{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["RunSimul","MCS","SSP","PERT","HelpFunc","PDFPlot"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":8,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RunSimul","index":0,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["pRisk"]
[]
["Parameter","Value"]
["Number of simulations",3000]
["Cell to analyse",{"$f":"RndNormal(RAND(),0,1)","v":-0.22859139192270483}]
["Plot","cdf"]
["Result: Mean",5.5710909405092629E-2,null,null,null,null,null,null,{"$f":"cdfgamma(5,2,0.2)","v":0.26424111765711522}]
["Result: SD",1.0027840445353149]
["Result: Min",-3.0892815589904785]
["Result: Max",3.5747940540313721,null,null,null,null,null,null,{"$f":"_xlfn.GAMMA.DIST(5,2,5,TRUE)","v":0.26424111765711522}]

{"sheet":"MCS","index":1,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["Activity","L","M","H","Start","Duration","End",null,"Formulas, Start"]
[null,null,null,null,null,null,null,null,{"$f":"showformula(E2)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"showformula(E3)","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"showformula(E67)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"showformula(E68)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"showformula(E69)","v":""}]

{"sheet":"SSP","index":2,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Activity","L","M","H","mi","si2","EiF","ViF",null,"Formula ViF"]
[null,null,null,null,{"$f":"(B2+4*C2+D2)/6","v":0},{"$f":"((E2-B2)*(D2-E2)/7)","v":0},null,null,null,{"$f":"showformula(H2)","v":""}]
[null,null,null,null,0,0,null,null,null,{"$f":"showformula(H3)","v":""}]
[null,null,null,null,0,0,null,null,null,""]
[null,null,null,null,0,0,null,null,null,""]
[null,null,null,null,0,0,null,null,null,""]
[null,null,null,null,0,0,null,null,null,""]
[null,null,null,null,{"$f":"(B8+4*C8+D8)/6","v":0},{"$f":"((E8-B8)*(D8-E8)/7)","v":0},null,null,null,""]
[null,null,null,null,{"$f":"(B9+4*C9+D9)/6","v":0},{"$f":"((E9-B9)*(D9-E9)/7)","v":0},null,null,null,""]
[null,null,null,null,{"$f":"(B10+4*C10+D10)/6","v":0},{"$f":"((E10-B10)*(D10-E10)/7)","v":0},null,null,null,""]
[null,null,null,null,{"$f":"(B11+4*C11+D11)/6","v":0},{"$f":"((E11-B11)*(D11-E11)/7)","v":0},null,null,null,""]
[]
[null,null,null,null,null,null,"E(Final)=",{"$f":"G11","v":0}]
[null,null,null,null,null,null,"SD(Final)=",{"$f":"SQRT(H11)","v":0}]
[]
["Specification for Succesive Schedue Planning"]

{"sheet":"PERT","index":3,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Activity","L","M","H","mi","si2","In crit. Path","E","V"]
[null,null,null,null,{"$f":"(B2+4*C2+D2)/6","v":0},{"$f":"((E2-B2)*(D2-E2)/7)","v":0},null,{"$f":"E2*G2","v":0},{"$f":"F2*G2","v":0}]
[null,null,null,null,{"$f":"(B3+4*C3+D3)/6","v":0},{"$f":"((E3-B3)*(D3-E3)/7)","v":0},null,0,{"$f":"F3*G3","v":0}]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0]
[]
[]
[]
[null,null,null,null,null,null,"Sum",{"$f":"SUM(H2:H13)","v":0},{"$f":"SUM(I2:I13)","v":0},{"$f":"SQRT(I14)","v":0}]

{"sheet":"HelpFunc","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PDFPlot","index":5,"n_rows":104,"n_cols":2,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
["x","Cumulative distribution function"]
[-3.4282004833221436,0]
[-3.4282004833221436,0]
[-3.3652548789978027,0]
[-3.3023090362548828,0]
[-3.239363431930542,0]
[-3.1764175891876221,0]
[-3.1134719848632813,3.3333332976326346E-4]
[-3.0505261421203613,3.3333332976326346E-4]
[-2.9875805377960205,3.3333332976326346E-4]
[-2.9246346950531006,9.9999993108212948E-4]
[-2.8616890907287598,9.9999993108212948E-4]
[-2.7987432479858398,1.999999862164259E-3]
[-2.735797643661499,2.3333332501351833E-3]
[-2.6728518009185791,3.3333331812173128E-3]
[-2.6099061965942383,4.6666665002703667E-3]
[-2.5469603538513184,5.3333332762122154E-3]
[-2.4840147495269775,6.0000000521540642E-3]
[-2.4210689067840576,7.0000002160668373E-3]
[-2.3581233024597168,9.6666673198342323E-3]
[-2.2951774597167969,1.1666667647659779E-2]
[-2.2322318553924561,1.33333345875144E-2]
[-2.1692862510681152,1.6333334147930145E-2]
[-2.1063404083251953,1.8333334475755692E-2]
[-2.0433948040008545,2.1333334967494011E-2]
[-1.9804489612579346,2.5333335623145103E-2]
[-1.9175032377243042,2.8000002726912498E-2]
[-1.8545575141906738,3.2666668295860291E-2]
[-1.7916117906570435,3.6333333700895309E-2]
[-1.7286660671234131,4.1666667908430099E-2]
[-1.6657203435897827,4.5333333313465118E-2]
[-1.6027746200561523,5.1666665822267532E-2]
[-1.5398290157318115,6.0666665434837341E-2]
[-1.4768832921981812,6.9666668772697449E-2]
[-1.4139375686645508,7.8666672110557556E-2]
[-1.3509918451309204,8.7666675448417664E-2]
[-1.28804612159729,9.7666673362255096E-2]
[-1.2251003980636597,0.10866667330265045]
[-1.1621546745300293,0.12166667729616165]
[-1.0992089509963989,0.13200001418590546]
[-1.0362632274627686,0.1470000147819519]
[-0.97331750392913818,0.15700002014636993]
[-0.91037178039550781,0.1743333488702774]
[-0.84742605686187744,0.19100001454353333]
[-0.78448033332824707,0.20400001108646393]
[-0.7215346097946167,0.22800001502037048]
[-0.65858888626098633,0.24933335185050964]
[-0.59564316272735596,0.26733335852622986]
[-0.53269749879837036,0.28566670417785645]
[-0.4697517454624176,0.30466669797897339]
[-0.40680605173110962,0.33033335208892822]
[-0.34386032819747925,0.36000001430511475]
[-0.28091460466384888,0.38400000333786011]
[-0.21796888113021851,0.40566667914390564]
[-0.15502317249774933,0.42599999904632568]
[-9.2077448964118958E-2,0.45033332705497742]
[-2.9131734743714333E-2,0.468666672706604]
[3.3813983201980591E-2,0.4960000216960907]
[9.6759699285030365E-2,0.52066671848297119]
[0.15970541536808014,0.55000007152557373]
[0.22265113890171051,0.57600009441375732]
[0.28559684753417969,0.60300010442733765]
[0.34854257106781006,0.62966674566268921]
[0.41148829460144043,0.65233343839645386]
[0.4744340181350708,0.67633342742919922]
[0.53737974166870117,0.69666677713394165]
[0.60032546520233154,0.71966677904129028]
[0.66327118873596191,0.7430000901222229]
[0.72621685266494751,0.7613334059715271]
[0.78916257619857788,0.7796667218208313]
[0.85210829973220825,0.79700005054473877]
[0.91505402326583862,0.81566673517227173]
[0.97799974679946899,0.83066672086715698]
[1.0409454107284546,0.84700006246566772]
[1.103891134262085,0.86233341693878174]
[1.1668368577957153,0.87500005960464478]
[1.2297825813293457,0.88800007104873657]
[1.2927283048629761,0.89633339643478394]
[1.3556740283966064,0.90666675567626953]
[1.4186197519302368,0.91400009393692017]
[1.4815654754638672,0.924000084400177]
[1.5445111989974976,0.9370000958442688]
[1.6074569225311279,0.94533342123031616]
[1.6704026460647583,0.95300006866455078]
[1.7333483695983887,0.9580000638961792]
[1.796294093132019,0.96366673707962036]
[1.8592398166656494,0.96933341026306152]
[1.9221855401992798,0.97133338451385498]
[1.9851312637329102,0.97433340549468994]
[2.048076868057251,0.97766673564910889]
[2.1110227108001709,0.98200005292892456]
[2.1739683151245117,0.98433339595794678]
[2.2369141578674316,0.98700004816055298]
[2.2998597621917725,0.99000006914138794]
[2.3628056049346924,0.99100005626678467]
[2.4257512092590332,0.99166673421859741]
[2.4886970520019531,0.99233341217041016]
[2.5516426563262939,0.99366676807403564]
[2.6145884990692139,0.99466675519943237]
[2.6775341033935547,0.99533343315124512]
[2.7404799461364746,0.9956667423248291]
[2.8034255504608154,0.99600005149841309]
[2.8663711547851563,0.99600005149841309]
[4.1252856254577637,0.99600005149841309]