>0,'Simulation Data'!AG24,\"\")","v":""},null,{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AA24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AB24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AC24)","v":""},{"$f":"IF('Simulation Data'!AH24<>0,'Simulation Data'!AH24,\"\")","v":""},null,{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AD24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AE24)","v":""},{"$f":"IF($W63=\"\",\"\",'Simulation Data'!AF24)","v":""},{"$f":"IF('Simulation Data'!AI24<>0,'Simulation Data'!AI24,\"\")","v":""}]
[null,"P100",{"$f":"'Simulation Data'!F29","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I25>0,'Simulation Data'!I25,\"\")","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!U25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!V25/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!W25/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W64=\"\",\"\",'Simulation Data'!X25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!Y25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!Z25)","v":""},{"$f":"IF('Simulation Data'!AG25<>0,'Simulation Data'!AG25,\"\")","v":""},null,{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AA25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AB25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AC25)","v":""},{"$f":"IF('Simulation Data'!AH25<>0,'Simulation Data'!AH25,\"\")","v":""},null,{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AD25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AE25)","v":""},{"$f":"IF($W64=\"\",\"\",'Simulation Data'!AF25)","v":""},{"$f":"IF('Simulation Data'!AI25<>0,'Simulation Data'!AI25,\"\")","v":""}]
[null,"Mean",{"$f":"'Simulation Data'!F30","v":"2019-07-21T11:36:21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I26>0,'Simulation Data'!I26,\"\")","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!U26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!V26/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!W26/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W65=\"\",\"\",'Simulation Data'!X26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!Y26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!Z26)","v":""},{"$f":"IF('Simulation Data'!AG26<>0,'Simulation Data'!AG26,\"\")","v":""},null,{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AA26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AB26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AC26)","v":""},{"$f":"IF('Simulation Data'!AH26<>0,'Simulation Data'!AH26,\"\")","v":""},null,{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AD26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AE26)","v":""},{"$f":"IF($W65=\"\",\"\",'Simulation Data'!AF26)","v":""},{"$f":"IF('Simulation Data'!AI26<>0,'Simulation Data'!AI26,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I27>0,'Simulation Data'!I27,\"\")","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!U27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!V27/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!W27/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W66=\"\",\"\",'Simulation Data'!X27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!Y27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!Z27)","v":""},{"$f":"IF('Simulation Data'!AG27<>0,'Simulation Data'!AG27,\"\")","v":""},null,{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AA27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AB27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AC27)","v":""},{"$f":"IF('Simulation Data'!AH27<>0,'Simulation Data'!AH27,\"\")","v":""},null,{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AD27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AE27)","v":""},{"$f":"IF($W66=\"\",\"\",'Simulation Data'!AF27)","v":""},{"$f":"IF('Simulation Data'!AI27<>0,'Simulation Data'!AI27,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I28>0,'Simulation Data'!I28,\"\")","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!U28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!V28/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!W28/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W67=\"\",\"\",'Simulation Data'!X28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!Y28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!Z28)","v":""},{"$f":"IF('Simulation Data'!AG28<>0,'Simulation Data'!AG28,\"\")","v":""},null,{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AA28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AB28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AC28)","v":""},{"$f":"IF('Simulation Data'!AH28<>0,'Simulation Data'!AH28,\"\")","v":""},null,{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AD28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AE28)","v":""},{"$f":"IF($W67=\"\",\"\",'Simulation Data'!AF28)","v":""},{"$f":"IF('Simulation Data'!AI28<>0,'Simulation Data'!AI28,\"\")","v":""}]
[null,null,null,null,null,null,"Probability value between",null,"and",null,"is",{"$f":"'Simulation Data'!E50","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I29>0,'Simulation Data'!I29,\"\")","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!U29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!V29/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!W29/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W68=\"\",\"\",'Simulation Data'!X29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!Y29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!Z29)","v":""},{"$f":"IF('Simulation Data'!AG29<>0,'Simulation Data'!AG29,\"\")","v":""},null,{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AA29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AB29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AC29)","v":""},{"$f":"IF('Simulation Data'!AH29<>0,'Simulation Data'!AH29,\"\")","v":""},null,{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AD29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AE29)","v":""},{"$f":"IF($W68=\"\",\"\",'Simulation Data'!AF29)","v":""},{"$f":"IF('Simulation Data'!AI29<>0,'Simulation Data'!AI29,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I30>0,'Simulation Data'!I30,\"\")","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!U30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!V30/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!W30/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W69=\"\",\"\",'Simulation Data'!X30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!Y30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!Z30)","v":""},{"$f":"IF('Simulation Data'!AG30<>0,'Simulation Data'!AG30,\"\")","v":""},null,{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AA30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AB30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AC30)","v":""},{"$f":"IF('Simulation Data'!AH30<>0,'Simulation Data'!AH30,\"\")","v":""},null,{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AD30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AE30)","v":""},{"$f":"IF($W69=\"\",\"\",'Simulation Data'!AF30)","v":""},{"$f":"IF('Simulation Data'!AI30<>0,'Simulation Data'!AI30,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I31>0,'Simulation Data'!I31,\"\")","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!U31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!V31/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!W31/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W70=\"\",\"\",'Simulation Data'!X31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!Y31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!Z31)","v":""},{"$f":"IF('Simulation Data'!AG31<>0,'Simulation Data'!AG31,\"\")","v":""},null,{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AA31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AB31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AC31)","v":""},{"$f":"IF('Simulation Data'!AH31<>0,'Simulation Data'!AH31,\"\")","v":""},null,{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AD31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AE31)","v":""},{"$f":"IF($W70=\"\",\"\",'Simulation Data'!AF31)","v":""},{"$f":"IF('Simulation Data'!AI31<>0,'Simulation Data'!AI31,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I32>0,'Simulation Data'!I32,\"\")","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!U32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!V32/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!W32/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W71=\"\",\"\",'Simulation Data'!X32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!Y32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!Z32)","v":""},{"$f":"IF('Simulation Data'!AG32<>0,'Simulation Data'!AG32,\"\")","v":""},null,{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AA32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AB32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AC32)","v":""},{"$f":"IF('Simulation Data'!AH32<>0,'Simulation Data'!AH32,\"\")","v":""},null,{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AD32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AE32)","v":""},{"$f":"IF($W71=\"\",\"\",'Simulation Data'!AF32)","v":""},{"$f":"IF('Simulation Data'!AI32<>0,'Simulation Data'!AI32,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I33>0,'Simulation Data'!I33,\"\")","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!U33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!V33/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!W33/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W72=\"\",\"\",'Simulation Data'!X33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!Y33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!Z33)","v":""},{"$f":"IF('Simulation Data'!AG33<>0,'Simulation Data'!AG33,\"\")","v":""},null,{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AA33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AB33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AC33)","v":""},{"$f":"IF('Simulation Data'!AH33<>0,'Simulation Data'!AH33,\"\")","v":""},null,{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AD33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AE33)","v":""},{"$f":"IF($W72=\"\",\"\",'Simulation Data'!AF33)","v":""},{"$f":"IF('Simulation Data'!AI33<>0,'Simulation Data'!AI33,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I34>0,'Simulation Data'!I34,\"\")","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!U34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!V34/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!W34/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W73=\"\",\"\",'Simulation Data'!X34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!Y34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!Z34)","v":""},{"$f":"IF('Simulation Data'!AG34<>0,'Simulation Data'!AG34,\"\")","v":""},null,{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AA34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AB34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AC34)","v":""},{"$f":"IF('Simulation Data'!AH34<>0,'Simulation Data'!AH34,\"\")","v":""},null,{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AD34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AE34)","v":""},{"$f":"IF($W73=\"\",\"\",'Simulation Data'!AF34)","v":""},{"$f":"IF('Simulation Data'!AI34<>0,'Simulation Data'!AI34,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I35>0,'Simulation Data'!I35,\"\")","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!U35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!V35/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!W35/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W74=\"\",\"\",'Simulation Data'!X35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!Y35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!Z35)","v":""},{"$f":"IF('Simulation Data'!AG35<>0,'Simulation Data'!AG35,\"\")","v":""},null,{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AA35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AB35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AC35)","v":""},{"$f":"IF('Simulation Data'!AH35<>0,'Simulation Data'!AH35,\"\")","v":""},null,{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AD35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AE35)","v":""},{"$f":"IF($W74=\"\",\"\",'Simulation Data'!AF35)","v":""},{"$f":"IF('Simulation Data'!AI35<>0,'Simulation Data'!AI35,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I36>0,'Simulation Data'!I36,\"\")","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!U36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!V36/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!W36/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W75=\"\",\"\",'Simulation Data'!X36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!Y36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!Z36)","v":""},{"$f":"IF('Simulation Data'!AG36<>0,'Simulation Data'!AG36,\"\")","v":""},null,{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AA36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AB36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AC36)","v":""},{"$f":"IF('Simulation Data'!AH36<>0,'Simulation Data'!AH36,\"\")","v":""},null,{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AD36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AE36)","v":""},{"$f":"IF($W75=\"\",\"\",'Simulation Data'!AF36)","v":""},{"$f":"IF('Simulation Data'!AI36<>0,'Simulation Data'!AI36,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I37>0,'Simulation Data'!I37,\"\")","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!U37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!V37/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!W37/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W76=\"\",\"\",'Simulation Data'!X37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!Y37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!Z37)","v":""},{"$f":"IF('Simulation Data'!AG37<>0,'Simulation Data'!AG37,\"\")","v":""},null,{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AA37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AB37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AC37)","v":""},{"$f":"IF('Simulation Data'!AH37<>0,'Simulation Data'!AH37,\"\")","v":""},null,{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AD37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AE37)","v":""},{"$f":"IF($W76=\"\",\"\",'Simulation Data'!AF37)","v":""},{"$f":"IF('Simulation Data'!AI37<>0,'Simulation Data'!AI37,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I38>0,'Simulation Data'!I38,\"\")","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!U38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!V38/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!W38/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W77=\"\",\"\",'Simulation Data'!X38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!Y38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!Z38)","v":""},{"$f":"IF('Simulation Data'!AG38<>0,'Simulation Data'!AG38,\"\")","v":""},null,{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AA38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AB38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AC38)","v":""},{"$f":"IF('Simulation Data'!AH38<>0,'Simulation Data'!AH38,\"\")","v":""},null,{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AD38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AE38)","v":""},{"$f":"IF($W77=\"\",\"\",'Simulation Data'!AF38)","v":""},{"$f":"IF('Simulation Data'!AI38<>0,'Simulation Data'!AI38,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I39>0,'Simulation Data'!I39,\"\")","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!U39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!V39/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!W39/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W78=\"\",\"\",'Simulation Data'!X39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!Y39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!Z39)","v":""},{"$f":"IF('Simulation Data'!AG39<>0,'Simulation Data'!AG39,\"\")","v":""},null,{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AA39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AB39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AC39)","v":""},{"$f":"IF('Simulation Data'!AH39<>0,'Simulation Data'!AH39,\"\")","v":""},null,{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AD39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AE39)","v":""},{"$f":"IF($W78=\"\",\"\",'Simulation Data'!AF39)","v":""},{"$f":"IF('Simulation Data'!AI39<>0,'Simulation Data'!AI39,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I40>0,'Simulation Data'!I40,\"\")","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!U40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!V40/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!W40/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W79=\"\",\"\",'Simulation Data'!X40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!Y40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!Z40)","v":""},{"$f":"IF('Simulation Data'!AG40<>0,'Simulation Data'!AG40,\"\")","v":""},null,{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AA40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AB40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AC40)","v":""},{"$f":"IF('Simulation Data'!AH40<>0,'Simulation Data'!AH40,\"\")","v":""},null,{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AD40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AE40)","v":""},{"$f":"IF($W79=\"\",\"\",'Simulation Data'!AF40)","v":""},{"$f":"IF('Simulation Data'!AI40<>0,'Simulation Data'!AI40,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I41>0,'Simulation Data'!I41,\"\")","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!U41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!V41/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!W41/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W80=\"\",\"\",'Simulation Data'!X41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!Y41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!Z41)","v":""},{"$f":"IF('Simulation Data'!AG41<>0,'Simulation Data'!AG41,\"\")","v":""},null,{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AA41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AB41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AC41)","v":""},{"$f":"IF('Simulation Data'!AH41<>0,'Simulation Data'!AH41,\"\")","v":""},null,{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AD41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AE41)","v":""},{"$f":"IF($W80=\"\",\"\",'Simulation Data'!AF41)","v":""},{"$f":"IF('Simulation Data'!AI41<>0,'Simulation Data'!AI41,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I42>0,'Simulation Data'!I42,\"\")","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!U42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!V42/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!W42/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W81=\"\",\"\",'Simulation Data'!X42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!Y42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!Z42)","v":""},{"$f":"IF('Simulation Data'!AG42<>0,'Simulation Data'!AG42,\"\")","v":""},null,{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AA42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AB42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AC42)","v":""},{"$f":"IF('Simulation Data'!AH42<>0,'Simulation Data'!AH42,\"\")","v":""},null,{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AD42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AE42)","v":""},{"$f":"IF($W81=\"\",\"\",'Simulation Data'!AF42)","v":""},{"$f":"IF('Simulation Data'!AI42<>0,'Simulation Data'!AI42,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I43>0,'Simulation Data'!I43,\"\")","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!U43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!V43/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!W43/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W82=\"\",\"\",'Simulation Data'!X43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!Y43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!Z43)","v":""},{"$f":"IF('Simulation Data'!AG43<>0,'Simulation Data'!AG43,\"\")","v":""},null,{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AA43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AB43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AC43)","v":""},{"$f":"IF('Simulation Data'!AH43<>0,'Simulation Data'!AH43,\"\")","v":""},null,{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AD43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AE43)","v":""},{"$f":"IF($W82=\"\",\"\",'Simulation Data'!AF43)","v":""},{"$f":"IF('Simulation Data'!AI43<>0,'Simulation Data'!AI43,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I44>0,'Simulation Data'!I44,\"\")","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!U44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!V44/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!W44/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W83=\"\",\"\",'Simulation Data'!X44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!Y44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!Z44)","v":""},{"$f":"IF('Simulation Data'!AG44<>0,'Simulation Data'!AG44,\"\")","v":""},null,{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AA44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AB44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AC44)","v":""},{"$f":"IF('Simulation Data'!AH44<>0,'Simulation Data'!AH44,\"\")","v":""},null,{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AD44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AE44)","v":""},{"$f":"IF($W83=\"\",\"\",'Simulation Data'!AF44)","v":""},{"$f":"IF('Simulation Data'!AI44<>0,'Simulation Data'!AI44,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I45>0,'Simulation Data'!I45,\"\")","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!U45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!V45/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!W45/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W84=\"\",\"\",'Simulation Data'!X45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!Y45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!Z45)","v":""},{"$f":"IF('Simulation Data'!AG45<>0,'Simulation Data'!AG45,\"\")","v":""},null,{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AA45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AB45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AC45)","v":""},{"$f":"IF('Simulation Data'!AH45<>0,'Simulation Data'!AH45,\"\")","v":""},null,{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AD45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AE45)","v":""},{"$f":"IF($W84=\"\",\"\",'Simulation Data'!AF45)","v":""},{"$f":"IF('Simulation Data'!AI45<>0,'Simulation Data'!AI45,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I46>0,'Simulation Data'!I46,\"\")","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!U46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!V46/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!W46/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W85=\"\",\"\",'Simulation Data'!X46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!Y46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!Z46)","v":""},{"$f":"IF('Simulation Data'!AG46<>0,'Simulation Data'!AG46,\"\")","v":""},null,{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AA46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AB46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AC46)","v":""},{"$f":"IF('Simulation Data'!AH46<>0,'Simulation Data'!AH46,\"\")","v":""},null,{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AD46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AE46)","v":""},{"$f":"IF($W85=\"\",\"\",'Simulation Data'!AF46)","v":""},{"$f":"IF('Simulation Data'!AI46<>0,'Simulation Data'!AI46,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I47>0,'Simulation Data'!I47,\"\")","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!U47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!V47/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!W47/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W86=\"\",\"\",'Simulation Data'!X47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!Y47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!Z47)","v":""},{"$f":"IF('Simulation Data'!AG47<>0,'Simulation Data'!AG47,\"\")","v":""},null,{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AA47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AB47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AC47)","v":""},{"$f":"IF('Simulation Data'!AH47<>0,'Simulation Data'!AH47,\"\")","v":""},null,{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AD47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AE47)","v":""},{"$f":"IF($W86=\"\",\"\",'Simulation Data'!AF47)","v":""},{"$f":"IF('Simulation Data'!AI47<>0,'Simulation Data'!AI47,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I48>0,'Simulation Data'!I48,\"\")","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!U48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!V48/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!W48/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W87=\"\",\"\",'Simulation Data'!X48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!Y48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!Z48)","v":""},{"$f":"IF('Simulation Data'!AG48<>0,'Simulation Data'!AG48,\"\")","v":""},null,{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AA48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AB48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AC48)","v":""},{"$f":"IF('Simulation Data'!AH48<>0,'Simulation Data'!AH48,\"\")","v":""},null,{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AD48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AE48)","v":""},{"$f":"IF($W87=\"\",\"\",'Simulation Data'!AF48)","v":""},{"$f":"IF('Simulation Data'!AI48<>0,'Simulation Data'!AI48,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I49>0,'Simulation Data'!I49,\"\")","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!U49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!V49/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!W49/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W88=\"\",\"\",'Simulation Data'!X49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!Y49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!Z49)","v":""},{"$f":"IF('Simulation Data'!AG49<>0,'Simulation Data'!AG49,\"\")","v":""},null,{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AA49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AB49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AC49)","v":""},{"$f":"IF('Simulation Data'!AH49<>0,'Simulation Data'!AH49,\"\")","v":""},null,{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AD49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AE49)","v":""},{"$f":"IF($W88=\"\",\"\",'Simulation Data'!AF49)","v":""},{"$f":"IF('Simulation Data'!AI49<>0,'Simulation Data'!AI49,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I50>0,'Simulation Data'!I50,\"\")","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!U50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!V50/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!W50/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W89=\"\",\"\",'Simulation Data'!X50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!Y50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!Z50)","v":""},{"$f":"IF('Simulation Data'!AG50<>0,'Simulation Data'!AG50,\"\")","v":""},null,{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AA50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AB50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AC50)","v":""},{"$f":"IF('Simulation Data'!AH50<>0,'Simulation Data'!AH50,\"\")","v":""},null,{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AD50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AE50)","v":""},{"$f":"IF($W89=\"\",\"\",'Simulation Data'!AF50)","v":""},{"$f":"IF('Simulation Data'!AI50<>0,'Simulation Data'!AI50,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I51>0,'Simulation Data'!I51,\"\")","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!U51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!V51/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!W51/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W90=\"\",\"\",'Simulation Data'!X51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!Y51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!Z51)","v":""},{"$f":"IF('Simulation Data'!AG51<>0,'Simulation Data'!AG51,\"\")","v":""},null,{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AA51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AB51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AC51)","v":""},{"$f":"IF('Simulation Data'!AH51<>0,'Simulation Data'!AH51,\"\")","v":""},null,{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AD51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AE51)","v":""},{"$f":"IF($W90=\"\",\"\",'Simulation Data'!AF51)","v":""},{"$f":"IF('Simulation Data'!AI51<>0,'Simulation Data'!AI51,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I52>0,'Simulation Data'!I52,\"\")","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!U52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!V52/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!W52/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W91=\"\",\"\",'Simulation Data'!X52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!Y52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!Z52)","v":""},{"$f":"IF('Simulation Data'!AG52<>0,'Simulation Data'!AG52,\"\")","v":""},null,{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AA52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AB52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AC52)","v":""},{"$f":"IF('Simulation Data'!AH52<>0,'Simulation Data'!AH52,\"\")","v":""},null,{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AD52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AE52)","v":""},{"$f":"IF($W91=\"\",\"\",'Simulation Data'!AF52)","v":""},{"$f":"IF('Simulation Data'!AI52<>0,'Simulation Data'!AI52,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I53>0,'Simulation Data'!I53,\"\")","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!U53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!V53/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!W53/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W92=\"\",\"\",'Simulation Data'!X53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!Y53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!Z53)","v":""},{"$f":"IF('Simulation Data'!AG53<>0,'Simulation Data'!AG53,\"\")","v":""},null,{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AA53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AB53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AC53)","v":""},{"$f":"IF('Simulation Data'!AH53<>0,'Simulation Data'!AH53,\"\")","v":""},null,{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AD53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AE53)","v":""},{"$f":"IF($W92=\"\",\"\",'Simulation Data'!AF53)","v":""},{"$f":"IF('Simulation Data'!AI53<>0,'Simulation Data'!AI53,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I54>0,'Simulation Data'!I54,\"\")","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!U54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!V54/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!W54/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W93=\"\",\"\",'Simulation Data'!X54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!Y54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!Z54)","v":""},{"$f":"IF('Simulation Data'!AG54<>0,'Simulation Data'!AG54,\"\")","v":""},null,{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AA54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AB54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AC54)","v":""},{"$f":"IF('Simulation Data'!AH54<>0,'Simulation Data'!AH54,\"\")","v":""},null,{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AD54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AE54)","v":""},{"$f":"IF($W93=\"\",\"\",'Simulation Data'!AF54)","v":""},{"$f":"IF('Simulation Data'!AI54<>0,'Simulation Data'!AI54,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I55>0,'Simulation Data'!I55,\"\")","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!U55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!V55/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!W55/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W94=\"\",\"\",'Simulation Data'!X55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!Y55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!Z55)","v":""},{"$f":"IF('Simulation Data'!AG55<>0,'Simulation Data'!AG55,\"\")","v":""},null,{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AA55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AB55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AC55)","v":""},{"$f":"IF('Simulation Data'!AH55<>0,'Simulation Data'!AH55,\"\")","v":""},null,{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AD55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AE55)","v":""},{"$f":"IF($W94=\"\",\"\",'Simulation Data'!AF55)","v":""},{"$f":"IF('Simulation Data'!AI55<>0,'Simulation Data'!AI55,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I56>0,'Simulation Data'!I56,\"\")","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!U56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!V56/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!W56/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W95=\"\",\"\",'Simulation Data'!X56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!Y56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!Z56)","v":""},{"$f":"IF('Simulation Data'!AG56<>0,'Simulation Data'!AG56,\"\")","v":""},null,{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AA56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AB56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AC56)","v":""},{"$f":"IF('Simulation Data'!AH56<>0,'Simulation Data'!AH56,\"\")","v":""},null,{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AD56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AE56)","v":""},{"$f":"IF($W95=\"\",\"\",'Simulation Data'!AF56)","v":""},{"$f":"IF('Simulation Data'!AI56<>0,'Simulation Data'!AI56,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I57>0,'Simulation Data'!I57,\"\")","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!U57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!V57/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!W57/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W96=\"\",\"\",'Simulation Data'!X57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!Y57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!Z57)","v":""},{"$f":"IF('Simulation Data'!AG57<>0,'Simulation Data'!AG57,\"\")","v":""},null,{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AA57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AB57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AC57)","v":""},{"$f":"IF('Simulation Data'!AH57<>0,'Simulation Data'!AH57,\"\")","v":""},null,{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AD57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AE57)","v":""},{"$f":"IF($W96=\"\",\"\",'Simulation Data'!AF57)","v":""},{"$f":"IF('Simulation Data'!AI57<>0,'Simulation Data'!AI57,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulation Data'!I58>0,'Simulation Data'!I58,\"\")","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!U58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!V58/IF($Y$47=\"Years\",DaysInYear,IF($Y$47=\"Months\",DaysInMonth,1)))","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!W58/IF($Z$47=\"$ Million\",10^6,IF($Z$47=\"$ Thousand\",10^3,1)))","v":""},null,{"$f":"IF($W97=\"\",\"\",'Simulation Data'!X58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!Y58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!Z58)","v":""},{"$f":"IF('Simulation Data'!AG58<>0,'Simulation Data'!AG58,\"\")","v":""},null,{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AA58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AB58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AC58)","v":""},{"$f":"IF('Simulation Data'!AH58<>0,'Simulation Data'!AH58,\"\")","v":""},null,{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AD58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AE58)","v":""},{"$f":"IF($W97=\"\",\"\",'Simulation Data'!AF58)","v":""},{"$f":"IF('Simulation Data'!AI58<>0,'Simulation Data'!AI58,\"\")","v":""}]

{"sheet":"Weather","index":3,"n_rows":78,"n_cols":139,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"macro paste before simulation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WeatherEarliestStart","2018-12-15"]
[null,null,null,null,null,"Month",null,"Prob. of Occurrence",null,"Delay to Sched. (Days)",null,null,null,null,null,null,null,null,{"$f":"IF(WeatherEarliestStart=0,0,DATE(YEAR(S7)-1,12,15))","v":"2017-12-15"},{"$f":"DATE(YEAR(S8),MONTH(S8)+1,IF(InSimulation,RANDBETWEEN(1,28),15))","v":"2018-01-15"},{"$f":"DATE(YEAR(T8),MONTH(T8)+1,IF(InSimulation,RANDBETWEEN(1,28),15))","v":"2018-02-15"},"2018-03-15","2018-04-15","2018-05-15","2018-06-15","2018-07-15","2018-08-15","2018-09-15","2018-10-15","2018-11-15","2018-12-15","2019-01-15","2019-02-15","2019-03-15","2019-04-15","2019-05-15","2019-06-15","2019-07-15","2019-08-15","2019-09-15","2019-10-15","2019-11-15","2019-12-15","2020-01-15","2020-02-15","2020-03-15","2020-04-15","2020-05-15","2020-06-15","2020-07-15","2020-08-15",{"$f":"DATE(YEAR(AY8),MONTH(AY8)+1,IF(InSimulation,RANDBETWEEN(1,28),15))","v":"2020-09-15"},"2020-10-15","2020-11-15","2020-12-15","2021-01-15","2021-02-15","2021-03-15","2021-04-15","2021-05-15","2021-06-15","2021-07-15","2021-08-15","2021-09-15","2021-10-15","2021-11-15","2021-12-15","2022-01-15","2022-02-15","2022-03-15","2022-04-15","2022-05-15","2022-06-15","2022-07-15","2022-08-15","2022-09-15","2022-10-15","2022-11-15","2022-12-15","2023-01-15","2023-02-15","2023-03-15","2023-04-15",{"$f":"DATE(YEAR(CE8),MONTH(CE8)+1,IF(InSimulation,RANDBETWEEN(1,28),15))","v":"2023-05-15"},"2023-06-15","2023-07-15","2023-08-15","2023-09-15","2023-10-15","2023-11-15","2023-12-15","2024-01-15","2024-02-15","2024-03-15","2024-04-15","2024-05-15","2024-06-15","2024-07-15","2024-08-15","2024-09-15","2024-10-15","2024-11-15","2024-12-15","2025-01-15","2025-02-15","2025-03-15","2025-04-15","2025-05-15","2025-06-15","2025-07-15","2025-08-15","2025-09-15","2025-10-15","2025-11-15","2025-12-15",{"$f":"DATE(YEAR(DK8),MONTH(DK8)+1,IF(InSimulation,RANDBETWEEN(1,28),15))","v":"2026-01-15"},"2026-02-15","2026-03-15","2026-04-15","2026-05-15","2026-06-15","2026-07-15","2026-08-15","2026-09-15","2026-10-15","2026-11-15","2026-12-15","2027-01-15","2027-02-15","2027-03-15","2027-04-15","2027-05-15","2027-06-15","2027-07-15","2027-08-15","2027-09-15","2027-10-15","2027-11-15","2027-12-15"]
[null,null,null,null,null,null,null,"WeatherOccur",null,"Natural Min","Min","P10","P50","P90","Max","Natural Max"]
[null,null,null,null,null,"January",null,0.25,"OccurJan",{"$f":"M10-4*(M10-L10)/1.28155","v":-0.24244079435059085},{"$f":"L10-ABS(L10*(1-MinPercent))","v":3.4},4,6,8,{"$f":"N10+ABS((N10*(MaxPercent-1)))","v":10.8},{"$f":"M10+4*(N10-M10)/1.28155","v":12.242440794350591},null,null,"Occurred?",{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJan,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurFeb,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMar,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurApr,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurMay,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJun,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurJul,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurAug,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurSep,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurOct,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurNov,1,0),0)","v":0},{"$f":"IF(InSimulation,IF(RAND()<OccurDec,1,0),0)","v":0}]
[null,null,null,null,null,"February",null,0.15,"OccurFeb",-0.24244079435059085,3.4,4,6,8,10.8,12.242440794350591,null,null,"Random",{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,"March",null,0.1,"OccurMar",-0.24244079435059085,3.4,4,6,8,10.8,12.242440794350591,null,null,"Distribution",{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(T11<=0.1,(_xlfn.NORM.S.INV(T11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(T11<=0.5,(_xlfn.NORM.S.INV(T11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(T11<=0.9,(_xlfn.NORM.S.INV(T11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(T11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(U11<=0.1,(_xlfn.NORM.S.INV(U11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(U11<=0.5,(_xlfn.NORM.S.INV(U11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(U11<=0.9,(_xlfn.NORM.S.INV(U11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(U11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(V11<=0.1,(_xlfn.NORM.S.INV(V11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(V11<=0.5,(_xlfn.NORM.S.INV(V11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(V11<=0.9,(_xlfn.NORM.S.INV(V11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(V11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(W11<=0.1,(_xlfn.NORM.S.INV(W11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(W11<=0.5,(_xlfn.NORM.S.INV(W11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(W11<=0.9,(_xlfn.NORM.S.INV(W11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(W11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(X11<=0.1,(_xlfn.NORM.S.INV(X11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(X11<=0.5,(_xlfn.NORM.S.INV(X11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(X11<=0.9,(_xlfn.NORM.S.INV(X11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(X11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(Y11<=0.1,(_xlfn.NORM.S.INV(Y11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(Y11<=0.5,(_xlfn.NORM.S.INV(Y11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(Y11<=0.9,(_xlfn.NORM.S.INV(Y11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(Y11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(Z11<=0.1,(_xlfn.NORM.S.INV(Z11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(Z11<=0.5,(_xlfn.NORM.S.INV(Z11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(Z11<=0.9,(_xlfn.NORM.S.INV(Z11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(Z11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(AA11<=0.1,(_xlfn.NORM.S.INV(AA11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(AA11<=0.5,(_xlfn.NORM.S.INV(AA11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(AA11<=0.9,(_xlfn.NORM.S.INV(AA11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(AA11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(AB11<=0.1,(_xlfn.NORM.S.INV(AB11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(AB11<=0.5,(_xlfn.NORM.S.INV(AB11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(AB11<=0.9,(_xlfn.NORM.S.INV(AB11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(AB11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(AC11<=0.1,(_xlfn.NORM.S.INV(AC11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(AC11<=0.5,(_xlfn.NORM.S.INV(AC11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(AC11<=0.9,(_xlfn.NORM.S.INV(AC11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(AC11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(AD11<=0.1,(_xlfn.NORM.S.INV(AD11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(AD11<=0.5,(_xlfn.NORM.S.INV(AD11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(AD11<=0.9,(_xlfn.NORM.S.INV(AD11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(AD11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(AE11<=0.1,(_xlfn.NORM.S.INV(AE11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(AE11<=0.5,(_xlfn.NORM.S.INV(AE11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(AE11<=0.9,(_xlfn.NORM.S.INV(AE11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(AE11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(AF11<=0.1,(_xlfn.NORM.S.INV(AF11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(AF11<=0.5,(_xlfn.NORM.S.INV(AF11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(AF11<=0.9,(_xlfn.NORM.S.INV(AF11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(AF11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(AG11<=0.1,(_xlfn.NORM.S.INV(AG11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(AG11<=0.5,(_xlfn.NORM.S.INV(AG11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(AG11<=0.9,(_xlfn.NORM.S.INV(AG11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(AG11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(AH11<=0.1,(_xlfn.NORM.S.INV(AH11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(AH11<=0.5,(_xlfn.NORM.S.INV(AH11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(AH11<=0.9,(_xlfn.NORM.S.INV(AH11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(AH11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(AI11<=0.1,(_xlfn.NORM.S.INV(AI11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(AI11<=0.5,(_xlfn.NORM.S.INV(AI11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(AI11<=0.9,(_xlfn.NORM.S.INV(AI11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(AI11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(AJ11<=0.1,(_xlfn.NORM.S.INV(AJ11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(AJ11<=0.5,(_xlfn.NORM.S.INV(AJ11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(AJ11<=0.9,(_xlfn.NORM.S.INV(AJ11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(AJ11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(AK11<=0.1,(_xlfn.NORM.S.INV(AK11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(AK11<=0.5,(_xlfn.NORM.S.INV(AK11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(AK11<=0.9,(_xlfn.NORM.S.INV(AK11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(AK11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(AL11<=0.1,(_xlfn.NORM.S.INV(AL11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(AL11<=0.5,(_xlfn.NORM.S.INV(AL11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(AL11<=0.9,(_xlfn.NORM.S.INV(AL11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(AL11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(AM11<=0.1,(_xlfn.NORM.S.INV(AM11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(AM11<=0.5,(_xlfn.NORM.S.INV(AM11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(AM11<=0.9,(_xlfn.NORM.S.INV(AM11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(AM11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(AN11<=0.1,(_xlfn.NORM.S.INV(AN11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(AN11<=0.5,(_xlfn.NORM.S.INV(AN11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(AN11<=0.9,(_xlfn.NORM.S.INV(AN11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(AN11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(AO11<=0.1,(_xlfn.NORM.S.INV(AO11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(AO11<=0.5,(_xlfn.NORM.S.INV(AO11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(AO11<=0.9,(_xlfn.NORM.S.INV(AO11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(AO11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(AP11<=0.1,(_xlfn.NORM.S.INV(AP11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(AP11<=0.5,(_xlfn.NORM.S.INV(AP11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(AP11<=0.9,(_xlfn.NORM.S.INV(AP11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(AP11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(AQ11<=0.1,(_xlfn.NORM.S.INV(AQ11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(AQ11<=0.5,(_xlfn.NORM.S.INV(AQ11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(AQ11<=0.9,(_xlfn.NORM.S.INV(AQ11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(AQ11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(AR11<=0.1,(_xlfn.NORM.S.INV(AR11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(AR11<=0.5,(_xlfn.NORM.S.INV(AR11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(AR11<=0.9,(_xlfn.NORM.S.INV(AR11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(AR11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(AS11<=0.1,(_xlfn.NORM.S.INV(AS11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(AS11<=0.5,(_xlfn.NORM.S.INV(AS11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(AS11<=0.9,(_xlfn.NORM.S.INV(AS11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(AS11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(AT11<=0.1,(_xlfn.NORM.S.INV(AT11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(AT11<=0.5,(_xlfn.NORM.S.INV(AT11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(AT11<=0.9,(_xlfn.NORM.S.INV(AT11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(AT11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(AU11<=0.1,(_xlfn.NORM.S.INV(AU11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(AU11<=0.5,(_xlfn.NORM.S.INV(AU11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(AU11<=0.9,(_xlfn.NORM.S.INV(AU11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(AU11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(AV11<=0.1,(_xlfn.NORM.S.INV(AV11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(AV11<=0.5,(_xlfn.NORM.S.INV(AV11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(AV11<=0.9,(_xlfn.NORM.S.INV(AV11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(AV11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(AW11<=0.1,(_xlfn.NORM.S.INV(AW11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(AW11<=0.5,(_xlfn.NORM.S.INV(AW11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(AW11<=0.9,(_xlfn.NORM.S.INV(AW11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(AW11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(AX11<=0.1,(_xlfn.NORM.S.INV(AX11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(AX11<=0.5,(_xlfn.NORM.S.INV(AX11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(AX11<=0.9,(_xlfn.NORM.S.INV(AX11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(AX11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(AY11<=0.1,(_xlfn.NORM.S.INV(AY11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(AY11<=0.5,(_xlfn.NORM.S.INV(AY11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(AY11<=0.9,(_xlfn.NORM.S.INV(AY11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(AY11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(AZ11<=0.1,(_xlfn.NORM.S.INV(AZ11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(AZ11<=0.5,(_xlfn.NORM.S.INV(AZ11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(AZ11<=0.9,(_xlfn.NORM.S.INV(AZ11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(AZ11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(BA11<=0.1,(_xlfn.NORM.S.INV(BA11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(BA11<=0.5,(_xlfn.NORM.S.INV(BA11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(BA11<=0.9,(_xlfn.NORM.S.INV(BA11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(BA11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(BB11<=0.1,(_xlfn.NORM.S.INV(BB11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(BB11<=0.5,(_xlfn.NORM.S.INV(BB11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(BB11<=0.9,(_xlfn.NORM.S.INV(BB11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(BB11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(BC11<=0.1,(_xlfn.NORM.S.INV(BC11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(BC11<=0.5,(_xlfn.NORM.S.INV(BC11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(BC11<=0.9,(_xlfn.NORM.S.INV(BC11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(BC11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(BD11<=0.1,(_xlfn.NORM.S.INV(BD11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(BD11<=0.5,(_xlfn.NORM.S.INV(BD11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(BD11<=0.9,(_xlfn.NORM.S.INV(BD11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(BD11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(BE11<=0.1,(_xlfn.NORM.S.INV(BE11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(BE11<=0.5,(_xlfn.NORM.S.INV(BE11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(BE11<=0.9,(_xlfn.NORM.S.INV(BE11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(BE11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(BF11<=0.1,(_xlfn.NORM.S.INV(BF11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(BF11<=0.5,(_xlfn.NORM.S.INV(BF11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(BF11<=0.9,(_xlfn.NORM.S.INV(BF11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(BF11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(BG11<=0.1,(_xlfn.NORM.S.INV(BG11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(BG11<=0.5,(_xlfn.NORM.S.INV(BG11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(BG11<=0.9,(_xlfn.NORM.S.INV(BG11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(BG11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(BH11<=0.1,(_xlfn.NORM.S.INV(BH11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(BH11<=0.5,(_xlfn.NORM.S.INV(BH11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(BH11<=0.9,(_xlfn.NORM.S.INV(BH11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(BH11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(BI11<=0.1,(_xlfn.NORM.S.INV(BI11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(BI11<=0.5,(_xlfn.NORM.S.INV(BI11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(BI11<=0.9,(_xlfn.NORM.S.INV(BI11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(BI11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(BJ11<=0.1,(_xlfn.NORM.S.INV(BJ11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(BJ11<=0.5,(_xlfn.NORM.S.INV(BJ11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(BJ11<=0.9,(_xlfn.NORM.S.INV(BJ11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(BJ11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(BK11<=0.1,(_xlfn.NORM.S.INV(BK11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(BK11<=0.5,(_xlfn.NORM.S.INV(BK11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(BK11<=0.9,(_xlfn.NORM.S.INV(BK11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(BK11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(BL11<=0.1,(_xlfn.NORM.S.INV(BL11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(BL11<=0.5,(_xlfn.NORM.S.INV(BL11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(BL11<=0.9,(_xlfn.NORM.S.INV(BL11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(BL11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(BM11<=0.1,(_xlfn.NORM.S.INV(BM11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(BM11<=0.5,(_xlfn.NORM.S.INV(BM11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(BM11<=0.9,(_xlfn.NORM.S.INV(BM11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(BM11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(BN11<=0.1,(_xlfn.NORM.S.INV(BN11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(BN11<=0.5,(_xlfn.NORM.S.INV(BN11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(BN11<=0.9,(_xlfn.NORM.S.INV(BN11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(BN11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(BO11<=0.1,(_xlfn.NORM.S.INV(BO11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(BO11<=0.5,(_xlfn.NORM.S.INV(BO11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(BO11<=0.9,(_xlfn.NORM.S.INV(BO11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(BO11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(BP11<=0.1,(_xlfn.NORM.S.INV(BP11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(BP11<=0.5,(_xlfn.NORM.S.INV(BP11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(BP11<=0.9,(_xlfn.NORM.S.INV(BP11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(BP11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(BQ11<=0.1,(_xlfn.NORM.S.INV(BQ11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(BQ11<=0.5,(_xlfn.NORM.S.INV(BQ11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(BQ11<=0.9,(_xlfn.NORM.S.INV(BQ11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(BQ11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(BR11<=0.1,(_xlfn.NORM.S.INV(BR11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(BR11<=0.5,(_xlfn.NORM.S.INV(BR11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(BR11<=0.9,(_xlfn.NORM.S.INV(BR11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(BR11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(BS11<=0.1,(_xlfn.NORM.S.INV(BS11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(BS11<=0.5,(_xlfn.NORM.S.INV(BS11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(BS11<=0.9,(_xlfn.NORM.S.INV(BS11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(BS11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(BT11<=0.1,(_xlfn.NORM.S.INV(BT11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(BT11<=0.5,(_xlfn.NORM.S.INV(BT11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(BT11<=0.9,(_xlfn.NORM.S.INV(BT11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(BT11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(BU11<=0.1,(_xlfn.NORM.S.INV(BU11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(BU11<=0.5,(_xlfn.NORM.S.INV(BU11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(BU11<=0.9,(_xlfn.NORM.S.INV(BU11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(BU11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(BV11<=0.1,(_xlfn.NORM.S.INV(BV11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(BV11<=0.5,(_xlfn.NORM.S.INV(BV11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(BV11<=0.9,(_xlfn.NORM.S.INV(BV11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(BV11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(BW11<=0.1,(_xlfn.NORM.S.INV(BW11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(BW11<=0.5,(_xlfn.NORM.S.INV(BW11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(BW11<=0.9,(_xlfn.NORM.S.INV(BW11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(BW11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(BX11<=0.1,(_xlfn.NORM.S.INV(BX11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(BX11<=0.5,(_xlfn.NORM.S.INV(BX11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(BX11<=0.9,(_xlfn.NORM.S.INV(BX11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(BX11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(BY11<=0.1,(_xlfn.NORM.S.INV(BY11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(BY11<=0.5,(_xlfn.NORM.S.INV(BY11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(BY11<=0.9,(_xlfn.NORM.S.INV(BY11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(BY11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(BZ11<=0.1,(_xlfn.NORM.S.INV(BZ11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(BZ11<=0.5,(_xlfn.NORM.S.INV(BZ11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(BZ11<=0.9,(_xlfn.NORM.S.INV(BZ11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(BZ11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(CA11<=0.1,(_xlfn.NORM.S.INV(CA11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(CA11<=0.5,(_xlfn.NORM.S.INV(CA11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(CA11<=0.9,(_xlfn.NORM.S.INV(CA11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(CA11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(CB11<=0.1,(_xlfn.NORM.S.INV(CB11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(CB11<=0.5,(_xlfn.NORM.S.INV(CB11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(CB11<=0.9,(_xlfn.NORM.S.INV(CB11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(CB11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(CC11<=0.1,(_xlfn.NORM.S.INV(CC11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(CC11<=0.5,(_xlfn.NORM.S.INV(CC11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(CC11<=0.9,(_xlfn.NORM.S.INV(CC11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(CC11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(CD11<=0.1,(_xlfn.NORM.S.INV(CD11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(CD11<=0.5,(_xlfn.NORM.S.INV(CD11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(CD11<=0.9,(_xlfn.NORM.S.INV(CD11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(CD11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(CE11<=0.1,(_xlfn.NORM.S.INV(CE11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(CE11<=0.5,(_xlfn.NORM.S.INV(CE11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(CE11<=0.9,(_xlfn.NORM.S.INV(CE11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(CE11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(CF11<=0.1,(_xlfn.NORM.S.INV(CF11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(CF11<=0.5,(_xlfn.NORM.S.INV(CF11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(CF11<=0.9,(_xlfn.NORM.S.INV(CF11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(CF11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(CG11<=0.1,(_xlfn.NORM.S.INV(CG11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(CG11<=0.5,(_xlfn.NORM.S.INV(CG11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(CG11<=0.9,(_xlfn.NORM.S.INV(CG11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(CG11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(CH11<=0.1,(_xlfn.NORM.S.INV(CH11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(CH11<=0.5,(_xlfn.NORM.S.INV(CH11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(CH11<=0.9,(_xlfn.NORM.S.INV(CH11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(CH11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(CI11<=0.1,(_xlfn.NORM.S.INV(CI11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(CI11<=0.5,(_xlfn.NORM.S.INV(CI11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(CI11<=0.9,(_xlfn.NORM.S.INV(CI11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(CI11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(CJ11<=0.1,(_xlfn.NORM.S.INV(CJ11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(CJ11<=0.5,(_xlfn.NORM.S.INV(CJ11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(CJ11<=0.9,(_xlfn.NORM.S.INV(CJ11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(CJ11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(CK11<=0.1,(_xlfn.NORM.S.INV(CK11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(CK11<=0.5,(_xlfn.NORM.S.INV(CK11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(CK11<=0.9,(_xlfn.NORM.S.INV(CK11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(CK11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(CL11<=0.1,(_xlfn.NORM.S.INV(CL11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(CL11<=0.5,(_xlfn.NORM.S.INV(CL11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(CL11<=0.9,(_xlfn.NORM.S.INV(CL11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(CL11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(CM11<=0.1,(_xlfn.NORM.S.INV(CM11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(CM11<=0.5,(_xlfn.NORM.S.INV(CM11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(CM11<=0.9,(_xlfn.NORM.S.INV(CM11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(CM11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(CN11<=0.1,(_xlfn.NORM.S.INV(CN11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(CN11<=0.5,(_xlfn.NORM.S.INV(CN11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(CN11<=0.9,(_xlfn.NORM.S.INV(CN11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(CN11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(CO11<=0.1,(_xlfn.NORM.S.INV(CO11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(CO11<=0.5,(_xlfn.NORM.S.INV(CO11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(CO11<=0.9,(_xlfn.NORM.S.INV(CO11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(CO11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(CP11<=0.1,(_xlfn.NORM.S.INV(CP11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(CP11<=0.5,(_xlfn.NORM.S.INV(CP11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(CP11<=0.9,(_xlfn.NORM.S.INV(CP11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(CP11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(CQ11<=0.1,(_xlfn.NORM.S.INV(CQ11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(CQ11<=0.5,(_xlfn.NORM.S.INV(CQ11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(CQ11<=0.9,(_xlfn.NORM.S.INV(CQ11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(CQ11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(CR11<=0.1,(_xlfn.NORM.S.INV(CR11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(CR11<=0.5,(_xlfn.NORM.S.INV(CR11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(CR11<=0.9,(_xlfn.NORM.S.INV(CR11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(CR11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(CS11<=0.1,(_xlfn.NORM.S.INV(CS11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(CS11<=0.5,(_xlfn.NORM.S.INV(CS11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(CS11<=0.9,(_xlfn.NORM.S.INV(CS11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(CS11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(CT11<=0.1,(_xlfn.NORM.S.INV(CT11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(CT11<=0.5,(_xlfn.NORM.S.INV(CT11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(CT11<=0.9,(_xlfn.NORM.S.INV(CT11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(CT11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(CU11<=0.1,(_xlfn.NORM.S.INV(CU11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(CU11<=0.5,(_xlfn.NORM.S.INV(CU11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(CU11<=0.9,(_xlfn.NORM.S.INV(CU11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(CU11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(CV11<=0.1,(_xlfn.NORM.S.INV(CV11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(CV11<=0.5,(_xlfn.NORM.S.INV(CV11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(CV11<=0.9,(_xlfn.NORM.S.INV(CV11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(CV11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(CW11<=0.1,(_xlfn.NORM.S.INV(CW11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(CW11<=0.5,(_xlfn.NORM.S.INV(CW11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(CW11<=0.9,(_xlfn.NORM.S.INV(CW11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(CW11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(CX11<=0.1,(_xlfn.NORM.S.INV(CX11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(CX11<=0.5,(_xlfn.NORM.S.INV(CX11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(CX11<=0.9,(_xlfn.NORM.S.INV(CX11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(CX11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(CY11<=0.1,(_xlfn.NORM.S.INV(CY11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(CY11<=0.5,(_xlfn.NORM.S.INV(CY11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(CY11<=0.9,(_xlfn.NORM.S.INV(CY11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(CY11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(CZ11<=0.1,(_xlfn.NORM.S.INV(CZ11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(CZ11<=0.5,(_xlfn.NORM.S.INV(CZ11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(CZ11<=0.9,(_xlfn.NORM.S.INV(CZ11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(CZ11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(DA11<=0.1,(_xlfn.NORM.S.INV(DA11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(DA11<=0.5,(_xlfn.NORM.S.INV(DA11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(DA11<=0.9,(_xlfn.NORM.S.INV(DA11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(DA11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(DB11<=0.1,(_xlfn.NORM.S.INV(DB11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(DB11<=0.5,(_xlfn.NORM.S.INV(DB11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(DB11<=0.9,(_xlfn.NORM.S.INV(DB11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(DB11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(DC11<=0.1,(_xlfn.NORM.S.INV(DC11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(DC11<=0.5,(_xlfn.NORM.S.INV(DC11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(DC11<=0.9,(_xlfn.NORM.S.INV(DC11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(DC11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(DD11<=0.1,(_xlfn.NORM.S.INV(DD11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(DD11<=0.5,(_xlfn.NORM.S.INV(DD11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(DD11<=0.9,(_xlfn.NORM.S.INV(DD11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(DD11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(DE11<=0.1,(_xlfn.NORM.S.INV(DE11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(DE11<=0.5,(_xlfn.NORM.S.INV(DE11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(DE11<=0.9,(_xlfn.NORM.S.INV(DE11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(DE11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(DF11<=0.1,(_xlfn.NORM.S.INV(DF11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(DF11<=0.5,(_xlfn.NORM.S.INV(DF11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(DF11<=0.9,(_xlfn.NORM.S.INV(DF11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(DF11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(DG11<=0.1,(_xlfn.NORM.S.INV(DG11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(DG11<=0.5,(_xlfn.NORM.S.INV(DG11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(DG11<=0.9,(_xlfn.NORM.S.INV(DG11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(DG11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(DH11<=0.1,(_xlfn.NORM.S.INV(DH11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(DH11<=0.5,(_xlfn.NORM.S.INV(DH11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(DH11<=0.9,(_xlfn.NORM.S.INV(DH11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(DH11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(DI11<=0.1,(_xlfn.NORM.S.INV(DI11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(DI11<=0.5,(_xlfn.NORM.S.INV(DI11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(DI11<=0.9,(_xlfn.NORM.S.INV(DI11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(DI11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(DJ11<=0.1,(_xlfn.NORM.S.INV(DJ11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(DJ11<=0.5,(_xlfn.NORM.S.INV(DJ11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(DJ11<=0.9,(_xlfn.NORM.S.INV(DJ11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(DJ11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(DK11<=0.1,(_xlfn.NORM.S.INV(DK11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(DK11<=0.5,(_xlfn.NORM.S.INV(DK11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(DK11<=0.9,(_xlfn.NORM.S.INV(DK11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(DK11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(DL11<=0.1,(_xlfn.NORM.S.INV(DL11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(DL11<=0.5,(_xlfn.NORM.S.INV(DL11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(DL11<=0.9,(_xlfn.NORM.S.INV(DL11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(DL11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(DM11<=0.1,(_xlfn.NORM.S.INV(DM11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(DM11<=0.5,(_xlfn.NORM.S.INV(DM11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(DM11<=0.9,(_xlfn.NORM.S.INV(DM11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(DM11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(DN11<=0.1,(_xlfn.NORM.S.INV(DN11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(DN11<=0.5,(_xlfn.NORM.S.INV(DN11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(DN11<=0.9,(_xlfn.NORM.S.INV(DN11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(DN11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(DO11<=0.1,(_xlfn.NORM.S.INV(DO11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(DO11<=0.5,(_xlfn.NORM.S.INV(DO11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(DO11<=0.9,(_xlfn.NORM.S.INV(DO11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(DO11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(DP11<=0.1,(_xlfn.NORM.S.INV(DP11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(DP11<=0.5,(_xlfn.NORM.S.INV(DP11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(DP11<=0.9,(_xlfn.NORM.S.INV(DP11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(DP11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(DQ11<=0.1,(_xlfn.NORM.S.INV(DQ11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(DQ11<=0.5,(_xlfn.NORM.S.INV(DQ11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(DQ11<=0.9,(_xlfn.NORM.S.INV(DQ11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(DQ11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(DR11<=0.1,(_xlfn.NORM.S.INV(DR11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(DR11<=0.5,(_xlfn.NORM.S.INV(DR11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(DR11<=0.9,(_xlfn.NORM.S.INV(DR11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(DR11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(DS11<=0.1,(_xlfn.NORM.S.INV(DS11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(DS11<=0.5,(_xlfn.NORM.S.INV(DS11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(DS11<=0.9,(_xlfn.NORM.S.INV(DS11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(DS11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(DT11<=0.1,(_xlfn.NORM.S.INV(DT11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(DT11<=0.5,(_xlfn.NORM.S.INV(DT11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(DT11<=0.9,(_xlfn.NORM.S.INV(DT11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(DT11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(DU11<=0.1,(_xlfn.NORM.S.INV(DU11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(DU11<=0.5,(_xlfn.NORM.S.INV(DU11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(DU11<=0.9,(_xlfn.NORM.S.INV(DU11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(DU11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(DV11<=0.1,(_xlfn.NORM.S.INV(DV11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(DV11<=0.5,(_xlfn.NORM.S.INV(DV11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(DV11<=0.9,(_xlfn.NORM.S.INV(DV11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(DV11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(DW11<=0.1,(_xlfn.NORM.S.INV(DW11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(DW11<=0.5,(_xlfn.NORM.S.INV(DW11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(DW11<=0.9,(_xlfn.NORM.S.INV(DW11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(DW11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6},{"$f":"IF(InSimulation,IF(JanP10=JanP90,JanP50,IF(DX11<=0.1,(_xlfn.NORM.S.INV(DX11)-Zzero)*(JanP10-JanNatMin)/(Zten-Zzero)+JanNatMin,IF(DX11<=0.5,(_xlfn.NORM.S.INV(DX11)-Zten)*(JanP50-JanP10)/(Zfifty-Zten)+JanP10,IF(DX11<=0.9,(_xlfn.NORM.S.INV(DX11)-Zfifty)*(JanP90-JanP50)/(Zninety-Zfifty)+JanP50,(_xlfn.NORM.S.INV(DX11)-Zninety)*(JanNatMax-JanP90)/(Zhundred-Zninety)+JanP90)))),JanP50)","v":6},{"$f":"IF(InSimulation,IF(FebP10=FebP90,FebP50,IF(DY11<=0.1,(_xlfn.NORM.S.INV(DY11)-Zzero)*(FebP10-FebNatMin)/(Zten-Zzero)+FebNatMin,IF(DY11<=0.5,(_xlfn.NORM.S.INV(DY11)-Zten)*(FebP50-FebP10)/(Zfifty-Zten)+FebP10,IF(DY11<=0.9,(_xlfn.NORM.S.INV(DY11)-Zfifty)*(FebP90-FebP50)/(Zninety-Zfifty)+FebP50,(_xlfn.NORM.S.INV(DY11)-Zninety)*(FebNatMax-FebP90)/(Zhundred-Zninety)+FebP90)))),FebP50)","v":6},{"$f":"IF(InSimulation,IF(MarP10=MarP90,MarP50,IF(DZ11<=0.1,(_xlfn.NORM.S.INV(DZ11)-Zzero)*(MarP10-MarNatMin)/(Zten-Zzero)+MarNatMin,IF(DZ11<=0.5,(_xlfn.NORM.S.INV(DZ11)-Zten)*(MarP50-MarP10)/(Zfifty-Zten)+MarP10,IF(DZ11<=0.9,(_xlfn.NORM.S.INV(DZ11)-Zfifty)*(MarP90-MarP50)/(Zninety-Zfifty)+MarP50,(_xlfn.NORM.S.INV(DZ11)-Zninety)*(MarNatMax-MarP90)/(Zhundred-Zninety)+MarP90)))),MarP50)","v":6},{"$f":"IF(InSimulation,IF(AprP10=AprP90,AprP50,IF(EA11<=0.1,(_xlfn.NORM.S.INV(EA11)-Zzero)*(AprP10-AprNatMin)/(Zten-Zzero)+AprNatMin,IF(EA11<=0.5,(_xlfn.NORM.S.INV(EA11)-Zten)*(AprP50-AprP10)/(Zfifty-Zten)+AprP10,IF(EA11<=0.9,(_xlfn.NORM.S.INV(EA11)-Zfifty)*(AprP90-AprP50)/(Zninety-Zfifty)+AprP50,(_xlfn.NORM.S.INV(EA11)-Zninety)*(AprNatMax-AprP90)/(Zhundred-Zninety)+AprP90)))),AprP50)","v":0},{"$f":"IF(InSimulation,IF(MayP10=MayP90,MayP50,IF(EB11<=0.1,(_xlfn.NORM.S.INV(EB11)-Zzero)*(MayP10-MayNatMin)/(Zten-Zzero)+MayNatMin,IF(EB11<=0.5,(_xlfn.NORM.S.INV(EB11)-Zten)*(MayP50-MayP10)/(Zfifty-Zten)+MayP10,IF(EB11<=0.9,(_xlfn.NORM.S.INV(EB11)-Zfifty)*(MayP90-MayP50)/(Zninety-Zfifty)+MayP50,(_xlfn.NORM.S.INV(EB11)-Zninety)*(MayNatMax-MayP90)/(Zhundred-Zninety)+MayP90)))),MayP50)","v":0},{"$f":"IF(InSimulation,IF(JunP10=JunP90,JunP50,IF(EC11<=0.1,(_xlfn.NORM.S.INV(EC11)-Zzero)*(JunP10-JunNatMin)/(Zten-Zzero)+JunNatMin,IF(EC11<=0.5,(_xlfn.NORM.S.INV(EC11)-Zten)*(JunP50-JunP10)/(Zfifty-Zten)+JunP10,IF(EC11<=0.9,(_xlfn.NORM.S.INV(EC11)-Zfifty)*(JunP90-JunP50)/(Zninety-Zfifty)+JunP50,(_xlfn.NORM.S.INV(EC11)-Zninety)*(JunNatMax-JunP90)/(Zhundred-Zninety)+JunP90)))),JunP50)","v":0},{"$f":"IF(InSimulation,IF(JulP10=JulP90,JulP50,IF(ED11<=0.1,(_xlfn.NORM.S.INV(ED11)-Zzero)*(JulP10-JulNatMin)/(Zten-Zzero)+JulNatMin,IF(ED11<=0.5,(_xlfn.NORM.S.INV(ED11)-Zten)*(JulP50-JulP10)/(Zfifty-Zten)+JulP10,IF(ED11<=0.9,(_xlfn.NORM.S.INV(ED11)-Zfifty)*(JulP90-JulP50)/(Zninety-Zfifty)+JulP50,(_xlfn.NORM.S.INV(ED11)-Zninety)*(JulNatMax-JulP90)/(Zhundred-Zninety)+JulP90)))),JulP50)","v":5},{"$f":"IF(InSimulation,IF(AugP10=AugP90,AugP50,IF(EE11<=0.1,(_xlfn.NORM.S.INV(EE11)-Zzero)*(AugP10-AugNatMin)/(Zten-Zzero)+AugNatMin,IF(EE11<=0.5,(_xlfn.NORM.S.INV(EE11)-Zten)*(AugP50-AugP10)/(Zfifty-Zten)+AugP10,IF(EE11<=0.9,(_xlfn.NORM.S.INV(EE11)-Zfifty)*(AugP90-AugP50)/(Zninety-Zfifty)+AugP50,(_xlfn.NORM.S.INV(EE11)-Zninety)*(AugNatMax-AugP90)/(Zhundred-Zninety)+AugP90)))),AugP50)","v":5},{"$f":"IF(InSimulation,IF(SepP10=SepP90,SepP50,IF(EF11<=0.1,(_xlfn.NORM.S.INV(EF11)-Zzero)*(SepP10-SepNatMin)/(Zten-Zzero)+SepNatMin,IF(EF11<=0.5,(_xlfn.NORM.S.INV(EF11)-Zten)*(SepP50-SepP10)/(Zfifty-Zten)+SepP10,IF(EF11<=0.9,(_xlfn.NORM.S.INV(EF11)-Zfifty)*(SepP90-SepP50)/(Zninety-Zfifty)+SepP50,(_xlfn.NORM.S.INV(EF11)-Zninety)*(SepNatMax-SepP90)/(Zhundred-Zninety)+SepP90)))),SepP50)","v":0},{"$f":"IF(InSimulation,IF(OctP10=OctP90,OctP50,IF(EG11<=0.1,(_xlfn.NORM.S.INV(EG11)-Zzero)*(OctP10-OctNatMin)/(Zten-Zzero)+OctNatMin,IF(EG11<=0.5,(_xlfn.NORM.S.INV(EG11)-Zten)*(OctP50-OctP10)/(Zfifty-Zten)+OctP10,IF(EG11<=0.9,(_xlfn.NORM.S.INV(EG11)-Zfifty)*(OctP90-OctP50)/(Zninety-Zfifty)+OctP50,(_xlfn.NORM.S.INV(EG11)-Zninety)*(OctNatMax-OctP90)/(Zhundred-Zninety)+OctP90)))),OctP50)","v":0},{"$f":"IF(InSimulation,IF(NovP10=NovP90,NovP50,IF(EH11<=0.1,(_xlfn.NORM.S.INV(EH11)-Zzero)*(NovP10-NovNatMin)/(Zten-Zzero)+NovNatMin,IF(EH11<=0.5,(_xlfn.NORM.S.INV(EH11)-Zten)*(NovP50-NovP10)/(Zfifty-Zten)+NovP10,IF(EH11<=0.9,(_xlfn.NORM.S.INV(EH11)-Zfifty)*(NovP90-NovP50)/(Zninety-Zfifty)+NovP50,(_xlfn.NORM.S.INV(EH11)-Zninety)*(NovNatMax-NovP90)/(Zhundred-Zninety)+NovP90)))),NovP50)","v":6},{"$f":"IF(InSimulation,IF(DecP10=DecP90,DecP50,IF(EI11<=0.1,(_xlfn.NORM.S.INV(EI11)-Zzero)*(DecP10-DecNatMin)/(Zten-Zzero)+DecNatMin,IF(EI11<=0.5,(_xlfn.NORM.S.INV(EI11)-Zten)*(DecP50-DecP10)/(Zfifty-Zten)+DecP10,IF(EI11<=0.9,(_xlfn.NORM.S.INV(EI11)-Zfifty)*(DecP90-DecP50)/(Zninety-Zfifty)+DecP50,(_xlfn.NORM.S.INV(EI11)-Zninety)*(DecNatMax-DecP90)/(Zhundred-Zninety)+DecP90)))),DecP50)","v":6}]
[null,null,null,null,null,"April",null,0,"OccurApr",0,0,0,0,0,0,0,null,null,"Limited Distribution",{"$f":"IF(JanP10=JanP90,JanP50,IF(T12<JanMinLimit,JanMinLimit,IF(T12>JanMaxLimit,JanMaxLimit,T12)))*T10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(U12<FebMinLimit,FebMinLimit,IF(U12>FebMaxLimit,FebMaxLimit,U12)))*U10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(V12<MarMinLimit,MarMinLimit,IF(V12>MarMaxLimit,MarMaxLimit,V12)))*V10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(W12<AprMinLimit,AprMinLimit,IF(W12>AprMaxLimit,AprMaxLimit,W12)))*W10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(X12<MayMinLimit,MayMinLimit,IF(X12>MayMaxLimit,MayMaxLimit,X12)))*X10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(Y12<JunMinLimit,JunMinLimit,IF(Y12>JunMaxLimit,JunMaxLimit,Y12)))*Y10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(Z12<JulMinLimit,JulMinLimit,IF(Z12>JulMaxLimit,JulMaxLimit,Z12)))*Z10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(AA12<AugMinLimit,AugMinLimit,IF(AA12>AugMaxLimit,AugMaxLimit,AA12)))*AA10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(AB12<SepMinLimit,SepMinLimit,IF(AB12>SepMaxLimit,SepMaxLimit,AB12)))*AB10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(AC12<OctMinLimit,OctMinLimit,IF(AC12>OctMaxLimit,OctMaxLimit,AC12)))*AC10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(AD12<NovMinLimit,NovMinLimit,IF(AD12>NovMaxLimit,NovMaxLimit,AD12)))*AD10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(AE12<DecMinLimit,DecMinLimit,IF(AE12>DecMaxLimit,DecMaxLimit,AE12)))*AE10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(AF12<JanMinLimit,JanMinLimit,IF(AF12>JanMaxLimit,JanMaxLimit,AF12)))*AF10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(AG12<FebMinLimit,FebMinLimit,IF(AG12>FebMaxLimit,FebMaxLimit,AG12)))*AG10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(AH12<MarMinLimit,MarMinLimit,IF(AH12>MarMaxLimit,MarMaxLimit,AH12)))*AH10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(AI12<AprMinLimit,AprMinLimit,IF(AI12>AprMaxLimit,AprMaxLimit,AI12)))*AI10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(AJ12<MayMinLimit,MayMinLimit,IF(AJ12>MayMaxLimit,MayMaxLimit,AJ12)))*AJ10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(AK12<JunMinLimit,JunMinLimit,IF(AK12>JunMaxLimit,JunMaxLimit,AK12)))*AK10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(AL12<JulMinLimit,JulMinLimit,IF(AL12>JulMaxLimit,JulMaxLimit,AL12)))*AL10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(AM12<AugMinLimit,AugMinLimit,IF(AM12>AugMaxLimit,AugMaxLimit,AM12)))*AM10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(AN12<SepMinLimit,SepMinLimit,IF(AN12>SepMaxLimit,SepMaxLimit,AN12)))*AN10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(AO12<OctMinLimit,OctMinLimit,IF(AO12>OctMaxLimit,OctMaxLimit,AO12)))*AO10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(AP12<NovMinLimit,NovMinLimit,IF(AP12>NovMaxLimit,NovMaxLimit,AP12)))*AP10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(AQ12<DecMinLimit,DecMinLimit,IF(AQ12>DecMaxLimit,DecMaxLimit,AQ12)))*AQ10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(AR12<JanMinLimit,JanMinLimit,IF(AR12>JanMaxLimit,JanMaxLimit,AR12)))*AR10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(AS12<FebMinLimit,FebMinLimit,IF(AS12>FebMaxLimit,FebMaxLimit,AS12)))*AS10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(AT12<MarMinLimit,MarMinLimit,IF(AT12>MarMaxLimit,MarMaxLimit,AT12)))*AT10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(AU12<AprMinLimit,AprMinLimit,IF(AU12>AprMaxLimit,AprMaxLimit,AU12)))*AU10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(AV12<MayMinLimit,MayMinLimit,IF(AV12>MayMaxLimit,MayMaxLimit,AV12)))*AV10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(AW12<JunMinLimit,JunMinLimit,IF(AW12>JunMaxLimit,JunMaxLimit,AW12)))*AW10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(AX12<JulMinLimit,JulMinLimit,IF(AX12>JulMaxLimit,JulMaxLimit,AX12)))*AX10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(AY12<AugMinLimit,AugMinLimit,IF(AY12>AugMaxLimit,AugMaxLimit,AY12)))*AY10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(AZ12<SepMinLimit,SepMinLimit,IF(AZ12>SepMaxLimit,SepMaxLimit,AZ12)))*AZ10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(BA12<OctMinLimit,OctMinLimit,IF(BA12>OctMaxLimit,OctMaxLimit,BA12)))*BA10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(BB12<NovMinLimit,NovMinLimit,IF(BB12>NovMaxLimit,NovMaxLimit,BB12)))*BB10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(BC12<DecMinLimit,DecMinLimit,IF(BC12>DecMaxLimit,DecMaxLimit,BC12)))*BC10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(BD12<JanMinLimit,JanMinLimit,IF(BD12>JanMaxLimit,JanMaxLimit,BD12)))*BD10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(BE12<FebMinLimit,FebMinLimit,IF(BE12>FebMaxLimit,FebMaxLimit,BE12)))*BE10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(BF12<MarMinLimit,MarMinLimit,IF(BF12>MarMaxLimit,MarMaxLimit,BF12)))*BF10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(BG12<AprMinLimit,AprMinLimit,IF(BG12>AprMaxLimit,AprMaxLimit,BG12)))*BG10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(BH12<MayMinLimit,MayMinLimit,IF(BH12>MayMaxLimit,MayMaxLimit,BH12)))*BH10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(BI12<JunMinLimit,JunMinLimit,IF(BI12>JunMaxLimit,JunMaxLimit,BI12)))*BI10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(BJ12<JulMinLimit,JulMinLimit,IF(BJ12>JulMaxLimit,JulMaxLimit,BJ12)))*BJ10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(BK12<AugMinLimit,AugMinLimit,IF(BK12>AugMaxLimit,AugMaxLimit,BK12)))*BK10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(BL12<SepMinLimit,SepMinLimit,IF(BL12>SepMaxLimit,SepMaxLimit,BL12)))*BL10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(BM12<OctMinLimit,OctMinLimit,IF(BM12>OctMaxLimit,OctMaxLimit,BM12)))*BM10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(BN12<NovMinLimit,NovMinLimit,IF(BN12>NovMaxLimit,NovMaxLimit,BN12)))*BN10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(BO12<DecMinLimit,DecMinLimit,IF(BO12>DecMaxLimit,DecMaxLimit,BO12)))*BO10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(BP12<JanMinLimit,JanMinLimit,IF(BP12>JanMaxLimit,JanMaxLimit,BP12)))*BP10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(BQ12<FebMinLimit,FebMinLimit,IF(BQ12>FebMaxLimit,FebMaxLimit,BQ12)))*BQ10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(BR12<MarMinLimit,MarMinLimit,IF(BR12>MarMaxLimit,MarMaxLimit,BR12)))*BR10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(BS12<AprMinLimit,AprMinLimit,IF(BS12>AprMaxLimit,AprMaxLimit,BS12)))*BS10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(BT12<MayMinLimit,MayMinLimit,IF(BT12>MayMaxLimit,MayMaxLimit,BT12)))*BT10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(BU12<JunMinLimit,JunMinLimit,IF(BU12>JunMaxLimit,JunMaxLimit,BU12)))*BU10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(BV12<JulMinLimit,JulMinLimit,IF(BV12>JulMaxLimit,JulMaxLimit,BV12)))*BV10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(BW12<AugMinLimit,AugMinLimit,IF(BW12>AugMaxLimit,AugMaxLimit,BW12)))*BW10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(BX12<SepMinLimit,SepMinLimit,IF(BX12>SepMaxLimit,SepMaxLimit,BX12)))*BX10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(BY12<OctMinLimit,OctMinLimit,IF(BY12>OctMaxLimit,OctMaxLimit,BY12)))*BY10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(BZ12<NovMinLimit,NovMinLimit,IF(BZ12>NovMaxLimit,NovMaxLimit,BZ12)))*BZ10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(CA12<DecMinLimit,DecMinLimit,IF(CA12>DecMaxLimit,DecMaxLimit,CA12)))*CA10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(CB12<JanMinLimit,JanMinLimit,IF(CB12>JanMaxLimit,JanMaxLimit,CB12)))*CB10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(CC12<FebMinLimit,FebMinLimit,IF(CC12>FebMaxLimit,FebMaxLimit,CC12)))*CC10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(CD12<MarMinLimit,MarMinLimit,IF(CD12>MarMaxLimit,MarMaxLimit,CD12)))*CD10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(CE12<AprMinLimit,AprMinLimit,IF(CE12>AprMaxLimit,AprMaxLimit,CE12)))*CE10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(CF12<MayMinLimit,MayMinLimit,IF(CF12>MayMaxLimit,MayMaxLimit,CF12)))*CF10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(CG12<JunMinLimit,JunMinLimit,IF(CG12>JunMaxLimit,JunMaxLimit,CG12)))*CG10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(CH12<JulMinLimit,JulMinLimit,IF(CH12>JulMaxLimit,JulMaxLimit,CH12)))*CH10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(CI12<AugMinLimit,AugMinLimit,IF(CI12>AugMaxLimit,AugMaxLimit,CI12)))*CI10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(CJ12<SepMinLimit,SepMinLimit,IF(CJ12>SepMaxLimit,SepMaxLimit,CJ12)))*CJ10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(CK12<OctMinLimit,OctMinLimit,IF(CK12>OctMaxLimit,OctMaxLimit,CK12)))*CK10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(CL12<NovMinLimit,NovMinLimit,IF(CL12>NovMaxLimit,NovMaxLimit,CL12)))*CL10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(CM12<DecMinLimit,DecMinLimit,IF(CM12>DecMaxLimit,DecMaxLimit,CM12)))*CM10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(CN12<JanMinLimit,JanMinLimit,IF(CN12>JanMaxLimit,JanMaxLimit,CN12)))*CN10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(CO12<FebMinLimit,FebMinLimit,IF(CO12>FebMaxLimit,FebMaxLimit,CO12)))*CO10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(CP12<MarMinLimit,MarMinLimit,IF(CP12>MarMaxLimit,MarMaxLimit,CP12)))*CP10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(CQ12<AprMinLimit,AprMinLimit,IF(CQ12>AprMaxLimit,AprMaxLimit,CQ12)))*CQ10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(CR12<MayMinLimit,MayMinLimit,IF(CR12>MayMaxLimit,MayMaxLimit,CR12)))*CR10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(CS12<JunMinLimit,JunMinLimit,IF(CS12>JunMaxLimit,JunMaxLimit,CS12)))*CS10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(CT12<JulMinLimit,JulMinLimit,IF(CT12>JulMaxLimit,JulMaxLimit,CT12)))*CT10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(CU12<AugMinLimit,AugMinLimit,IF(CU12>AugMaxLimit,AugMaxLimit,CU12)))*CU10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(CV12<SepMinLimit,SepMinLimit,IF(CV12>SepMaxLimit,SepMaxLimit,CV12)))*CV10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(CW12<OctMinLimit,OctMinLimit,IF(CW12>OctMaxLimit,OctMaxLimit,CW12)))*CW10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(CX12<NovMinLimit,NovMinLimit,IF(CX12>NovMaxLimit,NovMaxLimit,CX12)))*CX10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(CY12<DecMinLimit,DecMinLimit,IF(CY12>DecMaxLimit,DecMaxLimit,CY12)))*CY10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(CZ12<JanMinLimit,JanMinLimit,IF(CZ12>JanMaxLimit,JanMaxLimit,CZ12)))*CZ10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(DA12<FebMinLimit,FebMinLimit,IF(DA12>FebMaxLimit,FebMaxLimit,DA12)))*DA10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(DB12<MarMinLimit,MarMinLimit,IF(DB12>MarMaxLimit,MarMaxLimit,DB12)))*DB10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(DC12<AprMinLimit,AprMinLimit,IF(DC12>AprMaxLimit,AprMaxLimit,DC12)))*DC10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(DD12<MayMinLimit,MayMinLimit,IF(DD12>MayMaxLimit,MayMaxLimit,DD12)))*DD10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(DE12<JunMinLimit,JunMinLimit,IF(DE12>JunMaxLimit,JunMaxLimit,DE12)))*DE10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(DF12<JulMinLimit,JulMinLimit,IF(DF12>JulMaxLimit,JulMaxLimit,DF12)))*DF10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(DG12<AugMinLimit,AugMinLimit,IF(DG12>AugMaxLimit,AugMaxLimit,DG12)))*DG10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(DH12<SepMinLimit,SepMinLimit,IF(DH12>SepMaxLimit,SepMaxLimit,DH12)))*DH10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(DI12<OctMinLimit,OctMinLimit,IF(DI12>OctMaxLimit,OctMaxLimit,DI12)))*DI10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(DJ12<NovMinLimit,NovMinLimit,IF(DJ12>NovMaxLimit,NovMaxLimit,DJ12)))*DJ10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(DK12<DecMinLimit,DecMinLimit,IF(DK12>DecMaxLimit,DecMaxLimit,DK12)))*DK10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(DL12<JanMinLimit,JanMinLimit,IF(DL12>JanMaxLimit,JanMaxLimit,DL12)))*DL10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(DM12<FebMinLimit,FebMinLimit,IF(DM12>FebMaxLimit,FebMaxLimit,DM12)))*DM10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(DN12<MarMinLimit,MarMinLimit,IF(DN12>MarMaxLimit,MarMaxLimit,DN12)))*DN10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(DO12<AprMinLimit,AprMinLimit,IF(DO12>AprMaxLimit,AprMaxLimit,DO12)))*DO10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(DP12<MayMinLimit,MayMinLimit,IF(DP12>MayMaxLimit,MayMaxLimit,DP12)))*DP10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(DQ12<JunMinLimit,JunMinLimit,IF(DQ12>JunMaxLimit,JunMaxLimit,DQ12)))*DQ10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(DR12<JulMinLimit,JulMinLimit,IF(DR12>JulMaxLimit,JulMaxLimit,DR12)))*DR10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(DS12<AugMinLimit,AugMinLimit,IF(DS12>AugMaxLimit,AugMaxLimit,DS12)))*DS10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(DT12<SepMinLimit,SepMinLimit,IF(DT12>SepMaxLimit,SepMaxLimit,DT12)))*DT10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(DU12<OctMinLimit,OctMinLimit,IF(DU12>OctMaxLimit,OctMaxLimit,DU12)))*DU10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(DV12<NovMinLimit,NovMinLimit,IF(DV12>NovMaxLimit,NovMaxLimit,DV12)))*DV10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(DW12<DecMinLimit,DecMinLimit,IF(DW12>DecMaxLimit,DecMaxLimit,DW12)))*DW10","v":0},{"$f":"IF(JanP10=JanP90,JanP50,IF(DX12<JanMinLimit,JanMinLimit,IF(DX12>JanMaxLimit,JanMaxLimit,DX12)))*DX10","v":0},{"$f":"IF(FebP10=FebP90,FebP50,IF(DY12<FebMinLimit,FebMinLimit,IF(DY12>FebMaxLimit,FebMaxLimit,DY12)))*DY10","v":0},{"$f":"IF(MarP10=MarP90,MarP50,IF(DZ12<MarMinLimit,MarMinLimit,IF(DZ12>MarMaxLimit,MarMaxLimit,DZ12)))*DZ10","v":0},{"$f":"IF(AprP10=AprP90,AprP50,IF(EA12<AprMinLimit,AprMinLimit,IF(EA12>AprMaxLimit,AprMaxLimit,EA12)))*EA10","v":0},{"$f":"IF(MayP10=MayP90,MayP50,IF(EB12<MayMinLimit,MayMinLimit,IF(EB12>MayMaxLimit,MayMaxLimit,EB12)))*EB10","v":0},{"$f":"IF(JunP10=JunP90,JunP50,IF(EC12<JunMinLimit,JunMinLimit,IF(EC12>JunMaxLimit,JunMaxLimit,EC12)))*EC10","v":0},{"$f":"IF(JulP10=JulP90,JulP50,IF(ED12<JulMinLimit,JulMinLimit,IF(ED12>JulMaxLimit,JulMaxLimit,ED12)))*ED10","v":0},{"$f":"IF(AugP10=AugP90,AugP50,IF(EE12<AugMinLimit,AugMinLimit,IF(EE12>AugMaxLimit,AugMaxLimit,EE12)))*EE10","v":0},{"$f":"IF(SepP10=SepP90,SepP50,IF(EF12<SepMinLimit,SepMinLimit,IF(EF12>SepMaxLimit,SepMaxLimit,EF12)))*EF10","v":0},{"$f":"IF(OctP10=OctP90,OctP50,IF(EG12<OctMinLimit,OctMinLimit,IF(EG12>OctMaxLimit,OctMaxLimit,EG12)))*EG10","v":0},{"$f":"IF(NovP10=NovP90,NovP50,IF(EH12<NovMinLimit,NovMinLimit,IF(EH12>NovMaxLimit,NovMaxLimit,EH12)))*EH10","v":0},{"$f":"IF(DecP10=DecP90,DecP50,IF(EI12<DecMinLimit,DecMinLimit,IF(EI12>DecMaxLimit,DecMaxLimit,EI12)))*EI10","v":0}]
[null,null,null,null,null,"May",null,0,"OccurMay",0,0,0,0,0,0,0]
[null,null,null,null,null,"June",null,0,"OccurJun",0,0,0,0,0,0,0]
[null,null,null,null,null,"July",null,0.05,"OccurJul",-1.2424407943505908,2.5499999999999998,3,5,6,8.1000000000000014,8.1212203971752963]
[null,null,null,null,null,"August",null,0.05,"OccurAug",-1.2424407943505908,2.5499999999999998,3,5,6,8.1000000000000014,8.1212203971752963]
[null,null,null,null,null,"September",null,0,"OccurSep",0,0,0,0,0,0,0]
[null,null,null,null,null,"October",null,0,"OccurOct",0,0,0,0,0,0,0]
[null,null,null,null,null,"November",null,0.1,"OccurNov",-0.24244079435059085,3.4,4,6,8,10.8,12.242440794350591]
[null,null,null,null,null,"December",null,0.2,"OccurDec",-0.24244079435059085,3.4,4,6,8,10.8,12.242440794350591]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"wWeatherDuration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule Item","Start","No-Weather Duration","w/Weather Duration"]
[null,null,null,null,null,null,null,null,null,null,25,"DataBlockRows",null,null,1,{"$f":"INDEX(MostInformation,(O29-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,(O29-1)*DataBlockRows+StartOffset,1)","v":"00:00:00"},{"$f":"INDEX(MostInformation,(O29-1)*DataBlockRows+NoWeatherOffset,1)","v":0},{"$f":"MAX(R29,T29:EI29)","v":0},{"$f":"IF(AND(($Q29<=T$8),($Q29+$R29)>T$8),$R29+T$13,$R29)","v":0},{"$f":"IF(($Q29>U$8),$R29,IF(($Q29+T29)<=U$8,T29,T29+U$13))","v":0},{"$f":"IF(($Q29>V$8),$R29,IF(($Q29+U29)<=V$8,U29,U29+V$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q29>CH$8),$R29,IF(($Q29+CG29)<=CH$8,CG29,CG29+CH$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,2,"NameOffset",null,null,2,0,"00:00:00",0,{"$f":"MAX(R30,T30:EI30)","v":0},{"$f":"IF(AND(($Q30<=T$8),($Q30+$R30)>T$8),$R30+T$13,$R30)","v":0},{"$f":"IF(($Q30>U$8),$R30,IF(($Q30+T30)<=U$8,T30,T30+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q30>CG$8),$R30,IF(($Q30+CF30)<=CG$8,CF30,CF30+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,13,"NoWeatherOffset",null,null,3,0,"00:00:00",0,0,0,{"$f":"IF(($Q31>U$8),$R31,IF(($Q31+T31)<=U$8,T31,T31+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q31>CG$8),$R31,IF(($Q31+CF31)<=CG$8,CF31,CF31+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,9,"StartOffset",null,null,4,0,"00:00:00",0,0,0,{"$f":"IF(($Q32>U$8),$R32,IF(($Q32+T32)<=U$8,T32,T32+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q32>CG$8),$R32,IF(($Q32+CF32)<=CG$8,CF32,CF32+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,"00:00:00",0,0,0,{"$f":"IF(($Q33>U$8),$R33,IF(($Q33+T33)<=U$8,T33,T33+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q33>CG$8),$R33,IF(($Q33+CF33)<=CG$8,CF33,CF33+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,"00:00:00",0,0,0,{"$f":"IF(($Q34>U$8),$R34,IF(($Q34+T34)<=U$8,T34,T34+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q34>CG$8),$R34,IF(($Q34+CF34)<=CG$8,CF34,CF34+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,"00:00:00",0,0,0,{"$f":"IF(($Q35>U$8),$R35,IF(($Q35+T35)<=U$8,T35,T35+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q35>CG$8),$R35,IF(($Q35+CF35)<=CG$8,CF35,CF35+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,"00:00:00",0,0,0,{"$f":"IF(($Q36>U$8),$R36,IF(($Q36+T36)<=U$8,T36,T36+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q36>CG$8),$R36,IF(($Q36+CF36)<=CG$8,CF36,CF36+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,"00:00:00",0,0,0,{"$f":"IF(($Q37>U$8),$R37,IF(($Q37+T37)<=U$8,T37,T37+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q37>CG$8),$R37,IF(($Q37+CF37)<=CG$8,CF37,CF37+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,"00:00:00",0,0,0,{"$f":"IF(($Q38>U$8),$R38,IF(($Q38+T38)<=U$8,T38,T38+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q38>CG$8),$R38,IF(($Q38+CF38)<=CG$8,CF38,CF38+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,"00:00:00",0,0,0,{"$f":"IF(($Q39>U$8),$R39,IF(($Q39+T39)<=U$8,T39,T39+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q39>CG$8),$R39,IF(($Q39+CF39)<=CG$8,CF39,CF39+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,"00:00:00",0,0,0,{"$f":"IF(($Q40>U$8),$R40,IF(($Q40+T40)<=U$8,T40,T40+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q40>CG$8),$R40,IF(($Q40+CF40)<=CG$8,CF40,CF40+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,"00:00:00",0,0,0,{"$f":"IF(($Q41>U$8),$R41,IF(($Q41+T41)<=U$8,T41,T41+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q41>CG$8),$R41,IF(($Q41+CF41)<=CG$8,CF41,CF41+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,"00:00:00",0,0,0,{"$f":"IF(($Q42>U$8),$R42,IF(($Q42+T42)<=U$8,T42,T42+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q42>CG$8),$R42,IF(($Q42+CF42)<=CG$8,CF42,CF42+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,"00:00:00",0,0,0,{"$f":"IF(($Q43>U$8),$R43,IF(($Q43+T43)<=U$8,T43,T43+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q43>CG$8),$R43,IF(($Q43+CF43)<=CG$8,CF43,CF43+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,"00:00:00",0,0,0,{"$f":"IF(($Q44>U$8),$R44,IF(($Q44+T44)<=U$8,T44,T44+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q44>CG$8),$R44,IF(($Q44+CF44)<=CG$8,CF44,CF44+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,"00:00:00",0,0,0,{"$f":"IF(($Q45>U$8),$R45,IF(($Q45+T45)<=U$8,T45,T45+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q45>CG$8),$R45,IF(($Q45+CF45)<=CG$8,CF45,CF45+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,"00:00:00",0,0,0,{"$f":"IF(($Q46>U$8),$R46,IF(($Q46+T46)<=U$8,T46,T46+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q46>CG$8),$R46,IF(($Q46+CF46)<=CG$8,CF46,CF46+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,"00:00:00",0,0,0,{"$f":"IF(($Q47>U$8),$R47,IF(($Q47+T47)<=U$8,T47,T47+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q47>CG$8),$R47,IF(($Q47+CF47)<=CG$8,CF47,CF47+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,"00:00:00",0,0,0,{"$f":"IF(($Q48>U$8),$R48,IF(($Q48+T48)<=U$8,T48,T48+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q48>CG$8),$R48,IF(($Q48+CF48)<=CG$8,CF48,CF48+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,"00:00:00",0,0,0,{"$f":"IF(($Q49>U$8),$R49,IF(($Q49+T49)<=U$8,T49,T49+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q49>CG$8),$R49,IF(($Q49+CF49)<=CG$8,CF49,CF49+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,"00:00:00",0,0,0,{"$f":"IF(($Q50>U$8),$R50,IF(($Q50+T50)<=U$8,T50,T50+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q50>CG$8),$R50,IF(($Q50+CF50)<=CG$8,CF50,CF50+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,"00:00:00",0,0,0,{"$f":"IF(($Q51>U$8),$R51,IF(($Q51+T51)<=U$8,T51,T51+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q51>CG$8),$R51,IF(($Q51+CF51)<=CG$8,CF51,CF51+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,"00:00:00",0,0,0,{"$f":"IF(($Q52>U$8),$R52,IF(($Q52+T52)<=U$8,T52,T52+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q52>CG$8),$R52,IF(($Q52+CF52)<=CG$8,CF52,CF52+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,"00:00:00",0,0,0,{"$f":"IF(($Q53>U$8),$R53,IF(($Q53+T53)<=U$8,T53,T53+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q53>CG$8),$R53,IF(($Q53+CF53)<=CG$8,CF53,CF53+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,"00:00:00",0,0,0,{"$f":"IF(($Q54>U$8),$R54,IF(($Q54+T54)<=U$8,T54,T54+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q54>CG$8),$R54,IF(($Q54+CF54)<=CG$8,CF54,CF54+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,"00:00:00",0,0,0,{"$f":"IF(($Q55>U$8),$R55,IF(($Q55+T55)<=U$8,T55,T55+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q55>CG$8),$R55,IF(($Q55+CF55)<=CG$8,CF55,CF55+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,"00:00:00",0,0,0,{"$f":"IF(($Q56>U$8),$R56,IF(($Q56+T56)<=U$8,T56,T56+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q56>CG$8),$R56,IF(($Q56+CF56)<=CG$8,CF56,CF56+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,"00:00:00",0,0,0,{"$f":"IF(($Q57>U$8),$R57,IF(($Q57+T57)<=U$8,T57,T57+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q57>CG$8),$R57,IF(($Q57+CF57)<=CG$8,CF57,CF57+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,"00:00:00",0,0,0,{"$f":"IF(($Q58>U$8),$R58,IF(($Q58+T58)<=U$8,T58,T58+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q58>CG$8),$R58,IF(($Q58+CF58)<=CG$8,CF58,CF58+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,"00:00:00",0,0,0,{"$f":"IF(($Q59>U$8),$R59,IF(($Q59+T59)<=U$8,T59,T59+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q59>CG$8),$R59,IF(($Q59+CF59)<=CG$8,CF59,CF59+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,"00:00:00",0,0,0,{"$f":"IF(($Q60>U$8),$R60,IF(($Q60+T60)<=U$8,T60,T60+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q60>CG$8),$R60,IF(($Q60+CF60)<=CG$8,CF60,CF60+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"INDEX(MostInformation,(O61-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,(O61-1)*DataBlockRows+StartOffset,1)","v":"00:00:00"},{"$f":"INDEX(MostInformation,(O61-1)*DataBlockRows+NoWeatherOffset,1)","v":0},0,0,{"$f":"IF(($Q61>U$8),$R61,IF(($Q61+T61)<=U$8,T61,T61+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q61>CG$8),$R61,IF(($Q61+CF61)<=CG$8,CF61,CF61+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,"00:00:00",0,0,0,{"$f":"IF(($Q62>U$8),$R62,IF(($Q62+T62)<=U$8,T62,T62+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q62>CG$8),$R62,IF(($Q62+CF62)<=CG$8,CF62,CF62+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,"00:00:00",0,0,0,{"$f":"IF(($Q63>U$8),$R63,IF(($Q63+T63)<=U$8,T63,T63+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q63>CG$8),$R63,IF(($Q63+CF63)<=CG$8,CF63,CF63+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,"00:00:00",0,0,0,{"$f":"IF(($Q64>U$8),$R64,IF(($Q64+T64)<=U$8,T64,T64+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q64>CG$8),$R64,IF(($Q64+CF64)<=CG$8,CF64,CF64+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,"00:00:00",0,0,0,{"$f":"IF(($Q65>U$8),$R65,IF(($Q65+T65)<=U$8,T65,T65+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q65>CG$8),$R65,IF(($Q65+CF65)<=CG$8,CF65,CF65+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,"00:00:00",0,0,0,{"$f":"IF(($Q66>U$8),$R66,IF(($Q66+T66)<=U$8,T66,T66+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q66>CG$8),$R66,IF(($Q66+CF66)<=CG$8,CF66,CF66+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,"00:00:00",0,0,0,{"$f":"IF(($Q67>U$8),$R67,IF(($Q67+T67)<=U$8,T67,T67+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q67>CG$8),$R67,IF(($Q67+CF67)<=CG$8,CF67,CF67+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,"00:00:00",0,0,0,{"$f":"IF(($Q68>U$8),$R68,IF(($Q68+T68)<=U$8,T68,T68+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q68>CG$8),$R68,IF(($Q68+CF68)<=CG$8,CF68,CF68+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,"00:00:00",0,0,0,{"$f":"IF(($Q69>U$8),$R69,IF(($Q69+T69)<=U$8,T69,T69+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q69>CG$8),$R69,IF(($Q69+CF69)<=CG$8,CF69,CF69+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,"00:00:00",0,0,0,{"$f":"IF(($Q70>U$8),$R70,IF(($Q70+T70)<=U$8,T70,T70+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q70>CG$8),$R70,IF(($Q70+CF70)<=CG$8,CF70,CF70+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,"00:00:00",0,0,0,{"$f":"IF(($Q71>U$8),$R71,IF(($Q71+T71)<=U$8,T71,T71+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q71>CG$8),$R71,IF(($Q71+CF71)<=CG$8,CF71,CF71+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,"00:00:00",0,0,0,{"$f":"IF(($Q72>U$8),$R72,IF(($Q72+T72)<=U$8,T72,T72+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q72>CG$8),$R72,IF(($Q72+CF72)<=CG$8,CF72,CF72+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0,"00:00:00",0,0,0,{"$f":"IF(($Q73>U$8),$R73,IF(($Q73+T73)<=U$8,T73,T73+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q73>CG$8),$R73,IF(($Q73+CF73)<=CG$8,CF73,CF73+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,"00:00:00",0,0,0,{"$f":"IF(($Q74>U$8),$R74,IF(($Q74+T74)<=U$8,T74,T74+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q74>CG$8),$R74,IF(($Q74+CF74)<=CG$8,CF74,CF74+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,"00:00:00",0,0,0,{"$f":"IF(($Q75>U$8),$R75,IF(($Q75+T75)<=U$8,T75,T75+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q75>CG$8),$R75,IF(($Q75+CF75)<=CG$8,CF75,CF75+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,"00:00:00",0,0,0,{"$f":"IF(($Q76>U$8),$R76,IF(($Q76+T76)<=U$8,T76,T76+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q76>CG$8),$R76,IF(($Q76+CF76)<=CG$8,CF76,CF76+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,"00:00:00",0,{"$f":"MAX(R77,T77:EI77)","v":0},0,{"$f":"IF(($Q77>U$8),$R77,IF(($Q77+T77)<=U$8,T77,T77+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q77>CG$8),$R77,IF(($Q77+CF77)<=CG$8,CF77,CF77+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0,"00:00:00",0,0,0,{"$f":"IF(($Q78>U$8),$R78,IF(($Q78+T78)<=U$8,T78,T78+U$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(($Q78>CG$8),$R78,IF(($Q78+CF78)<=CG$8,CF78,CF78+CG$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ScheduleData","index":4,"n_rows":1251,"n_cols":73,"rows_kept":1251,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"ThisNaturalMin","ThisMin","ThisP10","ThisP50","ThisP90","ThisMax","ThisActiveMax",null,"ThisRandom",null,"ThisTheta","ThisCorRandom"]
["Costs","StartDates","OnCritical","LatestPrecedent","EndDates","ActivityNames","AvailableActivities","AllActivities",null,"MostInformation",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,"DurationP10s","DurationP50s","DurationP90s","OneTimeCostP10s","OneTimeCostP50s","OneTimeCostP90s","SpreadCostP10s","SpreadCostP50s","SpreadCostP90s","DurationUnits","OneTimeUnits","SpreadUnits"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J4),H3,\"\")","v":1},1]
[{"$f":"J22","v":0},{"$f":"IF(J11>0,J11,\"\")","v":""},{"$f":"IFERROR(MATCH(F4,CriticalPath,0),0)","v":1},{"$f":"INDEX(J7:BG7,1,MATCH(MAX(J8:BG8),J8:BG8,0))","v":{"$error":"#N/A"}},{"$f":"M17","v":"00:00:00"},{"$f":"IF(ISBLANK(J4),\"\",J4)","v":""},null,null,"Name",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,{"$f":"L14","v":0},{"$f":"M14","v":0},0,{"$f":"L21","v":0},{"$f":"M21","v":0},0,{"$f":"L20","v":0},{"$f":"M20","v":0},0,{"$f":"Z14","v":0},{"$f":"Z21","v":0},{"$f":"Z20","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J7<>\"\",INDEX(EndDates,MATCH(J7,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP7<>\"\",INDEX(EndDates,MATCH(AP7,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J8:DE8,J5)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S14=0,0.0001,INDEX(MatchedCorThetas,S14,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S14=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S14,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S14,1))-1)))),IF(WasReset,0.5,V14))","v":0.97500002436549116},0.97500002436549116,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W14<ThisMin,ThisMin,IF(W14>ThisMax,ThisMax,W14)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z14=\"Months\",X14*DaysInMonth,IF(Z14=\"Days\",X14,X14*DaysInYear))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"V89","v":0.27500019941222026}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H3,1)","v":0},null,"End Date",{"$f":"J11+IF(J16=\"Yes\",J17,J15)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S20=0,0.0001,INDEX(MatchedCorThetas,S20,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S20=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S20,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S20,1))-1)))),IF(WasReset,0.5,V20))","v":0.65500022594620477},0.65500022594620477,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W20<ThisMin,ThisMin,IF(W20>ThisMax,ThisMax,W20)))","v":0},null,null,{"$f":"LEFT(Z20,2)","v":""},{"$f":"RIGHT(Z20,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S21=0,0.0001,INDEX(MatchedCorThetas,S21,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S21=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S21,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S21,1))-1)))),IF(WasReset,0.5,V21))","v":0.30500021200950406},0.30500021200950406,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W21<ThisMin,ThisMin,IF(W21>ThisMax,ThisMax,W21)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA20=\"$M\",X20*1000000,IF(AA20=\"$K\",X20*1000,X20))*J17/IF(AB20=\"y\",1,IF(AB20=\"r\",DaysInYear,DaysInMonth))+IF(Z21=\"$MM\",X21*1000000,IF(Z21=\"$K\",X21*1000,X21))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J29),H28,\"\")","v":2},2]
[{"$f":"J47","v":0},{"$f":"IF(J36>0,J36,\"\")","v":""},{"$f":"IFERROR(MATCH(F29,CriticalPath,0),0)","v":1},{"$f":"INDEX(J32:BG32,1,MATCH(MAX(J33:BG33),J33:BG33,0))","v":{"$error":"#N/A"}},{"$f":"M42","v":"00:00:00"},{"$f":"IF(ISBLANK(J29),\"\",J29)","v":""},null,null,"Name",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,{"$f":"L39","v":0},{"$f":"M39","v":0},{"$f":"N39","v":0},{"$f":"L46","v":0},{"$f":"M46","v":0},{"$f":"N46","v":0},{"$f":"L45","v":0},{"$f":"M45","v":0},{"$f":"N45","v":0},{"$f":"Z39","v":0},{"$f":"Z46","v":0},{"$f":"Z45","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J32<>\"\",INDEX(EndDates,MATCH(J32,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP32<>\"\",INDEX(EndDates,MATCH(AP32,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J33:DE33,J30)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S39=0,0.0001,INDEX(MatchedCorThetas,S39,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S39=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S39,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S39,1))-1)))),IF(WasReset,0.5,V39))","v":0.24000018243938903},0.24000018243938903,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W39<ThisMin,ThisMin,IF(W39>ThisMax,ThisMax,W39)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z39=\"Months\",X39*DaysInMonth,IF(Z39=\"Days\",X39,X39*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H28,1)","v":0},null,"End Date",{"$f":"J36+IF(J41=\"Yes\",J42,J40)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S45=0,0.0001,INDEX(MatchedCorThetas,S45,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S45=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S45,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S45,1))-1)))),IF(WasReset,0.5,V45))","v":0.96000003838509052},0.96000003838509052,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W45<ThisMin,ThisMin,IF(W45>ThisMax,ThisMax,W45)))","v":0},null,null,{"$f":"LEFT(Z45,2)","v":""},{"$f":"RIGHT(Z45,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S46=0,0.0001,INDEX(MatchedCorThetas,S46,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S46=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S46,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S46,1))-1)))),IF(WasReset,0.5,V46))","v":0.1000000900300529},0.1000000900300529,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W46<ThisMin,ThisMin,IF(W46>ThisMax,ThisMax,W46)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA45=\"$M\",X45*1000000,IF(AA45=\"$K\",X45*1000,X45))*J42/IF(AB45=\"y\",1,IF(AB45=\"r\",DaysInYear,DaysInMonth))+IF(Z46=\"$MM\",X46*1000000,IF(Z46=\"$K\",X46*1000,X46))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J54),H53,\"\")","v":3},3]
[{"$f":"J72","v":0},{"$f":"IF(J61>0,J61,\"\")","v":""},{"$f":"IFERROR(MATCH(F54,CriticalPath,0),0)","v":1},{"$f":"INDEX(J57:BG57,1,MATCH(MAX(J58:BG58),J58:BG58,0))","v":{"$error":"#N/A"}},{"$f":"M67","v":"00:00:00"},{"$f":"IF(ISBLANK(J54),\"\",J54)","v":""},null,null,"Name",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,{"$f":"L64","v":0},{"$f":"M64","v":0},{"$f":"N64","v":0},{"$f":"L71","v":0},{"$f":"M71","v":0},{"$f":"N71","v":0},{"$f":"L70","v":0},{"$f":"M70","v":0},{"$f":"N70","v":0},{"$f":"Z64","v":0},{"$f":"Z71","v":0},{"$f":"Z70","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J57<>\"\",INDEX(EndDates,MATCH(J57,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP57<>\"\",INDEX(EndDates,MATCH(AP57,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J58:DE58,J55)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S64=0,0.0001,INDEX(MatchedCorThetas,S64,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S64=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S64,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S64,1))-1)))),IF(WasReset,0.5,V64))","v":0.29000020593589559},0.29000020593589559,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W64<ThisMin,ThisMin,IF(W64>ThisMax,ThisMax,W64)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z64=\"Months\",X64*DaysInMonth,IF(Z64=\"Days\",X64,X64*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H53,1)","v":0},null,"End Date",{"$f":"J61+IF(J66=\"Yes\",J67,J65)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S70=0,0.0001,INDEX(MatchedCorThetas,S70,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S70=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S70,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S70,1))-1)))),IF(WasReset,0.5,V70))","v":0.31500021580802812},0.31500021580802812,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W70<ThisMin,ThisMin,IF(W70>ThisMax,ThisMax,W70)))","v":0},null,null,{"$f":"LEFT(Z70,2)","v":""},{"$f":"RIGHT(Z70,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S71=0,0.0001,INDEX(MatchedCorThetas,S71,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S71=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S71,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S71,1))-1)))),IF(WasReset,0.5,V71))","v":0.81500015073570264},0.81500015073570264,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W71<ThisMin,ThisMin,IF(W71>ThisMax,ThisMax,W71)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA70=\"$M\",X70*1000000,IF(AA70=\"$K\",X70*1000,X70))*J67/IF(AB70=\"y\",1,IF(AB70=\"r\",DaysInYear,DaysInMonth))+IF(Z71=\"$MM\",X71*1000000,IF(Z71=\"$K\",X71*1000,X71))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J79),H78,\"\")","v":4},4]
[{"$f":"J97","v":0},{"$f":"IF(J86>0,J86,\"\")","v":""},{"$f":"IFERROR(MATCH(F79,CriticalPath,0),0)","v":1},{"$f":"INDEX(J82:BG82,1,MATCH(MAX(J83:BG83),J83:BG83,0))","v":{"$error":"#N/A"}},{"$f":"M92","v":"00:00:00"},{"$f":"IF(ISBLANK(J79),\"\",J79)","v":""},null,null,"Name",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,{"$f":"L89","v":0},{"$f":"M89","v":0},{"$f":"N89","v":0},{"$f":"L96","v":0},{"$f":"M96","v":0},{"$f":"N96","v":0},{"$f":"L95","v":0},{"$f":"M95","v":0},{"$f":"N95","v":0},{"$f":"Z89","v":0},{"$f":"Z96","v":0},{"$f":"Z95","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J82<>\"\",INDEX(EndDates,MATCH(J82,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP82<>\"\",INDEX(EndDates,MATCH(AP82,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J83:DE83,J80)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S89=0,0.0001,INDEX(MatchedCorThetas,S89,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S89=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S89,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S89,1))-1)))),IF(WasReset,0.5,V89))","v":0.27500019941222026},0.27500019941222026,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W89<ThisMin,ThisMin,IF(W89>ThisMax,ThisMax,W89)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z89=\"Months\",X89*DaysInMonth,IF(Z89=\"Days\",X89,X89*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H78,1)","v":0},null,"End Date",{"$f":"J86+IF(J91=\"Yes\",J92,J90)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S95=0,0.0001,INDEX(MatchedCorThetas,S95,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S95=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S95,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S95,1))-1)))),IF(WasReset,0.5,V95))","v":0.60500023895363331},0.60500023895363331,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W95<ThisMin,ThisMin,IF(W95>ThisMax,ThisMax,W95)))","v":0},null,null,{"$f":"LEFT(Z95,2)","v":""},{"$f":"RIGHT(Z95,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S96=0,0.0001,INDEX(MatchedCorThetas,S96,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S96=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S96,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S96,1))-1)))),IF(WasReset,0.5,V96))","v":0.15500013101249407},0.15500013101249407,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W96<ThisMin,ThisMin,IF(W96>ThisMax,ThisMax,W96)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA95=\"$M\",X95*1000000,IF(AA95=\"$K\",X95*1000,X95))*J92/IF(AB95=\"y\",1,IF(AB95=\"r\",DaysInYear,DaysInMonth))+IF(Z96=\"$MM\",X96*1000000,IF(Z96=\"$K\",X96*1000,X96))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J104),H103,\"\")","v":5},5]
[{"$f":"J122","v":0},{"$f":"IF(J111>0,J111,\"\")","v":""},{"$f":"IFERROR(MATCH(F104,CriticalPath,0),0)","v":1},{"$f":"INDEX(J107:BG107,1,MATCH(MAX(J108:BG108),J108:BG108,0))","v":{"$error":"#N/A"}},{"$f":"M117","v":"00:00:00"},{"$f":"IF(ISBLANK(J104),\"\",J104)","v":""},null,null,"Name",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,{"$f":"L114","v":0},{"$f":"M114","v":0},{"$f":"N114","v":0},{"$f":"L121","v":0},{"$f":"M121","v":0},{"$f":"N121","v":0},{"$f":"L120","v":0},{"$f":"M120","v":0},{"$f":"N120","v":0},{"$f":"Z114","v":0},{"$f":"Z121","v":0},{"$f":"Z120","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J107<>\"\",INDEX(EndDates,MATCH(J107,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP107<>\"\",INDEX(EndDates,MATCH(AP107,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J108:DE108,J105)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S114=0,0.0001,INDEX(MatchedCorThetas,S114,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S114=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S114,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S114,1))-1)))),IF(WasReset,0.5,V114))","v":5.0000049766096401E-3},5.0000049766096401E-3,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W114<ThisMin,ThisMin,IF(W114>ThisMax,ThisMax,W114)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z114=\"Months\",X114*DaysInMonth,IF(Z114=\"Days\",X114,X114*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H103,1)","v":0},null,"End Date",{"$f":"J111+IF(J116=\"Yes\",J117,J115)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S120=0,0.0001,INDEX(MatchedCorThetas,S120,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S120=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S120,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S120,1))-1)))),IF(WasReset,0.5,V120))","v":0.49000024990211394},0.49000024990211394,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W120<ThisMin,ThisMin,IF(W120>ThisMax,ThisMax,W120)))","v":0},null,null,{"$f":"LEFT(Z120,2)","v":""},{"$f":"RIGHT(Z120,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S121=0,0.0001,INDEX(MatchedCorThetas,S121,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S121=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S121,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S121,1))-1)))),IF(WasReset,0.5,V121))","v":0.92500006935057633},0.92500006935057633,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W121<ThisMin,ThisMin,IF(W121>ThisMax,ThisMax,W121)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA120=\"$M\",X120*1000000,IF(AA120=\"$K\",X120*1000,X120))*J117/IF(AB120=\"y\",1,IF(AB120=\"r\",DaysInYear,DaysInMonth))+IF(Z121=\"$MM\",X121*1000000,IF(Z121=\"$K\",X121*1000,X121))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J129),H128,\"\")","v":6},6]
[{"$f":"J147","v":0},{"$f":"IF(J136>0,J136,\"\")","v":""},{"$f":"IFERROR(MATCH(F129,CriticalPath,0),0)","v":1},{"$f":"INDEX(J132:BG132,1,MATCH(MAX(J133:BG133),J133:BG133,0))","v":{"$error":"#N/A"}},{"$f":"M142","v":"00:00:00"},{"$f":"IF(ISBLANK(J129),\"\",J129)","v":""},null,null,"Name",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,{"$f":"L139","v":0},{"$f":"M139","v":0},{"$f":"N139","v":0},{"$f":"L146","v":0},{"$f":"M146","v":0},{"$f":"N146","v":0},{"$f":"L145","v":0},{"$f":"M145","v":0},{"$f":"N145","v":0},{"$f":"Z139","v":0},{"$f":"Z146","v":0},{"$f":"Z145","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J132<>\"\",INDEX(EndDates,MATCH(J132,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP132<>\"\",INDEX(EndDates,MATCH(AP132,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J133:DE133,J130)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S139=0,0.0001,INDEX(MatchedCorThetas,S139,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S139=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S139,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S139,1))-1)))),IF(WasReset,0.5,V139))","v":0.73000019706269625},0.73000019706269625,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W139<ThisMin,ThisMin,IF(W139>ThisMax,ThisMax,W139)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z139=\"Months\",X139*DaysInMonth,IF(Z139=\"Days\",X139,X139*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H128,1)","v":0},null,"End Date",{"$f":"J136+IF(J141=\"Yes\",J142,J140)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S145=0,0.0001,INDEX(MatchedCorThetas,S145,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S145=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S145,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S145,1))-1)))),IF(WasReset,0.5,V145))","v":0.94500005195524572},0.94500005195524572,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W145<ThisMin,ThisMin,IF(W145>ThisMax,ThisMax,W145)))","v":0},null,null,{"$f":"LEFT(Z145,2)","v":""},{"$f":"RIGHT(Z145,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S146=0,0.0001,INDEX(MatchedCorThetas,S146,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S146=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S146,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S146,1))-1)))),IF(WasReset,0.5,V146))","v":0.90000008997051484},0.90000008997051484,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W146<ThisMin,ThisMin,IF(W146>ThisMax,ThisMax,W146)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA145=\"$M\",X145*1000000,IF(AA145=\"$K\",X145*1000,X145))*J142/IF(AB145=\"y\",1,IF(AB145=\"r\",DaysInYear,DaysInMonth))+IF(Z146=\"$MM\",X146*1000000,IF(Z146=\"$K\",X146*1000,X146))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J154),H153,\"\")","v":7},7]
[{"$f":"J172","v":0},{"$f":"IF(J161>0,J161,\"\")","v":""},{"$f":"IFERROR(MATCH(F154,CriticalPath,0),0)","v":1},{"$f":"INDEX(J157:BG157,1,MATCH(MAX(J158:BG158),J158:BG158,0))","v":{"$error":"#N/A"}},{"$f":"M167","v":"00:00:00"},{"$f":"IF(ISBLANK(J154),\"\",J154)","v":""},null,null,"Name",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,{"$f":"L164","v":0},{"$f":"M164","v":0},{"$f":"N164","v":0},{"$f":"L171","v":0},{"$f":"M171","v":0},{"$f":"N171","v":0},{"$f":"L170","v":0},{"$f":"M170","v":0},{"$f":"N170","v":0},{"$f":"Z164","v":0},{"$f":"Z171","v":0},{"$f":"Z170","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J157<>\"\",INDEX(EndDates,MATCH(J157,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP157<>\"\",INDEX(EndDates,MATCH(AP157,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J158:DE158,J155)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S164=0,0.0001,INDEX(MatchedCorThetas,S164,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S164=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S164,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S164,1))-1)))),IF(WasReset,0.5,V164))","v":0.25500019001382118},0.25500019001382118,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W164<ThisMin,ThisMin,IF(W164>ThisMax,ThisMax,W164)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z164=\"Months\",X164*DaysInMonth,IF(Z164=\"Days\",X164,X164*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H153,1)","v":0},null,"End Date",{"$f":"J161+IF(J166=\"Yes\",J167,J165)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S170=0,0.0001,INDEX(MatchedCorThetas,S170,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S170=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S170,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S170,1))-1)))),IF(WasReset,0.5,V170))","v":0.17000014113874648},0.17000014113874648,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W170<ThisMin,ThisMin,IF(W170>ThisMax,ThisMax,W170)))","v":0},null,null,{"$f":"LEFT(Z170,2)","v":""},{"$f":"RIGHT(Z170,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S171=0,0.0001,INDEX(MatchedCorThetas,S171,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S171=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S171,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S171,1))-1)))),IF(WasReset,0.5,V171))","v":0.27500019941222026},0.27500019941222026,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W171<ThisMin,ThisMin,IF(W171>ThisMax,ThisMax,W171)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA170=\"$M\",X170*1000000,IF(AA170=\"$K\",X170*1000,X170))*J167/IF(AB170=\"y\",1,IF(AB170=\"r\",DaysInYear,DaysInMonth))+IF(Z171=\"$MM\",X171*1000000,IF(Z171=\"$K\",X171*1000,X171))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J179),H178,\"\")","v":8},8]
[{"$f":"J197","v":0},{"$f":"IF(J186>0,J186,\"\")","v":""},{"$f":"IFERROR(MATCH(F179,CriticalPath,0),0)","v":1},{"$f":"INDEX(J182:BG182,1,MATCH(MAX(J183:BG183),J183:BG183,0))","v":{"$error":"#N/A"}},{"$f":"M192","v":"00:00:00"},{"$f":"IF(ISBLANK(J179),\"\",J179)","v":""},null,null,"Name",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,{"$f":"L189","v":0},{"$f":"M189","v":0},{"$f":"N189","v":0},{"$f":"L196","v":0},{"$f":"M196","v":0},{"$f":"N196","v":0},{"$f":"L195","v":0},{"$f":"M195","v":0},{"$f":"N195","v":0},{"$f":"Z189","v":0},{"$f":"Z196","v":0},{"$f":"Z195","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J182<>\"\",INDEX(EndDates,MATCH(J182,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP182<>\"\",INDEX(EndDates,MATCH(AP182,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J183:DE183,J180)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S189=0,0.0001,INDEX(MatchedCorThetas,S189,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S189=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S189,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S189,1))-1)))),IF(WasReset,0.5,V189))","v":0.89000009786867929},0.89000009786867929,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W189<ThisMin,ThisMin,IF(W189>ThisMax,ThisMax,W189)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z189=\"Months\",X189*DaysInMonth,IF(Z189=\"Days\",X189,X189*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H178,1)","v":0},null,"End Date",{"$f":"J186+IF(J191=\"Yes\",J192,J190)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S195=0,0.0001,INDEX(MatchedCorThetas,S195,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S195=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S195,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S195,1))-1)))),IF(WasReset,0.5,V195))","v":0.46500024878246349},0.46500024878246349,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W195<ThisMin,ThisMin,IF(W195>ThisMax,ThisMax,W195)))","v":0},null,null,{"$f":"LEFT(Z195,2)","v":""},{"$f":"RIGHT(Z195,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S196=0,0.0001,INDEX(MatchedCorThetas,S196,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S196=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S196,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S196,1))-1)))),IF(WasReset,0.5,V196))","v":0.4100002419176676},0.4100002419176676,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W196<ThisMin,ThisMin,IF(W196>ThisMax,ThisMax,W196)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA195=\"$M\",X195*1000000,IF(AA195=\"$K\",X195*1000,X195))*J192/IF(AB195=\"y\",1,IF(AB195=\"r\",DaysInYear,DaysInMonth))+IF(Z196=\"$MM\",X196*1000000,IF(Z196=\"$K\",X196*1000,X196))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J204),H203,\"\")","v":9},9]
[{"$f":"J222","v":0},{"$f":"IF(J211>0,J211,\"\")","v":""},{"$f":"IFERROR(MATCH(F204,CriticalPath,0),0)","v":1},{"$f":"INDEX(J207:BG207,1,MATCH(MAX(J208:BG208),J208:BG208,0))","v":{"$error":"#N/A"}},{"$f":"M217","v":"00:00:00"},{"$f":"IF(ISBLANK(J204),\"\",J204)","v":""},null,null,"Name",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,{"$f":"L214","v":0},{"$f":"M214","v":0},{"$f":"N214","v":0},{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"L220","v":0},{"$f":"M220","v":0},{"$f":"N220","v":0},{"$f":"Z214","v":0},{"$f":"Z221","v":0},{"$f":"Z220","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J207<>\"\",INDEX(EndDates,MATCH(J207,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP207<>\"\",INDEX(EndDates,MATCH(AP207,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J208:DE208,J205)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S214=0,0.0001,INDEX(MatchedCorThetas,S214,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S214=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S214,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S214,1))-1)))),IF(WasReset,0.5,V214))","v":0.25500019001382118},0.25500019001382118,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W214<ThisMin,ThisMin,IF(W214>ThisMax,ThisMax,W214)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z214=\"Months\",X214*DaysInMonth,IF(Z214=\"Days\",X214,X214*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H203,1)","v":0},null,"End Date",{"$f":"J211+IF(J216=\"Yes\",J217,J215)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S220=0,0.0001,INDEX(MatchedCorThetas,S220,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S220=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S220,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S220,1))-1)))),IF(WasReset,0.5,V220))","v":0.56500024576207208},0.56500024576207208,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W220<ThisMin,ThisMin,IF(W220>ThisMax,ThisMax,W220)))","v":0},null,null,{"$f":"LEFT(Z220,2)","v":""},{"$f":"RIGHT(Z220,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S221=0,0.0001,INDEX(MatchedCorThetas,S221,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S221=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S221,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S221,1))-1)))),IF(WasReset,0.5,V221))","v":0.41500024279188408},0.41500024279188408,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W221<ThisMin,ThisMin,IF(W221>ThisMax,ThisMax,W221)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA220=\"$M\",X220*1000000,IF(AA220=\"$K\",X220*1000,X220))*J217/IF(AB220=\"y\",1,IF(AB220=\"r\",DaysInYear,DaysInMonth))+IF(Z221=\"$MM\",X221*1000000,IF(Z221=\"$K\",X221*1000,X221))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J229),H228,\"\")","v":10},10]
[{"$f":"J247","v":0},{"$f":"IF(J236>0,J236,\"\")","v":""},{"$f":"IFERROR(MATCH(F229,CriticalPath,0),0)","v":1},{"$f":"INDEX(J232:BG232,1,MATCH(MAX(J233:BG233),J233:BG233,0))","v":{"$error":"#N/A"}},{"$f":"M242","v":"00:00:00"},{"$f":"IF(ISBLANK(J229),\"\",J229)","v":""},null,null,"Name",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,{"$f":"L239","v":0},{"$f":"M239","v":0},{"$f":"N239","v":0},{"$f":"L246","v":0},{"$f":"M246","v":0},{"$f":"N246","v":0},{"$f":"L245","v":0},{"$f":"M245","v":0},{"$f":"N245","v":0},{"$f":"Z239","v":0},{"$f":"Z246","v":0},{"$f":"Z245","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J232<>\"\",INDEX(EndDates,MATCH(J232,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP232<>\"\",INDEX(EndDates,MATCH(AP232,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J233:DE233,J230)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S239=0,0.0001,INDEX(MatchedCorThetas,S239,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S239=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S239,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S239,1))-1)))),IF(WasReset,0.5,V239))","v":0.5450002479656173},0.5450002479656173,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W239<ThisMin,ThisMin,IF(W239>ThisMax,ThisMax,W239)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z239=\"Months\",X239*DaysInMonth,IF(Z239=\"Days\",X239,X239*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H228,1)","v":0},null,"End Date",{"$f":"J236+IF(J241=\"Yes\",J242,J240)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S245=0,0.0001,INDEX(MatchedCorThetas,S245,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S245=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S245,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S245,1))-1)))),IF(WasReset,0.5,V245))","v":0.93000006507710298},0.93000006507710298,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W245<ThisMin,ThisMin,IF(W245>ThisMax,ThisMax,W245)))","v":0},null,null,{"$f":"LEFT(Z245,2)","v":""},{"$f":"RIGHT(Z245,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S246=0,0.0001,INDEX(MatchedCorThetas,S246,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S246=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S246,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S246,1))-1)))),IF(WasReset,0.5,V246))","v":0.17000014113874648},0.17000014113874648,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W246<ThisMin,ThisMin,IF(W246>ThisMax,ThisMax,W246)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA245=\"$M\",X245*1000000,IF(AA245=\"$K\",X245*1000,X245))*J242/IF(AB245=\"y\",1,IF(AB245=\"r\",DaysInYear,DaysInMonth))+IF(Z246=\"$MM\",X246*1000000,IF(Z246=\"$K\",X246*1000,X246))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J254),H253,\"\")","v":11},11]
[{"$f":"J272","v":0},{"$f":"IF(J261>0,J261,\"\")","v":""},{"$f":"IFERROR(MATCH(F254,CriticalPath,0),0)","v":1},{"$f":"INDEX(J257:BG257,1,MATCH(MAX(J258:BG258),J258:BG258,0))","v":{"$error":"#N/A"}},{"$f":"M267","v":"00:00:00"},{"$f":"IF(ISBLANK(J254),\"\",J254)","v":""},null,null,"Name",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,{"$f":"L264","v":0},{"$f":"M264","v":0},{"$f":"N264","v":0},{"$f":"L271","v":0},{"$f":"M271","v":0},{"$f":"N271","v":0},{"$f":"L270","v":0},{"$f":"M270","v":0},{"$f":"N270","v":0},{"$f":"Z264","v":0},{"$f":"Z271","v":0},{"$f":"Z270","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J257<>\"\",INDEX(EndDates,MATCH(J257,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP257<>\"\",INDEX(EndDates,MATCH(AP257,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J258:DE258,J255)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S264=0,0.0001,INDEX(MatchedCorThetas,S264,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S264=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S264,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S264,1))-1)))),IF(WasReset,0.5,V264))","v":0.99500000497287799},0.99500000497287799,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W264<ThisMin,ThisMin,IF(W264>ThisMax,ThisMax,W264)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z264=\"Months\",X264*DaysInMonth,IF(Z264=\"Days\",X264,X264*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H253,1)","v":0},null,"End Date",{"$f":"J261+IF(J266=\"Yes\",J267,J265)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S270=0,0.0001,INDEX(MatchedCorThetas,S270,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S270=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S270,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S270,1))-1)))),IF(WasReset,0.5,V270))","v":8.0000073625783388E-2},8.0000073625783388E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W270<ThisMin,ThisMin,IF(W270>ThisMax,ThisMax,W270)))","v":0},null,null,{"$f":"LEFT(Z270,2)","v":""},{"$f":"RIGHT(Z270,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S271=0,0.0001,INDEX(MatchedCorThetas,S271,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S271=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S271,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S271,1))-1)))),IF(WasReset,0.5,V271))","v":0.97000002908838467},0.97000002908838467,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W271<ThisMin,ThisMin,IF(W271>ThisMax,ThisMax,W271)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA270=\"$M\",X270*1000000,IF(AA270=\"$K\",X270*1000,X270))*J267/IF(AB270=\"y\",1,IF(AB270=\"r\",DaysInYear,DaysInMonth))+IF(Z271=\"$MM\",X271*1000000,IF(Z271=\"$K\",X271*1000,X271))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J279),H278,\"\")","v":12},12]
[{"$f":"J297","v":0},{"$f":"IF(J286>0,J286,\"\")","v":""},{"$f":"IFERROR(MATCH(F279,CriticalPath,0),0)","v":1},{"$f":"INDEX(J282:BG282,1,MATCH(MAX(J283:BG283),J283:BG283,0))","v":{"$error":"#N/A"}},{"$f":"M292","v":"00:00:00"},{"$f":"IF(ISBLANK(J279),\"\",J279)","v":""},null,null,"Name",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,{"$f":"L289","v":0},{"$f":"M289","v":0},{"$f":"N289","v":0},{"$f":"L296","v":0},{"$f":"M296","v":0},{"$f":"N296","v":0},{"$f":"L295","v":0},{"$f":"M295","v":0},{"$f":"N295","v":0},{"$f":"Z289","v":0},{"$f":"Z296","v":0},{"$f":"Z295","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J282<>\"\",INDEX(EndDates,MATCH(J282,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP282<>\"\",INDEX(EndDates,MATCH(AP282,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J283:DE283,J280)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S289=0,0.0001,INDEX(MatchedCorThetas,S289,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S289=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S289,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S289,1))-1)))),IF(WasReset,0.5,V289))","v":0.63500023174842724},0.63500023174842724,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W289<ThisMin,ThisMin,IF(W289>ThisMax,ThisMax,W289)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z289=\"Months\",X289*DaysInMonth,IF(Z289=\"Days\",X289,X289*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H278,1)","v":0},null,"End Date",{"$f":"J286+IF(J291=\"Yes\",J292,J290)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S295=0,0.0001,INDEX(MatchedCorThetas,S295,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S295=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S295,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S295,1))-1)))),IF(WasReset,0.5,V295))","v":0.11500010180778523},0.11500010180778523,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W295<ThisMin,ThisMin,IF(W295>ThisMax,ThisMax,W295)))","v":0},null,null,{"$f":"LEFT(Z295,2)","v":""},{"$f":"RIGHT(Z295,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S296=0,0.0001,INDEX(MatchedCorThetas,S296,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S296=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S296,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S296,1))-1)))),IF(WasReset,0.5,V296))","v":0.17000014113874648},0.17000014113874648,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W296<ThisMin,ThisMin,IF(W296>ThisMax,ThisMax,W296)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA295=\"$M\",X295*1000000,IF(AA295=\"$K\",X295*1000,X295))*J292/IF(AB295=\"y\",1,IF(AB295=\"r\",DaysInYear,DaysInMonth))+IF(Z296=\"$MM\",X296*1000000,IF(Z296=\"$K\",X296*1000,X296))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J304),H303,\"\")","v":13},13]
[{"$f":"J322","v":0},{"$f":"IF(J311>0,J311,\"\")","v":""},{"$f":"IFERROR(MATCH(F304,CriticalPath,0),0)","v":1},{"$f":"INDEX(J307:BG307,1,MATCH(MAX(J308:BG308),J308:BG308,0))","v":{"$error":"#N/A"}},{"$f":"M317","v":"00:00:00"},{"$f":"IF(ISBLANK(J304),\"\",J304)","v":""},null,null,"Name",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,{"$f":"L314","v":0},{"$f":"M314","v":0},{"$f":"N314","v":0},{"$f":"L321","v":0},{"$f":"M321","v":0},{"$f":"N321","v":0},{"$f":"L320","v":0},{"$f":"M320","v":0},{"$f":"N320","v":0},{"$f":"Z314","v":0},{"$f":"Z321","v":0},{"$f":"Z320","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J307<>\"\",INDEX(EndDates,MATCH(J307,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP307<>\"\",INDEX(EndDates,MATCH(AP307,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J308:DE308,J305)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S314=0,0.0001,INDEX(MatchedCorThetas,S314,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S314=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S314,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S314,1))-1)))),IF(WasReset,0.5,V314))","v":3.0000029111393073E-2},3.0000029111393073E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W314<ThisMin,ThisMin,IF(W314>ThisMax,ThisMax,W314)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z314=\"Months\",X314*DaysInMonth,IF(Z314=\"Days\",X314,X314*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H303,1)","v":0},null,"End Date",{"$f":"J311+IF(J316=\"Yes\",J317,J315)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S320=0,0.0001,INDEX(MatchedCorThetas,S320,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S320=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S320,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S320,1))-1)))),IF(WasReset,0.5,V320))","v":0.9650000337619542},0.9650000337619542,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W320<ThisMin,ThisMin,IF(W320>ThisMax,ThisMax,W320)))","v":0},null,null,{"$f":"LEFT(Z320,2)","v":""},{"$f":"RIGHT(Z320,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S321=0,0.0001,INDEX(MatchedCorThetas,S321,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S321=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S321,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S321,1))-1)))),IF(WasReset,0.5,V321))","v":0.1400001204364969},0.1400001204364969,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W321<ThisMin,ThisMin,IF(W321>ThisMax,ThisMax,W321)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA320=\"$M\",X320*1000000,IF(AA320=\"$K\",X320*1000,X320))*J317/IF(AB320=\"y\",1,IF(AB320=\"r\",DaysInYear,DaysInMonth))+IF(Z321=\"$MM\",X321*1000000,IF(Z321=\"$K\",X321*1000,X321))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J329),H328,\"\")","v":14},14]
[{"$f":"J347","v":0},{"$f":"IF(J336>0,J336,\"\")","v":""},{"$f":"IFERROR(MATCH(F329,CriticalPath,0),0)","v":1},{"$f":"INDEX(J332:BG332,1,MATCH(MAX(J333:BG333),J333:BG333,0))","v":{"$error":"#N/A"}},{"$f":"M342","v":"00:00:00"},{"$f":"IF(ISBLANK(J329),\"\",J329)","v":""},null,null,"Name",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,{"$f":"L339","v":0},{"$f":"M339","v":0},{"$f":"N339","v":0},{"$f":"L346","v":0},{"$f":"M346","v":0},{"$f":"N346","v":0},{"$f":"L345","v":0},{"$f":"M345","v":0},{"$f":"N345","v":0},{"$f":"Z339","v":0},{"$f":"Z346","v":0},{"$f":"Z345","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J332<>\"\",INDEX(EndDates,MATCH(J332,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP332<>\"\",INDEX(EndDates,MATCH(AP332,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J333:DE333,J330)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S339=0,0.0001,INDEX(MatchedCorThetas,S339,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S339=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S339,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S339,1))-1)))),IF(WasReset,0.5,V339))","v":0.42000024361581328},0.42000024361581328,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W339<ThisMin,ThisMin,IF(W339>ThisMax,ThisMax,W339)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z339=\"Months\",X339*DaysInMonth,IF(Z339=\"Days\",X339,X339*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H328,1)","v":0},null,"End Date",{"$f":"J336+IF(J341=\"Yes\",J342,J340)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S345=0,0.0001,INDEX(MatchedCorThetas,S345,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S345=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S345,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S345,1))-1)))),IF(WasReset,0.5,V345))","v":0.17500014441409112},0.17500014441409112,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W345<ThisMin,ThisMin,IF(W345>ThisMax,ThisMax,W345)))","v":0},null,null,{"$f":"LEFT(Z345,2)","v":""},{"$f":"RIGHT(Z345,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S346=0,0.0001,INDEX(MatchedCorThetas,S346,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S346=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S346,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S346,1))-1)))),IF(WasReset,0.5,V346))","v":0.15500013101249407},0.15500013101249407,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W346<ThisMin,ThisMin,IF(W346>ThisMax,ThisMax,W346)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA345=\"$M\",X345*1000000,IF(AA345=\"$K\",X345*1000,X345))*J342/IF(AB345=\"y\",1,IF(AB345=\"r\",DaysInYear,DaysInMonth))+IF(Z346=\"$MM\",X346*1000000,IF(Z346=\"$K\",X346*1000,X346))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J354),H353,\"\")","v":15},15]
[{"$f":"J372","v":0},{"$f":"IF(J361>0,J361,\"\")","v":""},{"$f":"IFERROR(MATCH(F354,CriticalPath,0),0)","v":1},{"$f":"INDEX(J357:BG357,1,MATCH(MAX(J358:BG358),J358:BG358,0))","v":{"$error":"#N/A"}},{"$f":"M367","v":"00:00:00"},{"$f":"IF(ISBLANK(J354),\"\",J354)","v":""},null,null,"Name",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,{"$f":"L364","v":0},{"$f":"M364","v":0},{"$f":"N364","v":0},{"$f":"L371","v":0},{"$f":"M371","v":0},{"$f":"N371","v":0},{"$f":"L370","v":0},{"$f":"M370","v":0},{"$f":"N370","v":0},{"$f":"Z364","v":0},{"$f":"Z371","v":0},{"$f":"Z370","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J357<>\"\",INDEX(EndDates,MATCH(J357,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP357<>\"\",INDEX(EndDates,MATCH(AP357,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J358:DE358,J355)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S364=0,0.0001,INDEX(MatchedCorThetas,S364,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S364=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S364,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S364,1))-1)))),IF(WasReset,0.5,V364))","v":0.97000002908838467},0.97000002908838467,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W364<ThisMin,ThisMin,IF(W364>ThisMax,ThisMax,W364)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z364=\"Months\",X364*DaysInMonth,IF(Z364=\"Days\",X364,X364*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H353,1)","v":0},null,"End Date",{"$f":"J361+IF(J366=\"Yes\",J367,J365)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S370=0,0.0001,INDEX(MatchedCorThetas,S370,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S370=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S370,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S370,1))-1)))),IF(WasReset,0.5,V370))","v":0.68000021756773898},0.68000021756773898,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W370<ThisMin,ThisMin,IF(W370>ThisMax,ThisMax,W370)))","v":0},null,null,{"$f":"LEFT(Z370,2)","v":""},{"$f":"RIGHT(Z370,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S371=0,0.0001,INDEX(MatchedCorThetas,S371,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S371=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S371,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S371,1))-1)))),IF(WasReset,0.5,V371))","v":0.83000014106108178},0.83000014106108178,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W371<ThisMin,ThisMin,IF(W371>ThisMax,ThisMax,W371)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA370=\"$M\",X370*1000000,IF(AA370=\"$K\",X370*1000,X370))*J367/IF(AB370=\"y\",1,IF(AB370=\"r\",DaysInYear,DaysInMonth))+IF(Z371=\"$MM\",X371*1000000,IF(Z371=\"$K\",X371*1000,X371))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J379),H378,\"\")","v":16},16]
[{"$f":"J397","v":0},{"$f":"IF(J386>0,J386,\"\")","v":""},{"$f":"IFERROR(MATCH(F379,CriticalPath,0),0)","v":1},{"$f":"INDEX(J382:BG382,1,MATCH(MAX(J383:BG383),J383:BG383,0))","v":{"$error":"#N/A"}},{"$f":"M392","v":"00:00:00"},{"$f":"IF(ISBLANK(J379),\"\",J379)","v":""},null,null,"Name",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,{"$f":"L389","v":0},{"$f":"M389","v":0},{"$f":"N389","v":0},{"$f":"L396","v":0},{"$f":"M396","v":0},{"$f":"N396","v":0},{"$f":"L395","v":0},{"$f":"M395","v":0},{"$f":"N395","v":0},{"$f":"Z389","v":0},{"$f":"Z396","v":0},{"$f":"Z395","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J382<>\"\",INDEX(EndDates,MATCH(J382,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP382<>\"\",INDEX(EndDates,MATCH(AP382,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J383:DE383,J380)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S389=0,0.0001,INDEX(MatchedCorThetas,S389,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S389=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S389,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S389,1))-1)))),IF(WasReset,0.5,V389))","v":0.82500014433635105},0.82500014433635105,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W389<ThisMin,ThisMin,IF(W389>ThisMax,ThisMax,W389)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z389=\"Months\",X389*DaysInMonth,IF(Z389=\"Days\",X389,X389*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H378,1)","v":0},null,"End Date",{"$f":"J386+IF(J391=\"Yes\",J392,J390)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S395=0,0.0001,INDEX(MatchedCorThetas,S395,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S395=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S395,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S395,1))-1)))),IF(WasReset,0.5,V395))","v":0.1400001204364969},0.1400001204364969,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W395<ThisMin,ThisMin,IF(W395>ThisMax,ThisMax,W395)))","v":0},null,null,{"$f":"LEFT(Z395,2)","v":""},{"$f":"RIGHT(Z395,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S396=0,0.0001,INDEX(MatchedCorThetas,S396,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S396=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S396,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S396,1))-1)))),IF(WasReset,0.5,V396))","v":0.7500001874608091},0.7500001874608091,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W396<ThisMin,ThisMin,IF(W396>ThisMax,ThisMax,W396)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA395=\"$M\",X395*1000000,IF(AA395=\"$K\",X395*1000,X395))*J392/IF(AB395=\"y\",1,IF(AB395=\"r\",DaysInYear,DaysInMonth))+IF(Z396=\"$MM\",X396*1000000,IF(Z396=\"$K\",X396*1000,X396))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J404),H403,\"\")","v":17},17]
[{"$f":"J422","v":0},{"$f":"IF(J411>0,J411,\"\")","v":""},{"$f":"IFERROR(MATCH(F404,CriticalPath,0),0)","v":1},{"$f":"INDEX(J407:BG407,1,MATCH(MAX(J408:BG408),J408:BG408,0))","v":{"$error":"#N/A"}},{"$f":"M417","v":"00:00:00"},{"$f":"IF(ISBLANK(J404),\"\",J404)","v":""},null,null,"Name",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,{"$f":"L414","v":0},{"$f":"M414","v":0},{"$f":"N414","v":0},{"$f":"L421","v":0},{"$f":"M421","v":0},{"$f":"N421","v":0},{"$f":"L420","v":0},{"$f":"M420","v":0},{"$f":"N420","v":0},{"$f":"Z414","v":0},{"$f":"Z421","v":0},{"$f":"Z420","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J407<>\"\",INDEX(EndDates,MATCH(J407,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP407<>\"\",INDEX(EndDates,MATCH(AP407,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J408:DE408,J405)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S414=0,0.0001,INDEX(MatchedCorThetas,S414,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S414=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S414,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S414,1))-1)))),IF(WasReset,0.5,V414))","v":0.34000022443030303},0.34000022443030303,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W414<ThisMin,ThisMin,IF(W414>ThisMax,ThisMax,W414)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z414=\"Months\",X414*DaysInMonth,IF(Z414=\"Days\",X414,X414*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H403,1)","v":0},null,"End Date",{"$f":"J411+IF(J416=\"Yes\",J417,J415)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S420=0,0.0001,INDEX(MatchedCorThetas,S420,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S420=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S420,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S420,1))-1)))),IF(WasReset,0.5,V420))","v":0.40500024099427545},0.40500024099427545,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W420<ThisMin,ThisMin,IF(W420>ThisMax,ThisMax,W420)))","v":0},null,null,{"$f":"LEFT(Z420,2)","v":""},{"$f":"RIGHT(Z420,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S421=0,0.0001,INDEX(MatchedCorThetas,S421,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S421=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S421,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S421,1))-1)))),IF(WasReset,0.5,V421))","v":0.90000008997051484},0.90000008997051484,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W421<ThisMin,ThisMin,IF(W421>ThisMax,ThisMax,W421)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA420=\"$M\",X420*1000000,IF(AA420=\"$K\",X420*1000,X420))*J417/IF(AB420=\"y\",1,IF(AB420=\"r\",DaysInYear,DaysInMonth))+IF(Z421=\"$MM\",X421*1000000,IF(Z421=\"$K\",X421*1000,X421))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J429),H428,\"\")","v":18},18]
[{"$f":"J447","v":0},{"$f":"IF(J436>0,J436,\"\")","v":""},{"$f":"IFERROR(MATCH(F429,CriticalPath,0),0)","v":1},{"$f":"INDEX(J432:BG432,1,MATCH(MAX(J433:BG433),J433:BG433,0))","v":{"$error":"#N/A"}},{"$f":"M442","v":"00:00:00"},{"$f":"IF(ISBLANK(J429),\"\",J429)","v":""},null,null,"Name",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,{"$f":"L439","v":0},{"$f":"M439","v":0},{"$f":"N439","v":0},{"$f":"L446","v":0},{"$f":"M446","v":0},{"$f":"N446","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"Z439","v":0},{"$f":"Z446","v":0},{"$f":"Z445","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J432<>\"\",INDEX(EndDates,MATCH(J432,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP432<>\"\",INDEX(EndDates,MATCH(AP432,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J433:DE433,J430)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S439=0,0.0001,INDEX(MatchedCorThetas,S439,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S439=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S439,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S439,1))-1)))),IF(WasReset,0.5,V439))","v":0.4400002464119615},0.4400002464119615,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W439<ThisMin,ThisMin,IF(W439>ThisMax,ThisMax,W439)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z439=\"Months\",X439*DaysInMonth,IF(Z439=\"Days\",X439,X439*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H428,1)","v":0},null,"End Date",{"$f":"J436+IF(J441=\"Yes\",J442,J440)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S445=0,0.0001,INDEX(MatchedCorThetas,S445,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S445=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S445,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S445,1))-1)))),IF(WasReset,0.5,V445))","v":0.13000011313475793},0.13000011313475793,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W445<ThisMin,ThisMin,IF(W445>ThisMax,ThisMax,W445)))","v":0},null,null,{"$f":"LEFT(Z445,2)","v":""},{"$f":"RIGHT(Z445,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S446=0,0.0001,INDEX(MatchedCorThetas,S446,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S446=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S446,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S446,1))-1)))),IF(WasReset,0.5,V446))","v":0.38000023562307189},0.38000023562307189,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W446<ThisMin,ThisMin,IF(W446>ThisMax,ThisMax,W446)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA445=\"$M\",X445*1000000,IF(AA445=\"$K\",X445*1000,X445))*J442/IF(AB445=\"y\",1,IF(AB445=\"r\",DaysInYear,DaysInMonth))+IF(Z446=\"$MM\",X446*1000000,IF(Z446=\"$K\",X446*1000,X446))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J454),H453,\"\")","v":19},19]
[{"$f":"J472","v":0},{"$f":"IF(J461>0,J461,\"\")","v":""},{"$f":"IFERROR(MATCH(F454,CriticalPath,0),0)","v":1},{"$f":"INDEX(J457:BG457,1,MATCH(MAX(J458:BG458),J458:BG458,0))","v":{"$error":"#N/A"}},{"$f":"M467","v":"00:00:00"},{"$f":"IF(ISBLANK(J454),\"\",J454)","v":""},null,null,"Name",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,{"$f":"L464","v":0},{"$f":"M464","v":0},{"$f":"N464","v":0},{"$f":"L471","v":0},{"$f":"M471","v":0},{"$f":"N471","v":0},{"$f":"L470","v":0},{"$f":"M470","v":0},{"$f":"N470","v":0},{"$f":"Z464","v":0},{"$f":"Z471","v":0},{"$f":"Z470","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J457<>\"\",INDEX(EndDates,MATCH(J457,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP457<>\"\",INDEX(EndDates,MATCH(AP457,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J458:DE458,J455)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S464=0,0.0001,INDEX(MatchedCorThetas,S464,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S464=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S464,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S464,1))-1)))),IF(WasReset,0.5,V464))","v":0.95499999999999996},0.95499999999999996,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W464<ThisMin,ThisMin,IF(W464>ThisMax,ThisMax,W464)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z464=\"Months\",X464*DaysInMonth,IF(Z464=\"Days\",X464,X464*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H453,1)","v":0},null,"End Date",{"$f":"J461+IF(J466=\"Yes\",J467,J465)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S470=0,0.0001,INDEX(MatchedCorThetas,S470,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S470=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S470,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S470,1))-1)))),IF(WasReset,0.5,V470))","v":0.85},0.85,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W470<ThisMin,ThisMin,IF(W470>ThisMax,ThisMax,W470)))","v":0},null,null,{"$f":"LEFT(Z470,2)","v":""},{"$f":"RIGHT(Z470,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S471=0,0.0001,INDEX(MatchedCorThetas,S471,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S471=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S471,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S471,1))-1)))),IF(WasReset,0.5,V471))","v":0.54},0.54,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W471<ThisMin,ThisMin,IF(W471>ThisMax,ThisMax,W471)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA470=\"$M\",X470*1000000,IF(AA470=\"$K\",X470*1000,X470))*J467/IF(AB470=\"y\",1,IF(AB470=\"r\",DaysInYear,DaysInMonth))+IF(Z471=\"$MM\",X471*1000000,IF(Z471=\"$K\",X471*1000,X471))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J479),H478,\"\")","v":20},20]
[{"$f":"J497","v":0},{"$f":"IF(J486>0,J486,\"\")","v":""},{"$f":"IFERROR(MATCH(F479,CriticalPath,0),0)","v":1},{"$f":"INDEX(J482:BG482,1,MATCH(MAX(J483:BG483),J483:BG483,0))","v":{"$error":"#N/A"}},{"$f":"M492","v":"00:00:00"},{"$f":"IF(ISBLANK(J479),\"\",J479)","v":""},null,null,"Name",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,{"$f":"L489","v":0},{"$f":"M489","v":0},{"$f":"N489","v":0},{"$f":"L496","v":0},{"$f":"M496","v":0},{"$f":"N496","v":0},{"$f":"L495","v":0},{"$f":"M495","v":0},{"$f":"N495","v":0},{"$f":"Z489","v":0},{"$f":"Z496","v":0},{"$f":"Z495","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J482<>\"\",INDEX(EndDates,MATCH(J482,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP482<>\"\",INDEX(EndDates,MATCH(AP482,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J483:DE483,J480)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S489=0,0.0001,INDEX(MatchedCorThetas,S489,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S489=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S489,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S489,1))-1)))),IF(WasReset,0.5,V489))","v":0.59},0.59,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W489<ThisMin,ThisMin,IF(W489>ThisMax,ThisMax,W489)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z489=\"Months\",X489*DaysInMonth,IF(Z489=\"Days\",X489,X489*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H478,1)","v":0},null,"End Date",{"$f":"J486+IF(J491=\"Yes\",J492,J490)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S495=0,0.0001,INDEX(MatchedCorThetas,S495,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S495=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S495,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S495,1))-1)))),IF(WasReset,0.5,V495))","v":0.82},0.82,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W495<ThisMin,ThisMin,IF(W495>ThisMax,ThisMax,W495)))","v":0},null,null,{"$f":"LEFT(Z495,2)","v":""},{"$f":"RIGHT(Z495,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S496=0,0.0001,INDEX(MatchedCorThetas,S496,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S496=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S496,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S496,1))-1)))),IF(WasReset,0.5,V496))","v":0.81},0.81,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W496<ThisMin,ThisMin,IF(W496>ThisMax,ThisMax,W496)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA495=\"$M\",X495*1000000,IF(AA495=\"$K\",X495*1000,X495))*J492/IF(AB495=\"y\",1,IF(AB495=\"r\",DaysInYear,DaysInMonth))+IF(Z496=\"$MM\",X496*1000000,IF(Z496=\"$K\",X496*1000,X496))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J504),H503,\"\")","v":21},21]
[{"$f":"J522","v":0},{"$f":"IF(J511>0,J511,\"\")","v":""},{"$f":"IFERROR(MATCH(F504,CriticalPath,0),0)","v":1},{"$f":"INDEX(J507:BG507,1,MATCH(MAX(J508:BG508),J508:BG508,0))","v":{"$error":"#N/A"}},{"$f":"M517","v":"00:00:00"},{"$f":"IF(ISBLANK(J504),\"\",J504)","v":""},null,null,"Name",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,{"$f":"L514","v":0},{"$f":"M514","v":0},{"$f":"N514","v":0},{"$f":"L521","v":0},{"$f":"M521","v":0},{"$f":"N521","v":0},{"$f":"L520","v":0},{"$f":"M520","v":0},{"$f":"N520","v":0},{"$f":"Z514","v":0},{"$f":"Z521","v":0},{"$f":"Z520","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J507<>\"\",INDEX(EndDates,MATCH(J507,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP507<>\"\",INDEX(EndDates,MATCH(AP507,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J508:DE508,J505)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S514=0,0.0001,INDEX(MatchedCorThetas,S514,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S514=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S514,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S514,1))-1)))),IF(WasReset,0.5,V514))","v":0.185},0.185,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W514<ThisMin,ThisMin,IF(W514>ThisMax,ThisMax,W514)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z514=\"Months\",X514*DaysInMonth,IF(Z514=\"Days\",X514,X514*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H503,1)","v":0},null,"End Date",{"$f":"J511+IF(J516=\"Yes\",J517,J515)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S520=0,0.0001,INDEX(MatchedCorThetas,S520,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S520=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S520,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S520,1))-1)))),IF(WasReset,0.5,V520))","v":0.54500000000000004},0.54500000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W520<ThisMin,ThisMin,IF(W520>ThisMax,ThisMax,W520)))","v":0},null,null,{"$f":"LEFT(Z520,2)","v":""},{"$f":"RIGHT(Z520,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S521=0,0.0001,INDEX(MatchedCorThetas,S521,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S521=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S521,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S521,1))-1)))),IF(WasReset,0.5,V521))","v":0.95},0.95,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W521<ThisMin,ThisMin,IF(W521>ThisMax,ThisMax,W521)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA520=\"$M\",X520*1000000,IF(AA520=\"$K\",X520*1000,X520))*J517/IF(AB520=\"y\",1,IF(AB520=\"r\",DaysInYear,DaysInMonth))+IF(Z521=\"$MM\",X521*1000000,IF(Z521=\"$K\",X521*1000,X521))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J529),H528,\"\")","v":22},22]
[{"$f":"J547","v":0},{"$f":"IF(J536>0,J536,\"\")","v":""},{"$f":"IFERROR(MATCH(F529,CriticalPath,0),0)","v":1},{"$f":"INDEX(J532:BG532,1,MATCH(MAX(J533:BG533),J533:BG533,0))","v":{"$error":"#N/A"}},{"$f":"M542","v":"00:00:00"},{"$f":"IF(ISBLANK(J529),\"\",J529)","v":""},null,null,"Name",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,{"$f":"L539","v":0},{"$f":"M539","v":0},{"$f":"N539","v":0},{"$f":"L546","v":0},{"$f":"M546","v":0},{"$f":"N546","v":0},{"$f":"L545","v":0},{"$f":"M545","v":0},{"$f":"N545","v":0},{"$f":"Z539","v":0},{"$f":"Z546","v":0},{"$f":"Z545","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J532<>\"\",INDEX(EndDates,MATCH(J532,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP532<>\"\",INDEX(EndDates,MATCH(AP532,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J533:DE533,J530)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S539=0,0.0001,INDEX(MatchedCorThetas,S539,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S539=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S539,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S539,1))-1)))),IF(WasReset,0.5,V539))","v":0.28999999999999998},0.28999999999999998,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W539<ThisMin,ThisMin,IF(W539>ThisMax,ThisMax,W539)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z539=\"Months\",X539*DaysInMonth,IF(Z539=\"Days\",X539,X539*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H528,1)","v":0},null,"End Date",{"$f":"J536+IF(J541=\"Yes\",J542,J540)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S545=0,0.0001,INDEX(MatchedCorThetas,S545,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S545=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S545,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S545,1))-1)))),IF(WasReset,0.5,V545))","v":0.36499999999999999},0.36499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W545<ThisMin,ThisMin,IF(W545>ThisMax,ThisMax,W545)))","v":0},null,null,{"$f":"LEFT(Z545,2)","v":""},{"$f":"RIGHT(Z545,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S546=0,0.0001,INDEX(MatchedCorThetas,S546,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S546=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S546,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S546,1))-1)))),IF(WasReset,0.5,V546))","v":0.55500000000000005},0.55500000000000005,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W546<ThisMin,ThisMin,IF(W546>ThisMax,ThisMax,W546)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA545=\"$M\",X545*1000000,IF(AA545=\"$K\",X545*1000,X545))*J542/IF(AB545=\"y\",1,IF(AB545=\"r\",DaysInYear,DaysInMonth))+IF(Z546=\"$MM\",X546*1000000,IF(Z546=\"$K\",X546*1000,X546))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J554),H553,\"\")","v":23},23]
[{"$f":"J572","v":0},{"$f":"IF(J561>0,J561,\"\")","v":""},{"$f":"IFERROR(MATCH(F554,CriticalPath,0),0)","v":1},{"$f":"INDEX(J557:BG557,1,MATCH(MAX(J558:BG558),J558:BG558,0))","v":{"$error":"#N/A"}},{"$f":"M567","v":"00:00:00"},{"$f":"IF(ISBLANK(J554),\"\",J554)","v":""},null,null,"Name",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,{"$f":"L564","v":0},{"$f":"M564","v":0},{"$f":"N564","v":0},{"$f":"L571","v":0},{"$f":"M571","v":0},{"$f":"N571","v":0},{"$f":"L570","v":0},{"$f":"M570","v":0},{"$f":"N570","v":0},{"$f":"Z564","v":0},{"$f":"Z571","v":0},{"$f":"Z570","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J557<>\"\",INDEX(EndDates,MATCH(J557,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP557<>\"\",INDEX(EndDates,MATCH(AP557,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J558:DE558,J555)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S564=0,0.0001,INDEX(MatchedCorThetas,S564,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S564=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S564,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S564,1))-1)))),IF(WasReset,0.5,V564))","v":0.86},0.86,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W564<ThisMin,ThisMin,IF(W564>ThisMax,ThisMax,W564)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z564=\"Months\",X564*DaysInMonth,IF(Z564=\"Days\",X564,X564*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H553,1)","v":0},null,"End Date",{"$f":"J561+IF(J566=\"Yes\",J567,J565)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S570=0,0.0001,INDEX(MatchedCorThetas,S570,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S570=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S570,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S570,1))-1)))),IF(WasReset,0.5,V570))","v":0.55000000000000004},0.55000000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W570<ThisMin,ThisMin,IF(W570>ThisMax,ThisMax,W570)))","v":0},null,null,{"$f":"LEFT(Z570,2)","v":""},{"$f":"RIGHT(Z570,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S571=0,0.0001,INDEX(MatchedCorThetas,S571,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S571=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S571,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S571,1))-1)))),IF(WasReset,0.5,V571))","v":0.12},0.12,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W571<ThisMin,ThisMin,IF(W571>ThisMax,ThisMax,W571)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA570=\"$M\",X570*1000000,IF(AA570=\"$K\",X570*1000,X570))*J567/IF(AB570=\"y\",1,IF(AB570=\"r\",DaysInYear,DaysInMonth))+IF(Z571=\"$MM\",X571*1000000,IF(Z571=\"$K\",X571*1000,X571))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J579),H578,\"\")","v":24},24]
[{"$f":"J597","v":0},{"$f":"IF(J586>0,J586,\"\")","v":""},{"$f":"IFERROR(MATCH(F579,CriticalPath,0),0)","v":1},{"$f":"INDEX(J582:BG582,1,MATCH(MAX(J583:BG583),J583:BG583,0))","v":{"$error":"#N/A"}},{"$f":"M592","v":"00:00:00"},{"$f":"IF(ISBLANK(J579),\"\",J579)","v":""},null,null,"Name",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,{"$f":"L589","v":0},{"$f":"M589","v":0},{"$f":"N589","v":0},{"$f":"L596","v":0},{"$f":"M596","v":0},{"$f":"N596","v":0},{"$f":"L595","v":0},{"$f":"M595","v":0},{"$f":"N595","v":0},{"$f":"Z589","v":0},{"$f":"Z596","v":0},{"$f":"Z595","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J582<>\"\",INDEX(EndDates,MATCH(J582,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP582<>\"\",INDEX(EndDates,MATCH(AP582,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J583:DE583,J580)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S589=0,0.0001,INDEX(MatchedCorThetas,S589,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S589=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S589,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S589,1))-1)))),IF(WasReset,0.5,V589))","v":0.1},0.1,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W589<ThisMin,ThisMin,IF(W589>ThisMax,ThisMax,W589)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z589=\"Months\",X589*DaysInMonth,IF(Z589=\"Days\",X589,X589*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H578,1)","v":0},null,"End Date",{"$f":"J586+IF(J591=\"Yes\",J592,J590)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S595=0,0.0001,INDEX(MatchedCorThetas,S595,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S595=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S595,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S595,1))-1)))),IF(WasReset,0.5,V595))","v":0.02},0.02,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W595<ThisMin,ThisMin,IF(W595>ThisMax,ThisMax,W595)))","v":0},null,null,{"$f":"LEFT(Z595,2)","v":""},{"$f":"RIGHT(Z595,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S596=0,0.0001,INDEX(MatchedCorThetas,S596,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S596=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S596,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S596,1))-1)))),IF(WasReset,0.5,V596))","v":0.40500000000000003},0.40500000000000003,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W596<ThisMin,ThisMin,IF(W596>ThisMax,ThisMax,W596)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA595=\"$M\",X595*1000000,IF(AA595=\"$K\",X595*1000,X595))*J592/IF(AB595=\"y\",1,IF(AB595=\"r\",DaysInYear,DaysInMonth))+IF(Z596=\"$MM\",X596*1000000,IF(Z596=\"$K\",X596*1000,X596))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J604),H603,\"\")","v":25},25]
[{"$f":"J622","v":0},{"$f":"IF(J611>0,J611,\"\")","v":""},{"$f":"IFERROR(MATCH(F604,CriticalPath,0),0)","v":1},{"$f":"INDEX(J607:BG607,1,MATCH(MAX(J608:BG608),J608:BG608,0))","v":{"$error":"#N/A"}},{"$f":"M617","v":"00:00:00"},{"$f":"IF(ISBLANK(J604),\"\",J604)","v":""},null,null,"Name",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,{"$f":"L614","v":0},{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"L621","v":0},{"$f":"M621","v":0},{"$f":"N621","v":0},{"$f":"L620","v":0},{"$f":"M620","v":0},{"$f":"N620","v":0},{"$f":"Z614","v":0},{"$f":"Z621","v":0},{"$f":"Z620","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J607<>\"\",INDEX(EndDates,MATCH(J607,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP607<>\"\",INDEX(EndDates,MATCH(AP607,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J608:DE608,J605)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S614=0,0.0001,INDEX(MatchedCorThetas,S614,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S614=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S614,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S614,1))-1)))),IF(WasReset,0.5,V614))","v":0.185},0.185,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W614<ThisMin,ThisMin,IF(W614>ThisMax,ThisMax,W614)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z614=\"Months\",X614*DaysInMonth,IF(Z614=\"Days\",X614,X614*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H603,1)","v":0},null,"End Date",{"$f":"J611+IF(J616=\"Yes\",J617,J615)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S620=0,0.0001,INDEX(MatchedCorThetas,S620,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S620=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S620,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S620,1))-1)))),IF(WasReset,0.5,V620))","v":0.94},0.94,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W620<ThisMin,ThisMin,IF(W620>ThisMax,ThisMax,W620)))","v":0},null,null,{"$f":"LEFT(Z620,2)","v":""},{"$f":"RIGHT(Z620,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S621=0,0.0001,INDEX(MatchedCorThetas,S621,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S621=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S621,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S621,1))-1)))),IF(WasReset,0.5,V621))","v":0.06},0.06,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W621<ThisMin,ThisMin,IF(W621>ThisMax,ThisMax,W621)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA620=\"$M\",X620*1000000,IF(AA620=\"$K\",X620*1000,X620))*J617/IF(AB620=\"y\",1,IF(AB620=\"r\",DaysInYear,DaysInMonth))+IF(Z621=\"$MM\",X621*1000000,IF(Z621=\"$K\",X621*1000,X621))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J629),H628,\"\")","v":26},26]
[{"$f":"J647","v":0},{"$f":"IF(J636>0,J636,\"\")","v":""},{"$f":"IFERROR(MATCH(F629,CriticalPath,0),0)","v":1},{"$f":"INDEX(J632:BG632,1,MATCH(MAX(J633:BG633),J633:BG633,0))","v":{"$error":"#N/A"}},{"$f":"M642","v":"00:00:00"},{"$f":"IF(ISBLANK(J629),\"\",J629)","v":""},null,null,"Name",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,{"$f":"L639","v":0},{"$f":"M639","v":0},{"$f":"N639","v":0},{"$f":"L646","v":0},{"$f":"M646","v":0},{"$f":"N646","v":0},{"$f":"L645","v":0},{"$f":"M645","v":0},{"$f":"N645","v":0},{"$f":"Z639","v":0},{"$f":"Z646","v":0},{"$f":"Z645","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J632<>\"\",INDEX(EndDates,MATCH(J632,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP632<>\"\",INDEX(EndDates,MATCH(AP632,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J633:DE633,J630)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S639=0,0.0001,INDEX(MatchedCorThetas,S639,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S639=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S639,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S639,1))-1)))),IF(WasReset,0.5,V639))","v":0.91500000000000004},0.91500000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W639<ThisMin,ThisMin,IF(W639>ThisMax,ThisMax,W639)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z639=\"Months\",X639*DaysInMonth,IF(Z639=\"Days\",X639,X639*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H628,1)","v":0},null,"End Date",{"$f":"J636+IF(J641=\"Yes\",J642,J640)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S645=0,0.0001,INDEX(MatchedCorThetas,S645,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S645=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S645,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S645,1))-1)))),IF(WasReset,0.5,V645))","v":0.61},0.61,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W645<ThisMin,ThisMin,IF(W645>ThisMax,ThisMax,W645)))","v":0},null,null,{"$f":"LEFT(Z645,2)","v":""},{"$f":"RIGHT(Z645,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S646=0,0.0001,INDEX(MatchedCorThetas,S646,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S646=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S646,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S646,1))-1)))),IF(WasReset,0.5,V646))","v":0.92500000000000004},0.92500000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W646<ThisMin,ThisMin,IF(W646>ThisMax,ThisMax,W646)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA645=\"$M\",X645*1000000,IF(AA645=\"$K\",X645*1000,X645))*J642/IF(AB645=\"y\",1,IF(AB645=\"r\",DaysInYear,DaysInMonth))+IF(Z646=\"$MM\",X646*1000000,IF(Z646=\"$K\",X646*1000,X646))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J654),H653,\"\")","v":27},27]
[{"$f":"J672","v":0},{"$f":"IF(J661>0,J661,\"\")","v":""},{"$f":"IFERROR(MATCH(F654,CriticalPath,0),0)","v":1},{"$f":"INDEX(J657:BG657,1,MATCH(MAX(J658:BG658),J658:BG658,0))","v":{"$error":"#N/A"}},{"$f":"M667","v":"00:00:00"},{"$f":"IF(ISBLANK(J654),\"\",J654)","v":""},null,null,"Name",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,{"$f":"L664","v":0},{"$f":"M664","v":0},{"$f":"N664","v":0},{"$f":"L671","v":0},{"$f":"M671","v":0},{"$f":"N671","v":0},{"$f":"L670","v":0},{"$f":"M670","v":0},{"$f":"N670","v":0},{"$f":"Z664","v":0},{"$f":"Z671","v":0},{"$f":"Z670","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J657<>\"\",INDEX(EndDates,MATCH(J657,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP657<>\"\",INDEX(EndDates,MATCH(AP657,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J658:DE658,J655)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S664=0,0.0001,INDEX(MatchedCorThetas,S664,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S664=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S664,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S664,1))-1)))),IF(WasReset,0.5,V664))","v":0.8},0.8,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W664<ThisMin,ThisMin,IF(W664>ThisMax,ThisMax,W664)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z664=\"Months\",X664*DaysInMonth,IF(Z664=\"Days\",X664,X664*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H653,1)","v":0},null,"End Date",{"$f":"J661+IF(J666=\"Yes\",J667,J665)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S670=0,0.0001,INDEX(MatchedCorThetas,S670,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S670=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S670,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S670,1))-1)))),IF(WasReset,0.5,V670))","v":0.45},0.45,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W670<ThisMin,ThisMin,IF(W670>ThisMax,ThisMax,W670)))","v":0},null,null,{"$f":"LEFT(Z670,2)","v":""},{"$f":"RIGHT(Z670,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S671=0,0.0001,INDEX(MatchedCorThetas,S671,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S671=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S671,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S671,1))-1)))),IF(WasReset,0.5,V671))","v":0.495},0.495,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W671<ThisMin,ThisMin,IF(W671>ThisMax,ThisMax,W671)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA670=\"$M\",X670*1000000,IF(AA670=\"$K\",X670*1000,X670))*J667/IF(AB670=\"y\",1,IF(AB670=\"r\",DaysInYear,DaysInMonth))+IF(Z671=\"$MM\",X671*1000000,IF(Z671=\"$K\",X671*1000,X671))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J679),H678,\"\")","v":28},28]
[{"$f":"J697","v":0},{"$f":"IF(J686>0,J686,\"\")","v":""},{"$f":"IFERROR(MATCH(F679,CriticalPath,0),0)","v":1},{"$f":"INDEX(J682:BG682,1,MATCH(MAX(J683:BG683),J683:BG683,0))","v":{"$error":"#N/A"}},{"$f":"M692","v":"00:00:00"},{"$f":"IF(ISBLANK(J679),\"\",J679)","v":""},null,null,"Name",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,{"$f":"L689","v":0},{"$f":"M689","v":0},{"$f":"N689","v":0},{"$f":"L696","v":0},{"$f":"M696","v":0},{"$f":"N696","v":0},{"$f":"L695","v":0},{"$f":"M695","v":0},{"$f":"N695","v":0},{"$f":"Z689","v":0},{"$f":"Z696","v":0},{"$f":"Z695","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J682<>\"\",INDEX(EndDates,MATCH(J682,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP682<>\"\",INDEX(EndDates,MATCH(AP682,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J683:DE683,J680)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S689=0,0.0001,INDEX(MatchedCorThetas,S689,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S689=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S689,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S689,1))-1)))),IF(WasReset,0.5,V689))","v":0.36},0.36,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W689<ThisMin,ThisMin,IF(W689>ThisMax,ThisMax,W689)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z689=\"Months\",X689*DaysInMonth,IF(Z689=\"Days\",X689,X689*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H678,1)","v":0},null,"End Date",{"$f":"J686+IF(J691=\"Yes\",J692,J690)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S695=0,0.0001,INDEX(MatchedCorThetas,S695,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S695=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S695,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S695,1))-1)))),IF(WasReset,0.5,V695))","v":0.25},0.25,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W695<ThisMin,ThisMin,IF(W695>ThisMax,ThisMax,W695)))","v":0},null,null,{"$f":"LEFT(Z695,2)","v":""},{"$f":"RIGHT(Z695,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S696=0,0.0001,INDEX(MatchedCorThetas,S696,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S696=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S696,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S696,1))-1)))),IF(WasReset,0.5,V696))","v":0.46500000000000002},0.46500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W696<ThisMin,ThisMin,IF(W696>ThisMax,ThisMax,W696)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA695=\"$M\",X695*1000000,IF(AA695=\"$K\",X695*1000,X695))*J692/IF(AB695=\"y\",1,IF(AB695=\"r\",DaysInYear,DaysInMonth))+IF(Z696=\"$MM\",X696*1000000,IF(Z696=\"$K\",X696*1000,X696))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J704),H703,\"\")","v":29},29]
[{"$f":"J722","v":0},{"$f":"IF(J711>0,J711,\"\")","v":""},{"$f":"IFERROR(MATCH(F704,CriticalPath,0),0)","v":1},{"$f":"INDEX(J707:BG707,1,MATCH(MAX(J708:BG708),J708:BG708,0))","v":{"$error":"#N/A"}},{"$f":"M717","v":"00:00:00"},{"$f":"IF(ISBLANK(J704),\"\",J704)","v":""},null,null,"Name",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,{"$f":"L714","v":0},{"$f":"M714","v":0},{"$f":"N714","v":0},{"$f":"L721","v":0},{"$f":"M721","v":0},{"$f":"N721","v":0},{"$f":"L720","v":0},{"$f":"M720","v":0},{"$f":"N720","v":0},{"$f":"Z714","v":0},{"$f":"Z721","v":0},{"$f":"Z720","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J707<>\"\",INDEX(EndDates,MATCH(J707,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP707<>\"\",INDEX(EndDates,MATCH(AP707,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J708:DE708,J705)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S714=0,0.0001,INDEX(MatchedCorThetas,S714,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S714=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S714,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S714,1))-1)))),IF(WasReset,0.5,V714))","v":0.88500000000000001},0.88500000000000001,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W714<ThisMin,ThisMin,IF(W714>ThisMax,ThisMax,W714)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z714=\"Months\",X714*DaysInMonth,IF(Z714=\"Days\",X714,X714*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H703,1)","v":0},null,"End Date",{"$f":"J711+IF(J716=\"Yes\",J717,J715)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S720=0,0.0001,INDEX(MatchedCorThetas,S720,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S720=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S720,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S720,1))-1)))),IF(WasReset,0.5,V720))","v":0.36},0.36,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W720<ThisMin,ThisMin,IF(W720>ThisMax,ThisMax,W720)))","v":0},null,null,{"$f":"LEFT(Z720,2)","v":""},{"$f":"RIGHT(Z720,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S721=0,0.0001,INDEX(MatchedCorThetas,S721,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S721=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S721,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S721,1))-1)))),IF(WasReset,0.5,V721))","v":0.04},0.04,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W721<ThisMin,ThisMin,IF(W721>ThisMax,ThisMax,W721)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA720=\"$M\",X720*1000000,IF(AA720=\"$K\",X720*1000,X720))*J717/IF(AB720=\"y\",1,IF(AB720=\"r\",DaysInYear,DaysInMonth))+IF(Z721=\"$MM\",X721*1000000,IF(Z721=\"$K\",X721*1000,X721))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J729),H728,\"\")","v":30},30]
[{"$f":"J747","v":0},{"$f":"IF(J736>0,J736,\"\")","v":""},{"$f":"IFERROR(MATCH(F729,CriticalPath,0),0)","v":1},{"$f":"INDEX(J732:BG732,1,MATCH(MAX(J733:BG733),J733:BG733,0))","v":{"$error":"#N/A"}},{"$f":"M742","v":"00:00:00"},{"$f":"IF(ISBLANK(J729),\"\",J729)","v":""},null,null,"Name",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,{"$f":"L739","v":0},{"$f":"M739","v":0},{"$f":"N739","v":0},{"$f":"L746","v":0},{"$f":"M746","v":0},{"$f":"N746","v":0},{"$f":"L745","v":0},{"$f":"M745","v":0},{"$f":"N745","v":0},{"$f":"Z739","v":0},{"$f":"Z746","v":0},{"$f":"Z745","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J732<>\"\",INDEX(EndDates,MATCH(J732,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP732<>\"\",INDEX(EndDates,MATCH(AP732,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J733:DE733,J730)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S739=0,0.0001,INDEX(MatchedCorThetas,S739,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S739=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S739,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S739,1))-1)))),IF(WasReset,0.5,V739))","v":0.45500000000000002},0.45500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W739<ThisMin,ThisMin,IF(W739>ThisMax,ThisMax,W739)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z739=\"Months\",X739*DaysInMonth,IF(Z739=\"Days\",X739,X739*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H728,1)","v":0},null,"End Date",{"$f":"J736+IF(J741=\"Yes\",J742,J740)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S745=0,0.0001,INDEX(MatchedCorThetas,S745,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S745=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S745,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S745,1))-1)))),IF(WasReset,0.5,V745))","v":8.5000000000000006E-2},8.5000000000000006E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W745<ThisMin,ThisMin,IF(W745>ThisMax,ThisMax,W745)))","v":0},null,null,{"$f":"LEFT(Z745,2)","v":""},{"$f":"RIGHT(Z745,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S746=0,0.0001,INDEX(MatchedCorThetas,S746,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S746=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S746,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S746,1))-1)))),IF(WasReset,0.5,V746))","v":0.66500000000000004},0.66500000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W746<ThisMin,ThisMin,IF(W746>ThisMax,ThisMax,W746)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA745=\"$M\",X745*1000000,IF(AA745=\"$K\",X745*1000,X745))*J742/IF(AB745=\"y\",1,IF(AB745=\"r\",DaysInYear,DaysInMonth))+IF(Z746=\"$MM\",X746*1000000,IF(Z746=\"$K\",X746*1000,X746))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J754),H753,\"\")","v":31},31]
[{"$f":"J772","v":0},{"$f":"IF(J761>0,J761,\"\")","v":""},{"$f":"IFERROR(MATCH(F754,CriticalPath,0),0)","v":1},{"$f":"INDEX(J757:BG757,1,MATCH(MAX(J758:BG758),J758:BG758,0))","v":{"$error":"#N/A"}},{"$f":"M767","v":"00:00:00"},{"$f":"IF(ISBLANK(J754),\"\",J754)","v":""},null,null,"Name",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,{"$f":"L764","v":0},{"$f":"M764","v":0},{"$f":"N764","v":0},{"$f":"L771","v":0},{"$f":"M771","v":0},{"$f":"N771","v":0},{"$f":"L770","v":0},{"$f":"M770","v":0},{"$f":"N770","v":0},{"$f":"Z764","v":0},{"$f":"Z771","v":0},{"$f":"Z770","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J757<>\"\",INDEX(EndDates,MATCH(J757,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP757<>\"\",INDEX(EndDates,MATCH(AP757,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J758:DE758,J755)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S764=0,0.0001,INDEX(MatchedCorThetas,S764,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S764=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S764,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S764,1))-1)))),IF(WasReset,0.5,V764))","v":0.78},0.78,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W764<ThisMin,ThisMin,IF(W764>ThisMax,ThisMax,W764)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z764=\"Months\",X764*DaysInMonth,IF(Z764=\"Days\",X764,X764*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H753,1)","v":0},null,"End Date",{"$f":"J761+IF(J766=\"Yes\",J767,J765)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S770=0,0.0001,INDEX(MatchedCorThetas,S770,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S770=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S770,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S770,1))-1)))),IF(WasReset,0.5,V770))","v":0.185},0.185,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W770<ThisMin,ThisMin,IF(W770>ThisMax,ThisMax,W770)))","v":0},null,null,{"$f":"LEFT(Z770,2)","v":""},{"$f":"RIGHT(Z770,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S771=0,0.0001,INDEX(MatchedCorThetas,S771,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S771=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S771,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S771,1))-1)))),IF(WasReset,0.5,V771))","v":0.38500000000000001},0.38500000000000001,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W771<ThisMin,ThisMin,IF(W771>ThisMax,ThisMax,W771)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA770=\"$M\",X770*1000000,IF(AA770=\"$K\",X770*1000,X770))*J767/IF(AB770=\"y\",1,IF(AB770=\"r\",DaysInYear,DaysInMonth))+IF(Z771=\"$MM\",X771*1000000,IF(Z771=\"$K\",X771*1000,X771))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J779),H778,\"\")","v":32},32]
[{"$f":"J797","v":0},{"$f":"IF(J786>0,J786,\"\")","v":""},{"$f":"IFERROR(MATCH(F779,CriticalPath,0),0)","v":1},{"$f":"INDEX(J782:BG782,1,MATCH(MAX(J783:BG783),J783:BG783,0))","v":{"$error":"#N/A"}},{"$f":"M792","v":"00:00:00"},{"$f":"IF(ISBLANK(J779),\"\",J779)","v":""},null,null,"Name",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,{"$f":"L789","v":0},{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"L796","v":0},{"$f":"M796","v":0},{"$f":"N796","v":0},{"$f":"L795","v":0},{"$f":"M795","v":0},{"$f":"N795","v":0},{"$f":"Z789","v":0},{"$f":"Z796","v":0},{"$f":"Z795","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J782<>\"\",INDEX(EndDates,MATCH(J782,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP782<>\"\",INDEX(EndDates,MATCH(AP782,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J783:DE783,J780)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S789=0,0.0001,INDEX(MatchedCorThetas,S789,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S789=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S789,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S789,1))-1)))),IF(WasReset,0.5,V789))","v":0.16},0.16,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W789<ThisMin,ThisMin,IF(W789>ThisMax,ThisMax,W789)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z789=\"Months\",X789*DaysInMonth,IF(Z789=\"Days\",X789,X789*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H778,1)","v":0},null,"End Date",{"$f":"J786+IF(J791=\"Yes\",J792,J790)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S795=0,0.0001,INDEX(MatchedCorThetas,S795,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S795=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S795,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S795,1))-1)))),IF(WasReset,0.5,V795))","v":0.42},0.42,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W795<ThisMin,ThisMin,IF(W795>ThisMax,ThisMax,W795)))","v":0},null,null,{"$f":"LEFT(Z795,2)","v":""},{"$f":"RIGHT(Z795,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S796=0,0.0001,INDEX(MatchedCorThetas,S796,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S796=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S796,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S796,1))-1)))),IF(WasReset,0.5,V796))","v":0.84},0.84,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W796<ThisMin,ThisMin,IF(W796>ThisMax,ThisMax,W796)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA795=\"$M\",X795*1000000,IF(AA795=\"$K\",X795*1000,X795))*J792/IF(AB795=\"y\",1,IF(AB795=\"r\",DaysInYear,DaysInMonth))+IF(Z796=\"$MM\",X796*1000000,IF(Z796=\"$K\",X796*1000,X796))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J804),H803,\"\")","v":33},33]
[{"$f":"J822","v":0},{"$f":"IF(J811>0,J811,\"\")","v":""},{"$f":"IFERROR(MATCH(F804,CriticalPath,0),0)","v":1},{"$f":"INDEX(J807:BG807,1,MATCH(MAX(J808:BG808),J808:BG808,0))","v":{"$error":"#N/A"}},{"$f":"M817","v":"00:00:00"},{"$f":"IF(ISBLANK(J804),\"\",J804)","v":""},null,null,"Name",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,{"$f":"L814","v":0},{"$f":"M814","v":0},{"$f":"N814","v":0},{"$f":"L821","v":0},{"$f":"M821","v":0},{"$f":"N821","v":0},{"$f":"L820","v":0},{"$f":"M820","v":0},{"$f":"N820","v":0},{"$f":"Z814","v":0},{"$f":"Z821","v":0},{"$f":"Z820","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J807<>\"\",INDEX(EndDates,MATCH(J807,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP807<>\"\",INDEX(EndDates,MATCH(AP807,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J808:DE808,J805)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S814=0,0.0001,INDEX(MatchedCorThetas,S814,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S814=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S814,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S814,1))-1)))),IF(WasReset,0.5,V814))","v":0.97},0.97,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W814<ThisMin,ThisMin,IF(W814>ThisMax,ThisMax,W814)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z814=\"Months\",X814*DaysInMonth,IF(Z814=\"Days\",X814,X814*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H803,1)","v":0},null,"End Date",{"$f":"J811+IF(J816=\"Yes\",J817,J815)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S820=0,0.0001,INDEX(MatchedCorThetas,S820,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S820=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S820,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S820,1))-1)))),IF(WasReset,0.5,V820))","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W820<ThisMin,ThisMin,IF(W820>ThisMax,ThisMax,W820)))","v":0},null,null,{"$f":"LEFT(Z820,2)","v":""},{"$f":"RIGHT(Z820,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S821=0,0.0001,INDEX(MatchedCorThetas,S821,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S821=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S821,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S821,1))-1)))),IF(WasReset,0.5,V821))","v":0.87},0.87,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W821<ThisMin,ThisMin,IF(W821>ThisMax,ThisMax,W821)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA820=\"$M\",X820*1000000,IF(AA820=\"$K\",X820*1000,X820))*J817/IF(AB820=\"y\",1,IF(AB820=\"r\",DaysInYear,DaysInMonth))+IF(Z821=\"$MM\",X821*1000000,IF(Z821=\"$K\",X821*1000,X821))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J829),H828,\"\")","v":34},34]
[{"$f":"J847","v":0},{"$f":"IF(J836>0,J836,\"\")","v":""},{"$f":"IFERROR(MATCH(F829,CriticalPath,0),0)","v":1},{"$f":"INDEX(J832:BG832,1,MATCH(MAX(J833:BG833),J833:BG833,0))","v":{"$error":"#N/A"}},{"$f":"M842","v":"00:00:00"},{"$f":"IF(ISBLANK(J829),\"\",J829)","v":""},null,null,"Name",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,{"$f":"L839","v":0},{"$f":"M839","v":0},{"$f":"N839","v":0},{"$f":"L846","v":0},{"$f":"M846","v":0},{"$f":"N846","v":0},{"$f":"L845","v":0},{"$f":"M845","v":0},{"$f":"N845","v":0},{"$f":"Z839","v":0},{"$f":"Z846","v":0},{"$f":"Z845","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J832<>\"\",INDEX(EndDates,MATCH(J832,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP832<>\"\",INDEX(EndDates,MATCH(AP832,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J833:DE833,J830)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S839=0,0.0001,INDEX(MatchedCorThetas,S839,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S839=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S839,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S839,1))-1)))),IF(WasReset,0.5,V839))","v":0.86499999999999999},0.86499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W839<ThisMin,ThisMin,IF(W839>ThisMax,ThisMax,W839)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z839=\"Months\",X839*DaysInMonth,IF(Z839=\"Days\",X839,X839*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H828,1)","v":0},null,"End Date",{"$f":"J836+IF(J841=\"Yes\",J842,J840)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S845=0,0.0001,INDEX(MatchedCorThetas,S845,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S845=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S845,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S845,1))-1)))),IF(WasReset,0.5,V845))","v":0.44500000000000001},0.44500000000000001,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W845<ThisMin,ThisMin,IF(W845>ThisMax,ThisMax,W845)))","v":0},null,null,{"$f":"LEFT(Z845,2)","v":""},{"$f":"RIGHT(Z845,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S846=0,0.0001,INDEX(MatchedCorThetas,S846,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S846=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S846,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S846,1))-1)))),IF(WasReset,0.5,V846))","v":0.89500000000000002},0.89500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W846<ThisMin,ThisMin,IF(W846>ThisMax,ThisMax,W846)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA845=\"$M\",X845*1000000,IF(AA845=\"$K\",X845*1000,X845))*J842/IF(AB845=\"y\",1,IF(AB845=\"r\",DaysInYear,DaysInMonth))+IF(Z846=\"$MM\",X846*1000000,IF(Z846=\"$K\",X846*1000,X846))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J854),H853,\"\")","v":35},35]
[{"$f":"J872","v":0},{"$f":"IF(J861>0,J861,\"\")","v":""},{"$f":"IFERROR(MATCH(F854,CriticalPath,0),0)","v":1},{"$f":"INDEX(J857:BG857,1,MATCH(MAX(J858:BG858),J858:BG858,0))","v":{"$error":"#N/A"}},{"$f":"M867","v":"00:00:00"},{"$f":"IF(ISBLANK(J854),\"\",J854)","v":""},null,null,"Name",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,{"$f":"L864","v":0},{"$f":"M864","v":0},{"$f":"N864","v":0},{"$f":"L871","v":0},{"$f":"M871","v":0},{"$f":"N871","v":0},{"$f":"L870","v":0},{"$f":"M870","v":0},{"$f":"N870","v":0},{"$f":"Z864","v":0},{"$f":"Z871","v":0},{"$f":"Z870","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J857<>\"\",INDEX(EndDates,MATCH(J857,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP857<>\"\",INDEX(EndDates,MATCH(AP857,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J858:DE858,J855)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S864=0,0.0001,INDEX(MatchedCorThetas,S864,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S864=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S864,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S864,1))-1)))),IF(WasReset,0.5,V864))","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W864<ThisMin,ThisMin,IF(W864>ThisMax,ThisMax,W864)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z864=\"Months\",X864*DaysInMonth,IF(Z864=\"Days\",X864,X864*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H853,1)","v":0},null,"End Date",{"$f":"J861+IF(J866=\"Yes\",J867,J865)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S870=0,0.0001,INDEX(MatchedCorThetas,S870,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S870=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S870,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S870,1))-1)))),IF(WasReset,0.5,V870))","v":0.23499999999999999},0.23499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W870<ThisMin,ThisMin,IF(W870>ThisMax,ThisMax,W870)))","v":0},null,null,{"$f":"LEFT(Z870,2)","v":""},{"$f":"RIGHT(Z870,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S871=0,0.0001,INDEX(MatchedCorThetas,S871,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S871=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S871,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S871,1))-1)))),IF(WasReset,0.5,V871))","v":0.39},0.39,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W871<ThisMin,ThisMin,IF(W871>ThisMax,ThisMax,W871)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA870=\"$M\",X870*1000000,IF(AA870=\"$K\",X870*1000,X870))*J867/IF(AB870=\"y\",1,IF(AB870=\"r\",DaysInYear,DaysInMonth))+IF(Z871=\"$MM\",X871*1000000,IF(Z871=\"$K\",X871*1000,X871))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J879),H878,\"\")","v":36},36]
[{"$f":"J897","v":0},{"$f":"IF(J886>0,J886,\"\")","v":""},{"$f":"IFERROR(MATCH(F879,CriticalPath,0),0)","v":1},{"$f":"INDEX(J882:BG882,1,MATCH(MAX(J883:BG883),J883:BG883,0))","v":{"$error":"#N/A"}},{"$f":"M892","v":"00:00:00"},{"$f":"IF(ISBLANK(J879),\"\",J879)","v":""},null,null,"Name",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,{"$f":"L889","v":0},{"$f":"M889","v":0},{"$f":"N889","v":0},{"$f":"L896","v":0},{"$f":"M896","v":0},{"$f":"N896","v":0},{"$f":"L895","v":0},{"$f":"M895","v":0},{"$f":"N895","v":0},{"$f":"Z889","v":0},{"$f":"Z896","v":0},{"$f":"Z895","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J882<>\"\",INDEX(EndDates,MATCH(J882,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP882<>\"\",INDEX(EndDates,MATCH(AP882,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J883:DE883,J880)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S889=0,0.0001,INDEX(MatchedCorThetas,S889,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S889=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S889,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S889,1))-1)))),IF(WasReset,0.5,V889))","v":0.56499999999999995},0.56499999999999995,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W889<ThisMin,ThisMin,IF(W889>ThisMax,ThisMax,W889)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z889=\"Months\",X889*DaysInMonth,IF(Z889=\"Days\",X889,X889*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H878,1)","v":0},null,"End Date",{"$f":"J886+IF(J891=\"Yes\",J892,J890)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S895=0,0.0001,INDEX(MatchedCorThetas,S895,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S895=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S895,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S895,1))-1)))),IF(WasReset,0.5,V895))","v":0.28000000000000003},0.28000000000000003,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W895<ThisMin,ThisMin,IF(W895>ThisMax,ThisMax,W895)))","v":0},null,null,{"$f":"LEFT(Z895,2)","v":""},{"$f":"RIGHT(Z895,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S896=0,0.0001,INDEX(MatchedCorThetas,S896,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S896=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S896,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S896,1))-1)))),IF(WasReset,0.5,V896))","v":0.02},0.02,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W896<ThisMin,ThisMin,IF(W896>ThisMax,ThisMax,W896)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA895=\"$M\",X895*1000000,IF(AA895=\"$K\",X895*1000,X895))*J892/IF(AB895=\"y\",1,IF(AB895=\"r\",DaysInYear,DaysInMonth))+IF(Z896=\"$MM\",X896*1000000,IF(Z896=\"$K\",X896*1000,X896))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J904),H903,\"\")","v":37},37]
[{"$f":"J922","v":0},{"$f":"IF(J911>0,J911,\"\")","v":""},{"$f":"IFERROR(MATCH(F904,CriticalPath,0),0)","v":1},{"$f":"INDEX(J907:BG907,1,MATCH(MAX(J908:BG908),J908:BG908,0))","v":{"$error":"#N/A"}},{"$f":"M917","v":"00:00:00"},{"$f":"IF(ISBLANK(J904),\"\",J904)","v":""},null,null,"Name",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,{"$f":"L914","v":0},{"$f":"M914","v":0},{"$f":"N914","v":0},{"$f":"L921","v":0},{"$f":"M921","v":0},{"$f":"N921","v":0},{"$f":"L920","v":0},{"$f":"M920","v":0},{"$f":"N920","v":0},{"$f":"Z914","v":0},{"$f":"Z921","v":0},{"$f":"Z920","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J907<>\"\",INDEX(EndDates,MATCH(J907,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP907<>\"\",INDEX(EndDates,MATCH(AP907,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J908:DE908,J905)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S914=0,0.0001,INDEX(MatchedCorThetas,S914,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S914=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S914,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S914,1))-1)))),IF(WasReset,0.5,V914))","v":0.16},0.16,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W914<ThisMin,ThisMin,IF(W914>ThisMax,ThisMax,W914)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z914=\"Months\",X914*DaysInMonth,IF(Z914=\"Days\",X914,X914*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H903,1)","v":0},null,"End Date",{"$f":"J911+IF(J916=\"Yes\",J917,J915)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S920=0,0.0001,INDEX(MatchedCorThetas,S920,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S920=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S920,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S920,1))-1)))),IF(WasReset,0.5,V920))","v":0.625},0.625,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W920<ThisMin,ThisMin,IF(W920>ThisMax,ThisMax,W920)))","v":0},null,null,{"$f":"LEFT(Z920,2)","v":""},{"$f":"RIGHT(Z920,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S921=0,0.0001,INDEX(MatchedCorThetas,S921,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S921=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S921,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S921,1))-1)))),IF(WasReset,0.5,V921))","v":0.68},0.68,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W921<ThisMin,ThisMin,IF(W921>ThisMax,ThisMax,W921)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA920=\"$M\",X920*1000000,IF(AA920=\"$K\",X920*1000,X920))*J917/IF(AB920=\"y\",1,IF(AB920=\"r\",DaysInYear,DaysInMonth))+IF(Z921=\"$MM\",X921*1000000,IF(Z921=\"$K\",X921*1000,X921))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J929),H928,\"\")","v":38},38]
[{"$f":"J947","v":0},{"$f":"IF(J936>0,J936,\"\")","v":""},{"$f":"IFERROR(MATCH(F929,CriticalPath,0),0)","v":1},{"$f":"INDEX(J932:BG932,1,MATCH(MAX(J933:BG933),J933:BG933,0))","v":{"$error":"#N/A"}},{"$f":"M942","v":"00:00:00"},{"$f":"IF(ISBLANK(J929),\"\",J929)","v":""},null,null,"Name",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,{"$f":"L939","v":0},{"$f":"M939","v":0},{"$f":"N939","v":0},{"$f":"L946","v":0},{"$f":"M946","v":0},{"$f":"N946","v":0},{"$f":"L945","v":0},{"$f":"M945","v":0},{"$f":"N945","v":0},{"$f":"Z939","v":0},{"$f":"Z946","v":0},{"$f":"Z945","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J932<>\"\",INDEX(EndDates,MATCH(J932,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP932<>\"\",INDEX(EndDates,MATCH(AP932,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J933:DE933,J930)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S939=0,0.0001,INDEX(MatchedCorThetas,S939,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S939=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S939,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S939,1))-1)))),IF(WasReset,0.5,V939))","v":0.30499999999999999},0.30499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W939<ThisMin,ThisMin,IF(W939>ThisMax,ThisMax,W939)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z939=\"Months\",X939*DaysInMonth,IF(Z939=\"Days\",X939,X939*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H928,1)","v":0},null,"End Date",{"$f":"J936+IF(J941=\"Yes\",J942,J940)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S945=0,0.0001,INDEX(MatchedCorThetas,S945,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S945=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S945,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S945,1))-1)))),IF(WasReset,0.5,V945))","v":0.82},0.82,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W945<ThisMin,ThisMin,IF(W945>ThisMax,ThisMax,W945)))","v":0},null,null,{"$f":"LEFT(Z945,2)","v":""},{"$f":"RIGHT(Z945,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S946=0,0.0001,INDEX(MatchedCorThetas,S946,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S946=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S946,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S946,1))-1)))),IF(WasReset,0.5,V946))","v":0.46},0.46,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W946<ThisMin,ThisMin,IF(W946>ThisMax,ThisMax,W946)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA945=\"$M\",X945*1000000,IF(AA945=\"$K\",X945*1000,X945))*J942/IF(AB945=\"y\",1,IF(AB945=\"r\",DaysInYear,DaysInMonth))+IF(Z946=\"$MM\",X946*1000000,IF(Z946=\"$K\",X946*1000,X946))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J954),H953,\"\")","v":39},39]
[{"$f":"J972","v":0},{"$f":"IF(J961>0,J961,\"\")","v":""},{"$f":"IFERROR(MATCH(F954,CriticalPath,0),0)","v":1},{"$f":"INDEX(J957:BG957,1,MATCH(MAX(J958:BG958),J958:BG958,0))","v":{"$error":"#N/A"}},{"$f":"M967","v":"00:00:00"},{"$f":"IF(ISBLANK(J954),\"\",J954)","v":""},null,null,"Name",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,{"$f":"L964","v":0},{"$f":"M964","v":0},{"$f":"N964","v":0},{"$f":"L971","v":0},{"$f":"M971","v":0},{"$f":"N971","v":0},{"$f":"L970","v":0},{"$f":"M970","v":0},{"$f":"N970","v":0},{"$f":"Z964","v":0},{"$f":"Z971","v":0},{"$f":"Z970","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J957<>\"\",INDEX(EndDates,MATCH(J957,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP957<>\"\",INDEX(EndDates,MATCH(AP957,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J958:DE958,J955)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S964=0,0.0001,INDEX(MatchedCorThetas,S964,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S964=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S964,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S964,1))-1)))),IF(WasReset,0.5,V964))","v":0.77500000000000002},0.77500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W964<ThisMin,ThisMin,IF(W964>ThisMax,ThisMax,W964)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z964=\"Months\",X964*DaysInMonth,IF(Z964=\"Days\",X964,X964*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H953,1)","v":0},null,"End Date",{"$f":"J961+IF(J966=\"Yes\",J967,J965)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S970=0,0.0001,INDEX(MatchedCorThetas,S970,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S970=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S970,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S970,1))-1)))),IF(WasReset,0.5,V970))","v":0.77},0.77,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W970<ThisMin,ThisMin,IF(W970>ThisMax,ThisMax,W970)))","v":0},null,null,{"$f":"LEFT(Z970,2)","v":""},{"$f":"RIGHT(Z970,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S971=0,0.0001,INDEX(MatchedCorThetas,S971,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S971=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S971,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S971,1))-1)))),IF(WasReset,0.5,V971))","v":0.71},0.71,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W971<ThisMin,ThisMin,IF(W971>ThisMax,ThisMax,W971)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA970=\"$M\",X970*1000000,IF(AA970=\"$K\",X970*1000,X970))*J967/IF(AB970=\"y\",1,IF(AB970=\"r\",DaysInYear,DaysInMonth))+IF(Z971=\"$MM\",X971*1000000,IF(Z971=\"$K\",X971*1000,X971))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J979),H978,\"\")","v":40},40]
[{"$f":"J997","v":0},{"$f":"IF(J986>0,J986,\"\")","v":""},{"$f":"IFERROR(MATCH(F979,CriticalPath,0),0)","v":1},{"$f":"INDEX(J982:BG982,1,MATCH(MAX(J983:BG983),J983:BG983,0))","v":{"$error":"#N/A"}},{"$f":"M992","v":"00:00:00"},{"$f":"IF(ISBLANK(J979),\"\",J979)","v":""},null,null,"Name",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,{"$f":"L989","v":0},{"$f":"M989","v":0},{"$f":"N989","v":0},{"$f":"L996","v":0},{"$f":"M996","v":0},{"$f":"N996","v":0},{"$f":"L995","v":0},{"$f":"M995","v":0},{"$f":"N995","v":0},{"$f":"Z989","v":0},{"$f":"Z996","v":0},{"$f":"Z995","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J982<>\"\",INDEX(EndDates,MATCH(J982,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP982<>\"\",INDEX(EndDates,MATCH(AP982,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J983:DE983,J980)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S989=0,0.0001,INDEX(MatchedCorThetas,S989,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S989=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S989,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S989,1))-1)))),IF(WasReset,0.5,V989))","v":0.64500000000000002},0.64500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W989<ThisMin,ThisMin,IF(W989>ThisMax,ThisMax,W989)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z989=\"Months\",X989*DaysInMonth,IF(Z989=\"Days\",X989,X989*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H978,1)","v":0},null,"End Date",{"$f":"J986+IF(J991=\"Yes\",J992,J990)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S995=0,0.0001,INDEX(MatchedCorThetas,S995,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S995=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S995,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S995,1))-1)))),IF(WasReset,0.5,V995))","v":0.46},0.46,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W995<ThisMin,ThisMin,IF(W995>ThisMax,ThisMax,W995)))","v":0},null,null,{"$f":"LEFT(Z995,2)","v":""},{"$f":"RIGHT(Z995,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S996=0,0.0001,INDEX(MatchedCorThetas,S996,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S996=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S996,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S996,1))-1)))),IF(WasReset,0.5,V996))","v":0.54500000000000004},0.54500000000000004,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W996<ThisMin,ThisMin,IF(W996>ThisMax,ThisMax,W996)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA995=\"$M\",X995*1000000,IF(AA995=\"$K\",X995*1000,X995))*J992/IF(AB995=\"y\",1,IF(AB995=\"r\",DaysInYear,DaysInMonth))+IF(Z996=\"$MM\",X996*1000000,IF(Z996=\"$K\",X996*1000,X996))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1004),H1003,\"\")","v":41},41]
[{"$f":"J1022","v":0},{"$f":"IF(J1011>0,J1011,\"\")","v":""},{"$f":"IFERROR(MATCH(F1004,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1007:BG1007,1,MATCH(MAX(J1008:BG1008),J1008:BG1008,0))","v":{"$error":"#N/A"}},{"$f":"M1017","v":"00:00:00"},{"$f":"IF(ISBLANK(J1004),\"\",J1004)","v":""},null,null,"Name",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,{"$f":"L1014","v":0},{"$f":"M1014","v":0},{"$f":"N1014","v":0},{"$f":"L1021","v":0},{"$f":"M1021","v":0},{"$f":"N1021","v":0},{"$f":"L1020","v":0},{"$f":"M1020","v":0},{"$f":"N1020","v":0},{"$f":"Z1014","v":0},{"$f":"Z1021","v":0},{"$f":"Z1020","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1007<>\"\",INDEX(EndDates,MATCH(J1007,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1007<>\"\",INDEX(EndDates,MATCH(AP1007,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1008:DE1008,J1005)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1014=0,0.0001,INDEX(MatchedCorThetas,S1014,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1014=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1014,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1014,1))-1)))),IF(WasReset,0.5,V1014))","v":0.29499999999999998},0.29499999999999998,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1014<ThisMin,ThisMin,IF(W1014>ThisMax,ThisMax,W1014)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1014=\"Months\",X1014*DaysInMonth,IF(Z1014=\"Days\",X1014,X1014*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1003,1)","v":0},null,"End Date",{"$f":"J1011+IF(J1016=\"Yes\",J1017,J1015)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1020=0,0.0001,INDEX(MatchedCorThetas,S1020,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1020=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1020,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1020,1))-1)))),IF(WasReset,0.5,V1020))","v":0.19},0.19,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1020<ThisMin,ThisMin,IF(W1020>ThisMax,ThisMax,W1020)))","v":0},null,null,{"$f":"LEFT(Z1020,2)","v":""},{"$f":"RIGHT(Z1020,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1021=0,0.0001,INDEX(MatchedCorThetas,S1021,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1021=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1021,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1021,1))-1)))),IF(WasReset,0.5,V1021))","v":0.80500000000000005},0.80500000000000005,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1021<ThisMin,ThisMin,IF(W1021>ThisMax,ThisMax,W1021)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1020=\"$M\",X1020*1000000,IF(AA1020=\"$K\",X1020*1000,X1020))*J1017/IF(AB1020=\"y\",1,IF(AB1020=\"r\",DaysInYear,DaysInMonth))+IF(Z1021=\"$MM\",X1021*1000000,IF(Z1021=\"$K\",X1021*1000,X1021))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1029),H1028,\"\")","v":42},42]
[{"$f":"J1047","v":0},{"$f":"IF(J1036>0,J1036,\"\")","v":""},{"$f":"IFERROR(MATCH(F1029,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1032:BG1032,1,MATCH(MAX(J1033:BG1033),J1033:BG1033,0))","v":{"$error":"#N/A"}},{"$f":"M1042","v":"00:00:00"},{"$f":"IF(ISBLANK(J1029),\"\",J1029)","v":""},null,null,"Name",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,{"$f":"L1039","v":0},{"$f":"M1039","v":0},{"$f":"N1039","v":0},{"$f":"L1046","v":0},{"$f":"M1046","v":0},{"$f":"N1046","v":0},{"$f":"L1045","v":0},{"$f":"M1045","v":0},{"$f":"N1045","v":0},{"$f":"Z1039","v":0},{"$f":"Z1046","v":0},{"$f":"Z1045","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1032<>\"\",INDEX(EndDates,MATCH(J1032,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1032<>\"\",INDEX(EndDates,MATCH(AP1032,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1033:DE1033,J1030)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1039=0,0.0001,INDEX(MatchedCorThetas,S1039,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1039=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1039,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1039,1))-1)))),IF(WasReset,0.5,V1039))","v":0.20499999999999999},0.20499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1039<ThisMin,ThisMin,IF(W1039>ThisMax,ThisMax,W1039)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1039=\"Months\",X1039*DaysInMonth,IF(Z1039=\"Days\",X1039,X1039*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1028,1)","v":0},null,"End Date",{"$f":"J1036+IF(J1041=\"Yes\",J1042,J1040)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1045=0,0.0001,INDEX(MatchedCorThetas,S1045,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1045=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1045,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1045,1))-1)))),IF(WasReset,0.5,V1045))","v":0.20499999999999999},0.20499999999999999,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1045<ThisMin,ThisMin,IF(W1045>ThisMax,ThisMax,W1045)))","v":0},null,null,{"$f":"LEFT(Z1045,2)","v":""},{"$f":"RIGHT(Z1045,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1046=0,0.0001,INDEX(MatchedCorThetas,S1046,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1046=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1046,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1046,1))-1)))),IF(WasReset,0.5,V1046))","v":0.61},0.61,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1046<ThisMin,ThisMin,IF(W1046>ThisMax,ThisMax,W1046)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1045=\"$M\",X1045*1000000,IF(AA1045=\"$K\",X1045*1000,X1045))*J1042/IF(AB1045=\"y\",1,IF(AB1045=\"r\",DaysInYear,DaysInMonth))+IF(Z1046=\"$MM\",X1046*1000000,IF(Z1046=\"$K\",X1046*1000,X1046))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1054),H1053,\"\")","v":43},43]
[{"$f":"J1072","v":0},{"$f":"IF(J1061>0,J1061,\"\")","v":""},{"$f":"IFERROR(MATCH(F1054,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1057:BG1057,1,MATCH(MAX(J1058:BG1058),J1058:BG1058,0))","v":{"$error":"#N/A"}},{"$f":"M1067","v":"00:00:00"},{"$f":"IF(ISBLANK(J1054),\"\",J1054)","v":""},null,null,"Name",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,{"$f":"L1064","v":0},{"$f":"M1064","v":0},{"$f":"N1064","v":0},{"$f":"L1071","v":0},{"$f":"M1071","v":0},{"$f":"N1071","v":0},{"$f":"L1070","v":0},{"$f":"M1070","v":0},{"$f":"N1070","v":0},{"$f":"Z1064","v":0},{"$f":"Z1071","v":0},{"$f":"Z1070","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1057<>\"\",INDEX(EndDates,MATCH(J1057,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1057<>\"\",INDEX(EndDates,MATCH(AP1057,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1058:DE1058,J1055)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1064=0,0.0001,INDEX(MatchedCorThetas,S1064,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1064=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1064,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1064,1))-1)))),IF(WasReset,0.5,V1064))","v":0.43},0.43,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1064<ThisMin,ThisMin,IF(W1064>ThisMax,ThisMax,W1064)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1064=\"Months\",X1064*DaysInMonth,IF(Z1064=\"Days\",X1064,X1064*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1053,1)","v":0},null,"End Date",{"$f":"J1061+IF(J1066=\"Yes\",J1067,J1065)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1070=0,0.0001,INDEX(MatchedCorThetas,S1070,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1070=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1070,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1070,1))-1)))),IF(WasReset,0.5,V1070))","v":0.64500000000000002},0.64500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1070<ThisMin,ThisMin,IF(W1070>ThisMax,ThisMax,W1070)))","v":0},null,null,{"$f":"LEFT(Z1070,2)","v":""},{"$f":"RIGHT(Z1070,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1071=0,0.0001,INDEX(MatchedCorThetas,S1071,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1071=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1071,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1071,1))-1)))),IF(WasReset,0.5,V1071))","v":0.79},0.79,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1071<ThisMin,ThisMin,IF(W1071>ThisMax,ThisMax,W1071)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1070=\"$M\",X1070*1000000,IF(AA1070=\"$K\",X1070*1000,X1070))*J1067/IF(AB1070=\"y\",1,IF(AB1070=\"r\",DaysInYear,DaysInMonth))+IF(Z1071=\"$MM\",X1071*1000000,IF(Z1071=\"$K\",X1071*1000,X1071))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1079),H1078,\"\")","v":44},44]
[{"$f":"J1097","v":0},{"$f":"IF(J1086>0,J1086,\"\")","v":""},{"$f":"IFERROR(MATCH(F1079,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1082:BG1082,1,MATCH(MAX(J1083:BG1083),J1083:BG1083,0))","v":{"$error":"#N/A"}},{"$f":"M1092","v":"00:00:00"},{"$f":"IF(ISBLANK(J1079),\"\",J1079)","v":""},null,null,"Name",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,{"$f":"L1089","v":0},{"$f":"M1089","v":0},{"$f":"N1089","v":0},{"$f":"L1096","v":0},{"$f":"M1096","v":0},{"$f":"N1096","v":0},{"$f":"L1095","v":0},{"$f":"M1095","v":0},{"$f":"N1095","v":0},{"$f":"Z1089","v":0},{"$f":"Z1096","v":0},{"$f":"Z1095","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1082<>\"\",INDEX(EndDates,MATCH(J1082,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1082<>\"\",INDEX(EndDates,MATCH(AP1082,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1083:DE1083,J1080)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1089=0,0.0001,INDEX(MatchedCorThetas,S1089,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1089=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1089,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1089,1))-1)))),IF(WasReset,0.5,V1089))","v":0.41499999999999998},0.41499999999999998,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1089<ThisMin,ThisMin,IF(W1089>ThisMax,ThisMax,W1089)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1089=\"Months\",X1089*DaysInMonth,IF(Z1089=\"Days\",X1089,X1089*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1078,1)","v":0},null,"End Date",{"$f":"J1086+IF(J1091=\"Yes\",J1092,J1090)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1095=0,0.0001,INDEX(MatchedCorThetas,S1095,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1095=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1095,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1095,1))-1)))),IF(WasReset,0.5,V1095))","v":0.94499999999999995},0.94499999999999995,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1095<ThisMin,ThisMin,IF(W1095>ThisMax,ThisMax,W1095)))","v":0},null,null,{"$f":"LEFT(Z1095,2)","v":""},{"$f":"RIGHT(Z1095,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1096=0,0.0001,INDEX(MatchedCorThetas,S1096,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1096=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1096,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1096,1))-1)))),IF(WasReset,0.5,V1096))","v":0.16500000000000001},0.16500000000000001,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1096<ThisMin,ThisMin,IF(W1096>ThisMax,ThisMax,W1096)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1095=\"$M\",X1095*1000000,IF(AA1095=\"$K\",X1095*1000,X1095))*J1092/IF(AB1095=\"y\",1,IF(AB1095=\"r\",DaysInYear,DaysInMonth))+IF(Z1096=\"$MM\",X1096*1000000,IF(Z1096=\"$K\",X1096*1000,X1096))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1104),H1103,\"\")","v":45},45]
[{"$f":"J1122","v":0},{"$f":"IF(J1111>0,J1111,\"\")","v":""},{"$f":"IFERROR(MATCH(F1104,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1107:BG1107,1,MATCH(MAX(J1108:BG1108),J1108:BG1108,0))","v":{"$error":"#N/A"}},{"$f":"M1117","v":"00:00:00"},{"$f":"IF(ISBLANK(J1104),\"\",J1104)","v":""},null,null,"Name",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,{"$f":"L1114","v":0},{"$f":"M1114","v":0},{"$f":"N1114","v":0},{"$f":"L1121","v":0},{"$f":"M1121","v":0},{"$f":"N1121","v":0},{"$f":"L1120","v":0},{"$f":"M1120","v":0},{"$f":"N1120","v":0},{"$f":"Z1114","v":0},{"$f":"Z1121","v":0},{"$f":"Z1120","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1107<>\"\",INDEX(EndDates,MATCH(J1107,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1107<>\"\",INDEX(EndDates,MATCH(AP1107,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1108:DE1108,J1105)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1114=0,0.0001,INDEX(MatchedCorThetas,S1114,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1114=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1114,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1114,1))-1)))),IF(WasReset,0.5,V1114))","v":0.3},0.3,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1114<ThisMin,ThisMin,IF(W1114>ThisMax,ThisMax,W1114)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1114=\"Months\",X1114*DaysInMonth,IF(Z1114=\"Days\",X1114,X1114*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1103,1)","v":0},null,"End Date",{"$f":"J1111+IF(J1116=\"Yes\",J1117,J1115)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1120=0,0.0001,INDEX(MatchedCorThetas,S1120,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1120=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1120,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1120,1))-1)))),IF(WasReset,0.5,V1120))","v":0.215},0.215,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1120<ThisMin,ThisMin,IF(W1120>ThisMax,ThisMax,W1120)))","v":0},null,null,{"$f":"LEFT(Z1120,2)","v":""},{"$f":"RIGHT(Z1120,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1121=0,0.0001,INDEX(MatchedCorThetas,S1121,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1121=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1121,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1121,1))-1)))),IF(WasReset,0.5,V1121))","v":9.5000000000000001E-2},9.5000000000000001E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1121<ThisMin,ThisMin,IF(W1121>ThisMax,ThisMax,W1121)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1120=\"$M\",X1120*1000000,IF(AA1120=\"$K\",X1120*1000,X1120))*J1117/IF(AB1120=\"y\",1,IF(AB1120=\"r\",DaysInYear,DaysInMonth))+IF(Z1121=\"$MM\",X1121*1000000,IF(Z1121=\"$K\",X1121*1000,X1121))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1129),H1128,\"\")","v":46},46]
[{"$f":"J1147","v":0},{"$f":"IF(J1136>0,J1136,\"\")","v":""},{"$f":"IFERROR(MATCH(F1129,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1132:BG1132,1,MATCH(MAX(J1133:BG1133),J1133:BG1133,0))","v":{"$error":"#N/A"}},{"$f":"M1142","v":"00:00:00"},{"$f":"IF(ISBLANK(J1129),\"\",J1129)","v":""},null,null,"Name",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,{"$f":"L1139","v":0},{"$f":"M1139","v":0},{"$f":"N1139","v":0},{"$f":"L1146","v":0},{"$f":"M1146","v":0},{"$f":"N1146","v":0},{"$f":"L1145","v":0},{"$f":"M1145","v":0},{"$f":"N1145","v":0},{"$f":"Z1139","v":0},{"$f":"Z1146","v":0},{"$f":"Z1145","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1132<>\"\",INDEX(EndDates,MATCH(J1132,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1132<>\"\",INDEX(EndDates,MATCH(AP1132,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1133:DE1133,J1130)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1139=0,0.0001,INDEX(MatchedCorThetas,S1139,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1139=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1139,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1139,1))-1)))),IF(WasReset,0.5,V1139))","v":0.08},0.08,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1139<ThisMin,ThisMin,IF(W1139>ThisMax,ThisMax,W1139)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1139=\"Months\",X1139*DaysInMonth,IF(Z1139=\"Days\",X1139,X1139*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1128,1)","v":0},null,"End Date",{"$f":"J1136+IF(J1141=\"Yes\",J1142,J1140)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1145=0,0.0001,INDEX(MatchedCorThetas,S1145,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1145=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1145,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1145,1))-1)))),IF(WasReset,0.5,V1145))","v":0.35},0.35,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1145<ThisMin,ThisMin,IF(W1145>ThisMax,ThisMax,W1145)))","v":0},null,null,{"$f":"LEFT(Z1145,2)","v":""},{"$f":"RIGHT(Z1145,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1146=0,0.0001,INDEX(MatchedCorThetas,S1146,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1146=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1146,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1146,1))-1)))),IF(WasReset,0.5,V1146))","v":0.33},0.33,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1146<ThisMin,ThisMin,IF(W1146>ThisMax,ThisMax,W1146)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1145=\"$M\",X1145*1000000,IF(AA1145=\"$K\",X1145*1000,X1145))*J1142/IF(AB1145=\"y\",1,IF(AB1145=\"r\",DaysInYear,DaysInMonth))+IF(Z1146=\"$MM\",X1146*1000000,IF(Z1146=\"$K\",X1146*1000,X1146))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1154),H1153,\"\")","v":47},47]
[{"$f":"J1172","v":0},{"$f":"IF(J1161>0,J1161,\"\")","v":""},{"$f":"IFERROR(MATCH(F1154,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1157:BG1157,1,MATCH(MAX(J1158:BG1158),J1158:BG1158,0))","v":{"$error":"#N/A"}},{"$f":"M1167","v":"00:00:00"},{"$f":"IF(ISBLANK(J1154),\"\",J1154)","v":""},null,null,"Name",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,{"$f":"L1164","v":0},{"$f":"M1164","v":0},{"$f":"N1164","v":0},{"$f":"L1171","v":0},{"$f":"M1171","v":0},{"$f":"N1171","v":0},{"$f":"L1170","v":0},{"$f":"M1170","v":0},{"$f":"N1170","v":0},{"$f":"Z1164","v":0},{"$f":"Z1171","v":0},{"$f":"Z1170","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1157<>\"\",INDEX(EndDates,MATCH(J1157,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1157<>\"\",INDEX(EndDates,MATCH(AP1157,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1158:DE1158,J1155)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1164=0,0.0001,INDEX(MatchedCorThetas,S1164,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1164=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1164,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1164,1))-1)))),IF(WasReset,0.5,V1164))","v":0.31},0.31,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1164<ThisMin,ThisMin,IF(W1164>ThisMax,ThisMax,W1164)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1164=\"Months\",X1164*DaysInMonth,IF(Z1164=\"Days\",X1164,X1164*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1153,1)","v":0},null,"End Date",{"$f":"J1161+IF(J1166=\"Yes\",J1167,J1165)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1170=0,0.0001,INDEX(MatchedCorThetas,S1170,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1170=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1170,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1170,1))-1)))),IF(WasReset,0.5,V1170))","v":0.18},0.18,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1170<ThisMin,ThisMin,IF(W1170>ThisMax,ThisMax,W1170)))","v":0},null,null,{"$f":"LEFT(Z1170,2)","v":""},{"$f":"RIGHT(Z1170,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1171=0,0.0001,INDEX(MatchedCorThetas,S1171,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1171=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1171,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1171,1))-1)))),IF(WasReset,0.5,V1171))","v":0.65},0.65,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1171<ThisMin,ThisMin,IF(W1171>ThisMax,ThisMax,W1171)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1170=\"$M\",X1170*1000000,IF(AA1170=\"$K\",X1170*1000,X1170))*J1167/IF(AB1170=\"y\",1,IF(AB1170=\"r\",DaysInYear,DaysInMonth))+IF(Z1171=\"$MM\",X1171*1000000,IF(Z1171=\"$K\",X1171*1000,X1171))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1179),H1178,\"\")","v":48},48]
[{"$f":"J1197","v":0},{"$f":"IF(J1186>0,J1186,\"\")","v":""},{"$f":"IFERROR(MATCH(F1179,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1182:BG1182,1,MATCH(MAX(J1183:BG1183),J1183:BG1183,0))","v":{"$error":"#N/A"}},{"$f":"M1192","v":"00:00:00"},{"$f":"IF(ISBLANK(J1179),\"\",J1179)","v":""},null,null,"Name",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,{"$f":"L1189","v":0},{"$f":"M1189","v":0},{"$f":"N1189","v":0},{"$f":"L1196","v":0},{"$f":"M1196","v":0},{"$f":"N1196","v":0},{"$f":"L1195","v":0},{"$f":"M1195","v":0},{"$f":"N1195","v":0},{"$f":"Z1189","v":0},{"$f":"Z1196","v":0},{"$f":"Z1195","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1182<>\"\",INDEX(EndDates,MATCH(J1182,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1182<>\"\",INDEX(EndDates,MATCH(AP1182,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1183:DE1183,J1180)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1189=0,0.0001,INDEX(MatchedCorThetas,S1189,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1189=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1189,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1189,1))-1)))),IF(WasReset,0.5,V1189))","v":0.98},0.98,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1189<ThisMin,ThisMin,IF(W1189>ThisMax,ThisMax,W1189)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1189=\"Months\",X1189*DaysInMonth,IF(Z1189=\"Days\",X1189,X1189*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1178,1)","v":0},null,"End Date",{"$f":"J1186+IF(J1191=\"Yes\",J1192,J1190)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1195=0,0.0001,INDEX(MatchedCorThetas,S1195,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1195=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1195,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1195,1))-1)))),IF(WasReset,0.5,V1195))","v":0.82499999999999996},0.82499999999999996,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1195<ThisMin,ThisMin,IF(W1195>ThisMax,ThisMax,W1195)))","v":0},null,null,{"$f":"LEFT(Z1195,2)","v":""},{"$f":"RIGHT(Z1195,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1196=0,0.0001,INDEX(MatchedCorThetas,S1196,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1196=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1196,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1196,1))-1)))),IF(WasReset,0.5,V1196))","v":0.39},0.39,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1196<ThisMin,ThisMin,IF(W1196>ThisMax,ThisMax,W1196)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1195=\"$M\",X1195*1000000,IF(AA1195=\"$K\",X1195*1000,X1195))*J1192/IF(AB1195=\"y\",1,IF(AB1195=\"r\",DaysInYear,DaysInMonth))+IF(Z1196=\"$MM\",X1196*1000000,IF(Z1196=\"$K\",X1196*1000,X1196))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1204),H1203,\"\")","v":49},49]
[{"$f":"J1222","v":0},{"$f":"IF(J1211>0,J1211,\"\")","v":""},{"$f":"IFERROR(MATCH(F1204,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1207:BG1207,1,MATCH(MAX(J1208:BG1208),J1208:BG1208,0))","v":{"$error":"#N/A"}},{"$f":"M1217","v":"00:00:00"},{"$f":"IF(ISBLANK(J1204),\"\",J1204)","v":""},null,null,"Name",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,{"$f":"L1214","v":0},{"$f":"M1214","v":0},{"$f":"N1214","v":0},{"$f":"L1221","v":0},{"$f":"M1221","v":0},{"$f":"N1221","v":0},{"$f":"L1220","v":0},{"$f":"M1220","v":0},{"$f":"N1220","v":0},{"$f":"Z1214","v":0},{"$f":"Z1221","v":0},{"$f":"Z1220","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1207<>\"\",INDEX(EndDates,MATCH(J1207,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1207<>\"\",INDEX(EndDates,MATCH(AP1207,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1208:DE1208,J1205)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1214=0,0.0001,INDEX(MatchedCorThetas,S1214,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1214=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1214,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1214,1))-1)))),IF(WasReset,0.5,V1214))","v":0.78},0.78,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1214<ThisMin,ThisMin,IF(W1214>ThisMax,ThisMax,W1214)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1214=\"Months\",X1214*DaysInMonth,IF(Z1214=\"Days\",X1214,X1214*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1203,1)","v":0},null,"End Date",{"$f":"J1211+IF(J1216=\"Yes\",J1217,J1215)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1220=0,0.0001,INDEX(MatchedCorThetas,S1220,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1220=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1220,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1220,1))-1)))),IF(WasReset,0.5,V1220))","v":0.52500000000000002},0.52500000000000002,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1220<ThisMin,ThisMin,IF(W1220>ThisMax,ThisMax,W1220)))","v":0},null,null,{"$f":"LEFT(Z1220,2)","v":""},{"$f":"RIGHT(Z1220,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1221=0,0.0001,INDEX(MatchedCorThetas,S1221,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1221=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1221,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1221,1))-1)))),IF(WasReset,0.5,V1221))","v":0.71},0.71,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1221<ThisMin,ThisMin,IF(W1221>ThisMax,ThisMax,W1221)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1220=\"$M\",X1220*1000000,IF(AA1220=\"$K\",X1220*1000,X1220))*J1217/IF(AB1220=\"y\",1,IF(AB1220=\"r\",DaysInYear,DaysInMonth))+IF(Z1221=\"$MM\",X1221*1000000,IF(Z1221=\"$K\",X1221*1000,X1221))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(J1229),H1228,\"\")","v":50},50]
[{"$f":"J1247","v":0},{"$f":"IF(J1236>0,J1236,\"\")","v":""},{"$f":"IFERROR(MATCH(F1229,CriticalPath,0),0)","v":1},{"$f":"INDEX(J1232:BG1232,1,MATCH(MAX(J1233:BG1233),J1233:BG1233,0))","v":{"$error":"#N/A"}},{"$f":"M1242","v":"00:00:00"},{"$f":"IF(ISBLANK(J1229),\"\",J1229)","v":""},null,null,"Name",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,{"$f":"L1239","v":0},{"$f":"M1239","v":0},{"$f":"N1239","v":0},{"$f":"L1246","v":0},{"$f":"M1246","v":0},{"$f":"N1246","v":0},{"$f":"L1245","v":0},{"$f":"M1245","v":0},{"$f":"N1245","v":0},{"$f":"Z1239","v":0},{"$f":"Z1246","v":0},{"$f":"Z1245","v":0}]
[null,null,null,null,null,null,null,null,"Earliest Start"]
[]
[null,null,null,null,null,null,null,null,"Direct Precedents"]
[null,null,null,null,null,null,null,null,"Precedent End Dates",{"$f":"IF(J1232<>\"\",INDEX(EndDates,MATCH(J1232,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP1232<>\"\",INDEX(EndDates,MATCH(AP1232,ActivityNames,0),1),\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Start Date",{"$f":"MAX(J1233:DE1233,J1230)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Duration",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1239=0,0.0001,INDEX(MatchedCorThetas,S1239,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1239=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1239,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1239,1))-1)))),IF(WasReset,0.5,V1239))","v":0.37},0.37,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1239<ThisMin,ThisMin,IF(W1239>ThisMax,ThisMax,W1239)))","v":0}]
[null,null,null,null,null,null,null,null,"Days Without Weather",{"$f":"IF(Z1239=\"Months\",X1239*DaysInMonth,IF(Z1239=\"Days\",X1239,X1239*DaysInYear))","v":0}]
[null,null,null,null,null,null,null,null,"Affected by Weather","Yes"]
[null,null,null,null,null,null,null,null,"Days With Weather",{"$f":"INDEX(wWeatherDuration,H1228,1)","v":0},null,"End Date",{"$f":"J1236+IF(J1241=\"Yes\",J1242,J1240)","v":"00:00:00"}]
[]
[null,null,null,null,null,null,null,null,null,"Natural Min","Min","P10","P50","P90","Max","Natural Max",null,"Random","Index of Cor Group","Theta","Correlated Random",null,"Distribution","Truncated Distribution",null,"Units"]
[null,null,null,null,null,null,null,null,"Spread Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1245=0,0.0001,INDEX(MatchedCorThetas,S1245,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1245=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1245,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1245,1))-1)))),IF(WasReset,0.5,V1245))","v":0.69},0.69,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1245<ThisMin,ThisMin,IF(W1245>ThisMax,ThisMax,W1245)))","v":0},null,null,{"$f":"LEFT(Z1245,2)","v":""},{"$f":"RIGHT(Z1245,1)","v":""}]
[null,null,null,null,null,null,null,null,"One-Time Cost",{"$f":"ThisP50-4*(ThisP50-ThisP10)/1.28155","v":0},{"$f":"ThisP10-ABS(ThisP10*(1-MinPercent))","v":0},null,null,null,{"$f":"ThisP90+ABS((ThisP90*(MaxPercent-1)))","v":0},{"$f":"ThisP50+4*(ThisP90-ThisP50)/1.28155","v":0},null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},null,{"$f":"IF(S1246=0,0.0001,INDEX(MatchedCorThetas,S1246,1))","v":1E-4},{"$f":"IF(InSimulation,IF(S1246=0,RANDBETWEEN(1,199)/200,-(1/ThisTheta)*LN(1+(ThisRandom*(EXP(-ThisTheta)-1))/(EXP(-ThisTheta*INDEX(DummyRandoms,S1246,1))-ThisRandom*(EXP(-ThisTheta*INDEX(DummyRandoms,S1246,1))-1)))),IF(WasReset,0.5,V1246))","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(ThisCorRandom<=0.1,(_xlfn.NORM.S.INV(ThisCorRandom)-Zzero)*(ThisP10-ThisNaturalMin)/(Zten-Zzero)+ThisNaturalMin,IF(ThisCorRandom<=0.5,(_xlfn.NORM.S.INV(ThisCorRandom)-Zten)*(ThisP50-ThisP10)/(Zfifty-Zten)+ThisP10,IF(ThisCorRandom<=0.9,(_xlfn.NORM.S.INV(ThisCorRandom)-Zfifty)*(ThisP90-ThisP50)/(Zninety-Zfifty)+ThisP50,(_xlfn.NORM.S.INV(ThisCorRandom)-Zninety)*(ThisNaturalMax-ThisP90)/(Zhundred-Zninety)+ThisP90))))","v":0},{"$f":"IF(ThisP10=ThisP90,ThisP50,IF(W1246<ThisMin,ThisMin,IF(W1246>ThisMax,ThisMax,W1246)))","v":0}]
[null,null,null,null,null,null,null,null,"Dollars",{"$f":"IF(AA1245=\"$M\",X1245*1000000,IF(AA1245=\"$K\",X1245*1000,X1245))*J1242/IF(AB1245=\"y\",1,IF(AB1245=\"r\",DaysInYear,DaysInMonth))+IF(Z1246=\"$MM\",X1246*1000000,IF(Z1246=\"$K\",X1246*1000,X1246))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Downside Drivers"]
[null,null,null,null,null,null,null,null,"Upside Drivers"]
[null,null,null,null,null,null,51]

{"sheet":"correlations","index":5,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,"Normal Inverse Calculations",null,null,null,null,null,null,null,null,"RhoTable","ThetaTable"]
[null,null,"Zzero",{"$f":"_xlfn.NORM.S.INV(E7)","v":-3.71901648545568},1E-4,null,null,null,null,null,null,null,null,-1,-37.424999999999997]
[null,null,"Zten",{"$f":"_xlfn.NORM.S.INV(E8)","v":-1.2815515655446006},0.1,null,null,null,null,null,null,null,null,-0.95,-18.2]
[null,null,"Zfifty",0,0.5,null,null,null,null,null,null,null,null,-0.9,-12.2]
[null,null,"Zninety",1.2815515655446006,0.9,null,null,null,null,null,null,null,null,-0.85,-9.6]
[null,null,"Zhundred",3.7190164854557084,0.99990000000000001,null,null,null,null,null,null,null,null,-0.8,-7.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.75,-6.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.7,-5.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.65,-5.0999999999999996]
[null,null,null,"DummyRandoms","DummyRandomsNames","EnteredCorFactors","CalculatedCorFactors",null,null,"MatchedCorThetas",null,null,null,-0.6,-4.5]
[null,null,null,{"$f":"IF(InSimulation,RANDBETWEEN(1,199)/200,0.5)","v":0.5},"Group A",0,{"$f":"SQRT(ABS(F16))*SIGN(F16)","v":0},{"$f":"MATCH(G16,RhoTable,1)","v":21},{"$f":"(G16-INDEX(RhoTable,H16,1))/0.05","v":0},{"$f":"IF(G16=1,$O$47,IF(G16=-1,$O$7,(INDEX(ThetaTable,H16+1,1)-INDEX(ThetaTable,H16,1))*I16+INDEX(ThetaTable,H16,1)))","v":1E-4},null,null,null,-0.55000000000000004,-3.9]
[null,null,null,0.5,"Group B",0,{"$f":"SQRT(ABS(F17))*SIGN(F17)","v":0},21,0,1E-4,null,null,null,-0.5,-3.4]
[null,null,null,0.5,"Group C",0,0,21,0,1E-4,null,null,null,-0.45,-3]
[null,null,null,0.5,"Group D",0,0,21,0,1E-4,null,null,null,-0.39999999999999902,-2.6]
[null,null,null,0.5,"Group E",0,0,21,0,1E-4,null,null,null,-0.34999999999999898,-2.2000000000000002]
[null,null,null,0.5,"Group F",0,0,21,0,1E-4,null,null,null,-0.29999999999999899,-1.9]
[null,null,null,0.5,"None",0,0,21,0,1E-4,null,null,null,-0.249999999999999,-1.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19999999999999901,-1.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.149999999999999,-0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9999999999999006E-2,-0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999998997E-2,-0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,1.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,2.2000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,2.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,3.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,3.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,5.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,5.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,6.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,7.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,9.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,18.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,37.424999999999997]

{"sheet":"dropdowns","index":6,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"InSimulation",null,"MinPercent","MaxPercent",null,"TimeUnitList",null,null,null,"YesNoList",null,null,"CriticalPath"]
[null,0,null,0.85,1.35,null,"Days",1,null,null,"Yes",null,null,{"$f":"INDEX(ActivityNames,MATCH(MAX(EndDates),EndDates,0),1)","v":""},null,0]
[null,null,null,null,null,null,"Months",30.44,"DaysInMonth",null,"No",null,null,{"$f":"INDEX(LatestPrecedent,MATCH(N4,ActivityNames,0),1)","v":{"$error":"#N/A"}},null,0.05]
[null,"WasReset",null,null,null,null,"Years",365.25,"DaysInYear",null,null,null,null,{"$error":"#N/A"},null,0.1]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.2]
[null,"WhereIsRibbon",null,null,null,null,"CostUnitList","SpreadCostUnitList",null,null,"ResultsUnits",null,null,{"$error":"#N/A"},null,0.25]
[null,705967080,null,null,null,null,"$","$/Day",null,null,"$",null,null,{"$error":"#N/A"},null,0.3]
[null,null,null,null,null,null,"$K","$/Month",null,null,"$ Thousand",null,null,{"$error":"#N/A"},null,0.35]
[null,null,null,null,null,null,"$MM","$/Year",null,null,"$ Million",null,null,{"$error":"#N/A"},null,0.4]
[null,null,null,null,null,null,null,"$K/Day",null,null,null,null,null,{"$error":"#N/A"},null,0.45]
[null,null,null,null,null,null,null,"$K/Month",null,null,null,null,null,{"$error":"#N/A"},null,0.5]
[null,null,null,null,null,null,null,"$K/Year",null,null,null,null,null,{"$error":"#N/A"},null,0.55000000000000004]
[null,null,null,null,null,null,null,"$MM/Day",null,null,null,null,null,{"$error":"#N/A"},null,0.6]
[null,null,null,null,null,null,null,"$MM/Month",null,null,null,null,null,{"$error":"#N/A"},null,0.65]
[null,null,null,null,null,null,null,"$MM/Year",null,null,null,null,null,{"$error":"#N/A"},null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,"mean"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LatestPrecedent,MATCH(N36,ActivityNames,0),1)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"Simulation Data","index":7,"n_rows":58,"n_cols":102,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[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,{"$f":"INDEX(MostInformation,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H10-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H11-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H12-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H13-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H14-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H15-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H16-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H17-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H18-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H19-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H20-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H21-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H22-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H23-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H24-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H25-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H26-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H27-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H28-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H29-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H30-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H31-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H32-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H33-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H34-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H35-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H36-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H37-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H38-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H39-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H40-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H42-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H43-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H44-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H45-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H46-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H47-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H48-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H49-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H50-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H51-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H52-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H53-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H54-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H55-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H56-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H57-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(MostInformation,($H58-1)*DataBlockRows+NameOffset,1)","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Total Cost","Completion Date",null,null,"Activity","On Critical Path?","Percent of Time on Critical Path","Ranked","Ordered Activity","Ordered Activity No Blank"]
[null,"TotalCost",null,null,"CostPercentiles","EndPercentiles",null,null,"ActivityNameList","IsOnCritical",null,null,null,"BarChartRange",null,null,"SimDataStartDates","SimDataEndDates","SimDataDurations","SimDataCosts",null,"MeanDurations","MeanCosts","InputDurP10","InputDurP50","InputDurP90","InputOneTimeP10","InputOneTimeP50","InputOneTimeP90","InputSpreadP10","InputSpreadP50","InputSpreadP90","InputDurationUnits","InputOneTimeUnits","InputSpreadUnits"]
[null,{"$f":"SUM(Costs)","v":0},null,0,458608.09329626051,"2019-07-21T11:36:21",null,1,{"$f":"INDEX(MostInformation,(H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"COUNTIF(CriticalPath,I9)","v":0},1,{"$f":"RANK(K9,$K$9:$K$58,0)+COUNTIF(K$9:K9,K9)-1","v":1},{"$f":"INDEX($I$9:$I$58,MATCH(H9,$L$9:$L$58,0),1)","v":0},{"$f":"IFERROR(IF(M9>0,M9,\".\"),\".\")","v":"."},{"$f":"IFERROR(IF(M9>0,INDEX($K$9:$K$58,MATCH(H9,$L$9:$L$58,0),1),0),0)","v":0},null,{"$f":"IF(INDEX(StartDates,(H9-1)*DataBlockRows+NameOffset,1)=\"\",0,INDEX(StartDates,(H9-1)*DataBlockRows+NameOffset,1))","v":"00:00:00"},{"$f":"INDEX(EndDates,(H9-1)*DataBlockRows+NameOffset,1)","v":"00:00:00"},{"$f":"IFERROR(R9-Q9,0)","v":0},{"$f":"INDEX(Costs,(H9-1)*DataBlockRows+NameOffset,1)","v":0},"2018-12-15",0,0,{"$f":"INDEX(DurationP10s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationP50s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationP90s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP10s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP50s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP90s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP10s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP50s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP90s,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationUnits,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeUnits,($H9-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadUnits,($H9-1)*DataBlockRows+NameOffset,1)","v":0}]
[null,null,null,0.05,458608.09329626051,"2019-07-21T11:36:21",null,2,0,0,1,{"$f":"RANK(K10,$K$9:$K$58,0)+COUNTIF(K$9:K10,K10)-1","v":2},{"$f":"INDEX($I$9:$I$58,MATCH(H10,$L$9:$L$58,0),1)","v":0},{"$f":"IFERROR(IF(M10>0,M10,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(M10>0,INDEX($K$9:$K$58,MATCH(H10,$L$9:$L$58,0),1),0),0)","v":0},null,"00:00:00","00:00:00",{"$f":"IFERROR(R10-Q10,0)","v":0},0,"2018-12-23T06:32:47",24.488696397645981,15000.002001466331,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ProjectEnd",null,0.1,458608.09329626051,"2019-07-21T11:36:21",null,3,0,0,1,{"$f":"RANK(K11,$K$9:$K$58,0)+COUNTIF(K$9:K11,K11)-1","v":3},0,{"$f":"IFERROR(IF(M11>0,M11,\"\"),\"\")","v":""},0,null,"00:00:00","00:00:00",0,0,"2018-12-15",8.2727683136035921,10197.133940483045,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MAX(EndDates)","v":"00:00:00"},null,0.15,458608.09329626051,"2019-07-21T11:36:21",null,4,0,0,1,{"$f":"RANK(K12,$K$9:$K$58,0)+COUNTIF(K$9:K12,K12)-1","v":4},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-01-16T18:16:31",8.6006972848772421,7020.7818467314064,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.2,458608.09329626051,"2019-07-21T11:36:21",null,5,0,0,0,{"$f":"RANK(K13,$K$9:$K$58,0)+COUNTIF(K$9:K13,K13)-1","v":10},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-01-16T18:16:31",5.0999999999985448,6620.0239491056745,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.25,458608.09329626051,"2019-07-21T11:36:21",null,6,0,0,0,{"$f":"RANK(K14,$K$9:$K$58,0)+COUNTIF(K$9:K14,K14)-1","v":11},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-01-25T08:41:31",15.825447861709108,69588.129257456909,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.3,458608.09329626051,"2019-07-21T11:36:21",null,7,0,0,0,{"$f":"RANK(K15,$K$9:$K$58,0)+COUNTIF(K$9:K15,K15)-1","v":12},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-02-10T04:30:09",5.4577200355197419,14134.263046500484,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.35,458608.09329626051,"2019-07-21T11:36:21",null,8,0,0,1,{"$f":"RANK(K16,$K$9:$K$58,0)+COUNTIF(K$9:K16,K16)-1","v":5},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-01-25T08:41:31",35.313046135546756,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.4,458608.09329626051,"2019-07-21T11:36:21",null,9,0,0,0,{"$f":"RANK(K17,$K$9:$K$58,0)+COUNTIF(K$9:K17,K17)-1","v":13},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-02-15T15:29:17",4.4859066785065806,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.45,458608.09329626051,"2019-07-21T11:36:21",null,10,0,0,0,{"$f":"RANK(K18,$K$9:$K$58,0)+COUNTIF(K$9:K18,K18)-1","v":14},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-02-15T15:29:17",4.529229580257379,10731.913093676003,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.5,458608.09329626051,"2019-07-21T11:36:21",null,11,0,0,1,{"$f":"RANK(K19,$K$9:$K$58,0)+COUNTIF(K$9:K19,K19)-1","v":6},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-03-01T16:12:18",81,193507.95994859393,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.55000000000000004,458608.09329626051,"2019-07-21T11:36:21",null,12,0,0,1,{"$f":"RANK(K20,$K$9:$K$58,0)+COUNTIF(K$9:K20,K20)-1","v":7},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-05-21T16:12:18",53.07910092666134,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.6,458608.09329626051,"2019-07-21T11:36:21",null,13,0,0,0,{"$f":"RANK(K21,$K$9:$K$58,0)+COUNTIF(K$9:K21,K21)-1","v":15},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-05-21T16:12:18",5.0999999999985448,6590.7799745499406,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.65,458608.09329626051,"2019-07-21T11:36:21",null,14,0,0,0,{"$f":"RANK(K22,$K$9:$K$58,0)+COUNTIF(K$9:K22,K22)-1","v":16},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-05-21T16:12:18",7.5273865023991675,30006.579444296804,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.7,458608.09329626051,"2019-07-21T11:36:21",null,15,0,0,0,{"$f":"RANK(K23,$K$9:$K$58,0)+COUNTIF(K$9:K23,K23)-1","v":17},0,"",0,null,"00:00:00","00:00:00",0,0,"2019-05-29T04:51:44",42.82242242796201,12978.158152150787,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.75,458608.09329626051,"2019-07-21T11:36:21",null,16,0,0,1,{"$f":"RANK(K24,$K$9:$K$58,0)+COUNTIF(K$9:K24,K24)-1","v":8},0,null,null,null,"00:00:00","00:00:00",0,0,"2019-07-13T18:06:12",6.7292643356195185,81714.59372274614,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.8,458608.09329626051,"2019-07-21T11:36:21",null,17,0,0,1,{"$f":"RANK(K25,$K$9:$K$58,0)+COUNTIF(K$9:K25,K25)-1","v":9},0,null,null,null,"00:00:00","00:00:00",0,0,"2019-07-20T11:36:21",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.85,458608.09329626051,"2019-07-21T11:36:21",null,18,0,0,0,{"$f":"RANK(K26,$K$9:$K$58,0)+COUNTIF(K$9:K26,K26)-1","v":18},0,null,null,null,"00:00:00","00:00:00",0,0,"2019-07-11T00:36:01",2.441099291354476,517.77491850307217,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.9,458608.09329626051,"2019-07-21T11:36:21",null,19,0,0,0,{"$f":"RANK(K27,$K$9:$K$58,0)+COUNTIF(K$9:K27,K27)-1","v":19},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0.95,458608.09329626051,"2019-07-21T11:36:21",null,20,0,0,0,{"$f":"RANK(K28,$K$9:$K$58,0)+COUNTIF(K$9:K28,K28)-1","v":20},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,458608.09329626051,"2019-07-21T11:36:21",null,21,0,0,0,{"$f":"RANK(K29,$K$9:$K$58,0)+COUNTIF(K$9:K29,K29)-1","v":21},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"mean",458608.09329626051,"2019-07-21T11:36:21",null,22,0,0,0,{"$f":"RANK(K30,$K$9:$K$58,0)+COUNTIF(K$9:K30,K30)-1","v":22},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CostMean","EndMean",null,23,0,0,0,{"$f":"RANK(K31,$K$9:$K$58,0)+COUNTIF(K$9:K31,K31)-1","v":23},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"(CostMean-INDEX(CostPercentiles,E33,1))/(INDEX(CostPercentiles,E33+1,1)-INDEX(CostPercentiles,E33,1))*0.05+INDEX($D$9:$D$29,E33,1)","v":{"$error":"#REF!"}},{"$f":"(EndMean-INDEX(EndPercentiles,F33,1))/(INDEX(EndPercentiles,F33+1,1)-INDEX(EndPercentiles,F33,1))*0.05+INDEX($D$9:$D$29,F33,1)","v":{"$error":"#REF!"}},null,24,0,0,0,{"$f":"RANK(K32,$K$9:$K$58,0)+COUNTIF(K$9:K32,K32)-1","v":24},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"MATCH(CostMean,CostPercentiles,1)","v":21},{"$f":"MATCH(EndMean,EndPercentiles,1)","v":21},null,25,0,0,0,{"$f":"RANK(K33,$K$9:$K$58,0)+COUNTIF(K$9:K33,K33)-1","v":25},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,26,0,0,0,{"$f":"RANK(K34,$K$9:$K$58,0)+COUNTIF(K$9:K34,K34)-1","v":26},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"For Probability Between Chart - Cost",null,null,null,27,0,0,0,{"$f":"RANK(K35,$K$9:$K$58,0)+COUNTIF(K$9:K35,K35)-1","v":27},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"cell value below chart",null,null,28,0,0,0,{"$f":"RANK(K36,$K$9:$K$58,0)+COUNTIF(K$9:K36,K36)-1","v":28},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"bracket label",{"$f":"IF(showcostbetween,E39-E38,#N/A)","v":{"$error":"#DIV/0!"}},{"$f":"E39-E38","v":{"$error":"#DIV/0!"}},true,"showcostbetween",29,0,0,0,{"$f":"RANK(K37,$K$9:$K$58,0)+COUNTIF(K$9:K37,K37)-1","v":29},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MAX(MIN(Results!J37*IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1)),Results!H37*IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1))),E9)","v":458608.09329626051},{"$f":"MIN(1,MAX(0,(D38-INDEX(CostPercentiles,F38,1))/(INDEX(CostPercentiles,F38+1,1)-INDEX(CostPercentiles,F38,1))*0.05+INDEX($D$9:$D$29,F38,1)))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(MIN(20,MATCH(D38,CostPercentiles,1)),1)","v":20},null,30,0,0,0,{"$f":"RANK(K38,$K$9:$K$58,0)+COUNTIF(K$9:K38,K38)-1","v":30},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MIN(MAX(Results!J37*IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1)),Results!H37*IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1))),E29)","v":458608.09329626051},{"$f":"MIN(1,MAX(0,(D39-INDEX(CostPercentiles,F39,1))/(INDEX(CostPercentiles,F39+1,1)-INDEX(CostPercentiles,F39,1))*0.05+INDEX($D$9:$D$29,F39,1)))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(MIN(20,MATCH(D39,CostPercentiles,1)),1)","v":20},null,31,0,0,0,{"$f":"RANK(K39,$K$9:$K$58,0)+COUNTIF(K$9:K39,K39)-1","v":31},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"x","y",null,null,32,0,0,0,{"$f":"RANK(K40,$K$9:$K$58,0)+COUNTIF(K$9:K40,K40)-1","v":32},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(showcostbetween,D38/IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1)),#N/A)","v":458.60809329626051},{"$f":"E38","v":{"$error":"#DIV/0!"}},null,null,33,{"$f":"INDEX(MostInformation,(H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"COUNTIF(CriticalPath,I41)","v":0},0,{"$f":"RANK(K41,$K$9:$K$58,0)+COUNTIF(K$9:K41,K41)-1","v":33},0,null,null,null,{"$f":"IF(INDEX(StartDates,(H41-1)*DataBlockRows+NameOffset,1)=\"\",0,INDEX(StartDates,(H41-1)*DataBlockRows+NameOffset,1))","v":"00:00:00"},{"$f":"INDEX(EndDates,(H41-1)*DataBlockRows+NameOffset,1)","v":"00:00:00"},0,{"$f":"INDEX(Costs,(H41-1)*DataBlockRows+NameOffset,1)","v":0},"00:00:00",0,0,{"$f":"INDEX(DurationP10s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationP50s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationP90s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP10s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP50s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeCostP90s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP10s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP50s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadCostP90s,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(DurationUnits,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(OneTimeUnits,($H41-1)*DataBlockRows+NameOffset,1)","v":0},{"$f":"INDEX(SpreadUnits,($H41-1)*DataBlockRows+NameOffset,1)","v":0}]
[null,null,null,{"$f":"IF(showcostbetween,(D39+(E23-E19))/IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1)),#N/A)","v":458.60809329626051},{"$f":"E38","v":{"$error":"#DIV/0!"}},null,null,34,0,0,0,{"$f":"RANK(K42,$K$9:$K$58,0)+COUNTIF(K$9:K42,K42)-1","v":34},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D42","v":458.60809329626051},{"$f":"E42+(E44-E42)/2","v":{"$error":"#DIV/0!"}},null,null,35,0,0,0,{"$f":"RANK(K43,$K$9:$K$58,0)+COUNTIF(K$9:K43,K43)-1","v":35},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D42","v":458.60809329626051},{"$f":"E39","v":{"$error":"#DIV/0!"}},null,null,36,0,0,0,{"$f":"RANK(K44,$K$9:$K$58,0)+COUNTIF(K$9:K44,K44)-1","v":36},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(showcostbetween,D39/IF(Results!C37=\"$ Million\",10^6,IF(Results!C37=\"$ Thousand\",10^3,1)),#N/A)","v":458.60809329626051},{"$f":"E39","v":{"$error":"#DIV/0!"}},null,null,37,0,0,0,{"$f":"RANK(K45,$K$9:$K$58,0)+COUNTIF(K$9:K45,K45)-1","v":37},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,38,0,0,0,{"$f":"RANK(K46,$K$9:$K$58,0)+COUNTIF(K$9:K46,K46)-1","v":38},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,39,0,0,0,{"$f":"RANK(K47,$K$9:$K$58,0)+COUNTIF(K$9:K47,K47)-1","v":39},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"For Probability Between Chart - Date",null,null,null,40,0,0,0,{"$f":"RANK(K48,$K$9:$K$58,0)+COUNTIF(K$9:K48,K48)-1","v":40},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"cell value below chart",null,null,41,0,0,0,{"$f":"RANK(K49,$K$9:$K$58,0)+COUNTIF(K$9:K49,K49)-1","v":41},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"bracket label",{"$f":"IF(showdatebetween,E52-E51,#N/A)","v":{"$error":"#N/A"}},{"$f":"E52-E51","v":{"$error":"#DIV/0!"}},false,"showdatebetween",42,0,0,0,{"$f":"RANK(K50,$K$9:$K$58,0)+COUNTIF(K$9:K50,K50)-1","v":42},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MAX(MIN(Results!H68,Results!J68),F9)","v":"2019-07-21T11:36:21"},{"$f":"MIN(1,MAX(0,(D51-INDEX(EndPercentiles,F51,1))/(INDEX(EndPercentiles,F51+1,1)-INDEX(EndPercentiles,F51,1))*0.05+INDEX($D$9:$D$29,F51,1)))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(MIN(20,MATCH(D51,EndPercentiles,1)),1)","v":20},null,43,0,0,0,{"$f":"RANK(K51,$K$9:$K$58,0)+COUNTIF(K$9:K51,K51)-1","v":43},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MIN(MAX(Results!H68,Results!J68),F29)","v":"00:00:00"},{"$f":"MIN(1,MAX(0,(D52-INDEX(EndPercentiles,F52,1))/(INDEX(EndPercentiles,F52+1,1)-INDEX(EndPercentiles,F52,1))*0.05+INDEX($D$9:$D$29,F52,1)))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(MIN(20,MATCH(D52,EndPercentiles,1)),1)","v":1},null,44,0,0,0,{"$f":"RANK(K52,$K$9:$K$58,0)+COUNTIF(K$9:K52,K52)-1","v":44},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"x","y",null,null,45,0,0,0,{"$f":"RANK(K53,$K$9:$K$58,0)+COUNTIF(K$9:K53,K53)-1","v":45},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(showdatebetween,D51,#N/A)","v":{"$error":"#N/A"}},{"$f":"E51","v":{"$error":"#DIV/0!"}},null,null,46,0,0,0,{"$f":"RANK(K54,$K$9:$K$58,0)+COUNTIF(K$9:K54,K54)-1","v":46},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(showdatebetween,(D52+(F23-F19)),#N/A)","v":{"$error":"#N/A"}},{"$f":"E51","v":{"$error":"#DIV/0!"}},null,null,47,0,0,0,{"$f":"RANK(K55,$K$9:$K$58,0)+COUNTIF(K$9:K55,K55)-1","v":47},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D55","v":{"$error":"#N/A"}},{"$f":"E55+(E57-E55)/2","v":{"$error":"#DIV/0!"}},null,null,48,0,0,0,{"$f":"RANK(K56,$K$9:$K$58,0)+COUNTIF(K$9:K56,K56)-1","v":48},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D55","v":{"$error":"#N/A"}},{"$f":"E52","v":{"$error":"#DIV/0!"}},null,null,49,0,0,0,{"$f":"RANK(K57,$K$9:$K$58,0)+COUNTIF(K$9:K57,K57)-1","v":49},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(showdatebetween,D52,#N/A)","v":{"$error":"#N/A"}},{"$f":"E52","v":{"$error":"#DIV/0!"}},null,null,50,0,0,0,{"$f":"RANK(K58,$K$9:$K$58,0)+COUNTIF(K$9:K58,K58)-1","v":50},0,null,null,null,"00:00:00","00:00:00",0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0]