{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Index","M|M|s","M|M|s|K","M|M|s|N","M|G|1","M|D|1","M|E|1","Non-preemptive priorities","Preemptive priorities","Module1"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":9,"reason":"part_missing"}],"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":"1904"}

{"sheet":"Index","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"M/M/s"]
[null,null,"M/M/s/K (finite capacity)"]
[null,null,"M/M/s/U (finite population)"]
[null,null,"M/G/1"]
[null,null,"M/D/1"]
[null,null,"M/Ek/1"]
[null,null,"M/M/s with non-preemptive priorities"]
[null,null,"M/M/1 with preemptive priorities"]

{"sheet":"M|M|s","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["M/M/s"]
[]
[]
[null,"l =",100,"Avg. frequency of arrivals",null,"N =",{"$f":"IF(G10<1,G5+C4/C5,NA())","v":1.7398636778863046}]
[null,"m =",60,"Avg. frequency of completions",null,"Nq =",{"$f":"IF(G10<1,C4*C5*((C4/C5)^C6)/(FACT(C6-1)*(C6*C5-C4)^2/G12),NA())","v":7.319701121963787E-2}]
[null,"s =",4,"Number of servers"]
[null,null,null,null,null,"T =",{"$f":"IF(G10<1,G4/C4,NA())","v":1.7398636778863046E-2}]
[null,"Prob(T > t) =",{"$f":"IF((C6-1-C4/C5)=0,EXP(-C5*C9)*(1+G12*((C4/C5)^C6)/(FACT(C6)*(1-G10))*C5*C9),EXP(-C5*C9)*(1+G12*((C4/C5)^C6)/(FACT(C6)*(1-G10))*(1-EXP(-C5*C9*(C6-1-C4/C5)))/(C6-1-C4/C5)))","v":9.4295087000655966E-27},null,null,"Tq =",{"$f":"IF(G10<1,G5/C4,NA())","v":7.3197011219637868E-4}]
[null,"for  t =",1,null,{"$f":"IF(G10>=1,\"Model invalid because:\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(G10>=1,\"   r   >=   1\",\"\")","v":""},"r =",{"$f":"C4/(C6*C5)","v":0.41666666666666669}]
[null,"Prob(Tq > t) =",{"$f":"(1-SUM(OFFSET(G12,0,0,C6,1)))*EXP(-C6*C5*(1-G10)*C12)","v":0.1024758157074932}]
[0,"for  t =",0,null,null,"P0 =",{"$f":"IF(G10<1,1/(sumxpf(C4/C5,0,C6-1)+((C4/C5)^C6)/(FACT(C6)*(1-C4/(C6*C5)))),NA())","v":0.1859321200196753}]
[1,null,null,null,null,"P1 =",{"$f":"IF(G10<1,IF($C$6=1,(1-$G$10)*$G$10^ROW(G1),IF($C$6>=ROW(G1),(($C$4/$C$5)^ROW(G1))*$G$12/FACT(ROW(G1)),(($C$4/$C$5)^ROW(G1))*$G$12/(FACT($C$6)*($C$6^(ROW(G1)-$C$6))))),NA())","v":0.30988686669945886}]
[2,null,null,null,null,"P2 =",0.2582390555828824]
[3,null,null,null,null,"P3 =",0.14346614199049024]
[4,null,null,null,null,"P4 =",5.9777559162704268E-2]
[5,null,null,null,null,"P5 =",2.4907316317793443E-2]
[6,null,null,null,null,"P6 =",1.037804846574727E-2]
[7,null,null,null,null,"P7 =",4.3241868607280286E-3]
[8,null,null,null,null,"P8 =",1.8017445253033458E-3]
[9,null,null,null,null,"P9 =",7.5072688554306082E-4]
[10,null,null,null,null,"P10 =",3.1280286897627537E-4]
[11,null,null,null,null,"P11 =",1.3033452874011475E-4]
[12,null,null,null,null,"P12 =",5.4306053641714481E-5]
[13,null,null,null,null,"P13 =",2.2627522350714368E-5]
[14,null,null,null,null,"P14 =",9.4281343127976547E-6]
[15,null,null,null,null,"P15 =",3.9283892969990233E-6]
[16,null,null,null,null,"P16 =",1.636828873749593E-6]
[17,null,null,null,null,"P17 =",6.8201203072899712E-7]
[18,null,null,null,null,"P18 =",2.8417167947041551E-7]
[19,null,null,null,null,"P19 =",1.1840486644600648E-7]
[20,null,null,null,null,"P20 =",4.9335361019169365E-8]
[21,null,null,null,null,"P21 =",2.0556400424653901E-8]
[22,null,null,null,null,"P22 =",8.5651668436057949E-9]
[23,null,null,null,null,"P23 =",3.5688195181690808E-9]
[24,null,null,null,null,"P24 =",1.4870081325704505E-9]
[25,null,null,null,null,"P25 =",6.1958672190435443E-10]

{"sheet":"M|M|s|K","index":2,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["M/M/s/K  (finite capacity)"]
[]
[]
[null,"l =",10,"Avg. frequency of arrivals",null,"N =",{"$f":"sumnarray(G12:G37,0,MIN(C6,C7)-1,0)+G5+MIN(C6,C7)*(1-sumarray(G12:G37,0,MIN(C6,C7)-1))","v":0.47933884297520657}]
[null,"m =",30,"Avg. frequency of completions",null,"Nq =",{"$f":"IF(G10=1,sumnarray(G12:G37,C6,C7,C6),G12*((C4/C5)^MIN(C6,C7))*G10/(FACT(MIN(C6,C7))*(1-G10)^2)*(1-(G10^(C7-MIN(C6,C7)))-(C7-MIN(C6,C7))*(G10^(C7-MIN(C6,C7)))*(1-G10)))","v":0.14876033057851235}]
[null,"s =",1,"Number of servers"]
[null,"K =",4,"Max. number of users (capacity)",null,"T =",{"$f":"G4/(C4*(1-(((C4/C5)^C7)/(FACT(MIN(C6,C7))*MIN(C6,C7)^(C7-MIN(C6,C7)))*G12)))","v":4.8333333333333325E-2}]
[null,null,null,null,null,"Tq =",{"$f":"G5/(C4*(1-(((C4/C5)^C7)/(FACT(MIN(C6,C7))*MIN(C6,C7)^(C7-MIN(C6,C7)))*G12)))","v":1.4999999999999994E-2}]
[]
[null,null,null,null,null,"r =",{"$f":"C4/(MIN(C6,C7)*C5)","v":0.33333333333333331}]
[]
[null,null,null,null,null,"P0 =",{"$f":"IF(C7>=C6+1,1/(1+(sumxpf(C4/C5,1,C6)+((C4/C5)^C6)/FACT(C6)*sumxp(C4/(C6*C5),C6+1,C7))),1/(1+sumxpf(C4/C5,1,MIN(C6,C7))))","v":0.66942148760330578}]
[null,null,null,null,null,"P1 =",{"$f":"IF(ROW(G1)>$C$7,0,IF(ROW(G1)>=MIN($C$6,$C$7),(($C$4/$C$5)^ROW(G1))/(FACT(MIN($C$6,$C$7))*(MIN($C$6,$C$7)^(ROW(G1)-MIN($C$6,$C$7))))*$G$12,(($C$4/$C$5)^ROW(G1))/FACT(ROW(G1))*$G$12))","v":0.22314049586776857}]
[null,null,null,null,null,"P2 =",{"$f":"IF(ROW(G2)>$C$7,0,IF(ROW(G2)>=MIN($C$6,$C$7),(($C$4/$C$5)^ROW(G2))/(FACT(MIN($C$6,$C$7))*(MIN($C$6,$C$7)^(ROW(G2)-MIN($C$6,$C$7))))*$G$12,(($C$4/$C$5)^ROW(G2))/FACT(ROW(G2))*$G$12))","v":7.4380165289256187E-2}]
[null,null,null,null,null,"P3 =",2.4793388429752063E-2]
[null,null,null,null,null,"P4 =",8.2644628099173556E-3]
[null,null,null,null,null,"P5 =",0]
[null,null,null,null,null,"P6 =",0]
[null,null,null,null,null,"P7 =",0]
[null,null,null,null,null,"P8 =",0]
[null,null,null,null,null,"P9 =",0]
[null,null,null,null,null,"P10 =",0]
[null,null,null,null,null,"P11 =",0]
[null,null,null,null,null,"P12 =",0]
[null,null,null,null,null,"P13 =",0]
[null,null,null,null,null,"P14 =",0]
[null,null,null,null,null,"P15 =",0]
[null,null,null,null,null,"P16 =",0]
[null,null,null,null,null,"P17 =",0]
[null,null,null,null,null,"P18 =",0]
[null,null,null,null,null,"P19 =",0]
[null,null,null,null,null,"P20 =",0]
[null,null,null,null,null,"P21 =",0]
[null,null,null,null,null,"P22 =",0]
[null,null,null,null,null,"P23 =",0]
[null,null,null,null,null,"P24 =",0]
[null,null,null,null,null,"P25 =",0]

{"sheet":"M|M|s|N","index":3,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["M/M/s/N  (finite population)"]
[]
[]
[null,"l =",0.2,"Avg. frequency of arrivals",null,"N =",{"$f":"sumnarray(G13:G38,0,MIN(C6,C7)-1,0)+G5+MIN(C6,C7)*(1-sumarray(G13:G38,0,MIN(C6,C7)-1))","v":1.4243391066545126}]
[null,"m =",1,"Avg. frequency of completions",null,"Nq =",{"$f":"sumnarray(G13:G38,MIN(C6,C7),C7,MIN(C6,C7))","v":0.70920692798541485}]
[null,"s =",1,"Number of servers"]
[null,"U =",5,"Size of the population",null,"T =",{"$f":"G4/(C4*(C7-G4))","v":1.9917144678138947}]
[null,null,null,null,null,"Tq =",{"$f":"G5/(C4*(C7-G4))","v":0.99171446781389438}]
[]
[null,null,null,null,null,"r =",{"$f":"C4*C7/(C6*C5)","v":1}]
[null,null,null,null,null,"l-bar =",{"$f":"C4*(C7-G4)","v":0.71513217866909751},"WRONG",{"$f":"G11/(C6*C5)","v":0.71513217866909751},"RIGHT"]
[]
[0,null,null,null,null,"P0 =",{"$f":"1/(finitepop(C4/C5,MIN(C6,C7),C7))","v":0.28486782133090244}]
[1,null,null,null,null,"P1 =",{"$f":"IF(ROW(G1)<=MIN($C$6,$C$7),FACT($C$7)*(($C$4/$C$5)^ROW(G1))*$G$13/(FACT($C$7-ROW(G1))*FACT(ROW(G1))),IF(ROW(G1)<=$C$7,FACT($C$7)*(($C$4/$C$5)^ROW(G1))*$G$13/(FACT($C$7-ROW(G1))*FACT($C$6)*($C$6^(ROW(G1)-$C$6))),0))","v":0.28486782133090244}]
[2,null,null,null,null,"P2 =",{"$f":"IF(ROW(G2)<=MIN($C$6,$C$7),FACT($C$7)*(($C$4/$C$5)^ROW(G2))*$G$13/(FACT($C$7-ROW(G2))*FACT(ROW(G2))),IF(ROW(G2)<=$C$7,FACT($C$7)*(($C$4/$C$5)^ROW(G2))*$G$13/(FACT($C$7-ROW(G2))*FACT($C$6)*($C$6^(ROW(G2)-$C$6))),0))","v":0.22789425706472199}]
[3,null,null,null,null,"P3 =",0.13673655423883319]
[4,null,null,null,null,"P4 =",5.469462169553329E-2]
[5,null,null,null,null,"P5 =",1.093892433910666E-2]
[6,null,null,null,null,"P6 =",0]
[7,null,null,null,null,"P7 =",0]
[8,null,null,null,null,"P8 =",0]
[9,null,null,null,null,"P9 =",0]
[10,null,null,null,null,"P10 =",0]
[11,null,null,null,null,"P11 =",0]
[12,null,null,null,null,"P12 =",0]
[13,null,null,null,null,"P13 =",0]
[14,null,null,null,null,"P14 =",0]
[15,null,null,null,null,"P15 =",0]
[16,null,null,null,null,"P16 =",0]
[17,null,null,null,null,"P17 =",0]
[18,null,null,null,null,"P18 =",0]
[19,null,null,null,null,"P19 =",0]
[20,null,null,null,null,"P20 =",0]
[21,null,null,null,null,"P21 =",0]
[22,null,null,null,null,"P22 =",0]
[23,null,null,null,null,"P23 =",0]
[24,null,null,null,null,"P24 =",0]
[25,null,null,null,null,"P25 =",0]

{"sheet":"M|G|1","index":4,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["M/G/1"]
[]
[null,null,"Data",null,null,"Results"]
[null,"l =",3,"Avg. frequency of arrivals",null,"N =",{"$f":"IF(G10<1,G5+C4*C5,NA())","v":1.1625000000000003}]
[null,"1/m =",0.2,"Avg. service time",null,"Nq =",{"$f":"IF(G10<1,((C4^2)*(C6^2)+(G10^2))/(2*(1-G10)),NA())","v":0.56250000000000022}]
[null,"s =",0.1,"Standard deviation of service time"]
[null,"s =",1,"Number of servers",null,"T =",{"$f":"IF(G10<1,G4/C4,NA())","v":0.38750000000000012}]
[null,null,null,null,null,"Tq =",{"$f":"IF(G10<1,G5/C4,NA())","v":0.18750000000000008}]
[]
[null,null,null,{"$f":"IF(G10>=1,\"Model invalid because:\",\"\")","v":""},null,"r =",{"$f":"C4*C5","v":0.60000000000000009}]
[null,null,null,{"$f":"IF(G10>=1,\"   r   >=   1\",\"\")","v":""}]
[null,null,null,null,null,"P0 =",{"$f":"IF(G10<1,1-G10,NA())","v":0.39999999999999991}]

{"sheet":"M|D|1","index":5,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["M/D/1"]
[]
[null,null,"Data",null,null,"Results"]
[null,"l =",20,"Avg. frequency of arrivals",null,"N=",{"$f":"IF(G10<1,G5+C4/C5,NA())","v":1.333333333333333}]
[null,"m =",30,"Avg. frequency of completions",null,"Nq =",{"$f":"IF(G10<1,(G10^2)/(2*(1-G10)),NA())","v":0.66666666666666652}]
[null,"s =",1,"Number of servers"]
[null,null,null,null,null,"T =",{"$f":"IF(G10<1,G4/C4,NA())","v":6.6666666666666652E-2}]
[null,null,null,null,null,"Tq =",{"$f":"IF(G10<1,G5/C4,NA())","v":3.3333333333333326E-2}]
[]
[null,null,null,{"$f":"IF(G10>=1,\"Model invalid because:\",\"\")","v":""},null,"r =",{"$f":"C4/C5","v":0.66666666666666663}]
[null,null,null,{"$f":"IF(G10>=1,\"   r   >=   1\",\"\")","v":""}]
[null,null,null,null,null,"P0 =",{"$f":"IF(G10<1,1-G10,NA())","v":0.33333333333333337}]

{"sheet":"M|E|1","index":6,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["M/Ek/1"]
[]
[null,null,"Data",null,null,"Results"]
[null,"l =",1,"Avg. frequency of arrivals",null,"N =",{"$f":"IF(G10<1,G5+C4/C5,NA())","v":1}]
[null,"m =",2,"Avg. frequency of completions",null,"Nq =",{"$f":"IF(G10<1,(C6+1)/(2*C6)*(G10^2)/(1-G10),NA())","v":0.5}]
[null,"k =",1,"Shape parameter"]
[null,"s =",1,"Number of servers",null,"T =",{"$f":"IF(G10<1,G4/C4,NA())","v":1}]
[null,null,null,null,null,"Tq =",{"$f":"IF(G10<1,G5/C4,NA())","v":0.5}]
[]
[null,null,null,{"$f":"IF(G10>=1,\"Model invalid because:\",\"\")","v":""},null,"r =",{"$f":"C4/C5","v":0.5}]
[null,null,null,{"$f":"IF(G10>=1,\"   r   >=   1\",\"\")","v":""}]
[null,null,null,null,null,"P0 =",{"$f":"IF(G10<1,1-G10,NA())","v":0.5}]

{"sheet":"Non-preemptive priorities","index":7,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["M/M/s with non-preemptive priorities"]
[]
[]
[null,"Nc =",3,"N. of priority classes"]
[null,"m =",3,"Avg. freq. of completions"]
[null,"s =",2,"Number of servers"]
[]
[]
[null,null,"li","N","Nq","T","Tq"]
[null,{"$f":"IF($C$4>=1,\"Priority Class 1\",\"\")","v":"Priority Class 1"},0.2,{"$f":"IF(C4>=1,F10*C10,\"\")","v":7.2413793103448282E-2},{"$f":"IF(C4>=1,G10*C10,\"\")","v":5.7471264367816135E-3},{"$f":"IF(C4>=1,1/((FACT(C6)*((C5*C6)-C15)/((C15/C5)^C6)*sumxpf(C15/C5,0,C6-1)+C5*C6)*(1-C10/(C5*C6)))+1/C5,\"\")","v":0.36206896551724138},{"$f":"IF(C4>=1,F10-1/C5,\"\")","v":2.8735632183908066E-2}]
[null,{"$f":"IF($C$4>=2,\"Priority Class 2\",\"\")","v":"Priority Class 2"},0.6,{"$f":"IF(C4>=2,F11*C11,\"\")","v":0.21989389920424401},{"$f":"IF(C4>=2,G11*C11,\"\")","v":1.9893899204244024E-2},{"$f":"IF(C4>=2,1/((FACT(C6)*((C5*C6)-C15)/((C15/C5)^C6)*sumxpf(C15/C5,0,C6-1)+C5*C6)*(1-C10/(C5*C6))*(1-SUM(C10:C11)/(C5*C6)))+1/C5,\"\")","v":0.36648983200707336},{"$f":"IF(C4>=2,F11-1/C5,\"\")","v":3.3156498673740042E-2}]
[null,{"$f":"IF($C$4>=3,\"Priority Class 3\",\"\")","v":"Priority Class 3"},1.2,{"$f":"IF(C4>=3,F12*C12,\"\")","v":0.45769230769230762},{"$f":"IF(C4>=3,G12*C12,\"\")","v":5.7692307692307682E-2},{"$f":"IF(C4>=3,1/((FACT(C6)*((C5*C6)-C15)/((C15/C5)^C6)*sumxpf(C15/C5,0,C6-1)+C5*C6)*(1-SUM(C10:C11)/(C5*C6))*(1-SUM(C10:C12)/(C5*C6)))+1/C5,\"\")","v":0.38141025641025639},{"$f":"IF(C4>=3,F12-1/C5,\"\")","v":4.8076923076923073E-2}]
[null,{"$f":"IF($C$4>=4,\"Priority Class 4\",\"\")","v":""},null,{"$f":"IF(C4>=4,F13*C13,\"\")","v":""},{"$f":"IF(C4>=4,G13*C13,\"\")","v":""},{"$f":"IF(C4>=4,1/((FACT(C6)*((C5*C6)-C15)/((C15/C5)^C6)*sumxpf(C15/C5,0,C6-1)+C5*C6)*(1-SUM(C10:C12)/(C5*C6))*(1-SUM(C10:C13)/(C5*C6)))+1/C5,\"\")","v":""},{"$f":"IF(C4>=4,F13-1/C5,\"\")","v":""}]
[null,{"$f":"IF($C$4>=5,\"Priority Class 5\",\"\")","v":""},null,{"$f":"IF(C4>=5,F14*C14,\"\")","v":""},{"$f":"IF(C4>=5,G14*C14,\"\")","v":""},{"$f":"IF(C4>=5,1/((FACT(C6)*((C5*C6)-C15)/((C15/C5)^C6)*sumxpf(C15/C5,0,C6-1)+C5*C6)*(1-SUM(C10:C13)/(C5*C6))*(1-SUM(C10:C14)/(C5*C6)))+1/C5,\"\")","v":""},{"$f":"IF(C4>=5,F14-1/C5,\"\")","v":""}]
[null,"l =",{"$f":"C16*C5*C6","v":2}]
[null,"r =",{"$f":"IF(C4=1,C10/(C6*C5),IF(C4=2,SUM(C10:C11)/(C5*C6),IF(C4=3,SUM(C10:C12)/(C6*C5),IF(C4=4,SUM(C10:C13)/(C5*C6),IF(C4=5,SUM(C10:C14)/(C5*C6))))))","v":0.33333333333333331},null,{"$f":"IF(C16>=1,\"Model invalid because:\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(C16>=1,\"   r   >=   1\",\"\")","v":""}]

{"sheet":"Preemptive priorities","index":8,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["M/M/1 with preemptive priorities"]
[]
[]
[null,"Nc =",3,"N. of priority classes"]
[null,"m =",3,"Avg. freq. of completions"]
[null,"s =",1,"Number of servers"]
[]
[]
[null,null,"li","N","Nq","T","Tq"]
[null,{"$f":"IF($C$4>=1,\"Priority Class 1\",\"\")","v":"Priority Class 1"},0.2,{"$f":"IF(C4>=1,F10*C10,\"\")","v":7.1428571428571425E-2},{"$f":"IF(C4>=1,G10*C10,\"\")","v":4.7619047619047563E-3},{"$f":"IF(C4>=1,1/C5/(1-C10/C5),\"\")","v":0.3571428571428571},{"$f":"IF(C4>=1,F10-1/C5,\"\")","v":2.380952380952378E-2},{"$f":"(1-C10/(C5*C6))","v":0.93333333333333335}]
[null,{"$f":"IF($C$4>=2,\"Priority Class 2\",\"\")","v":"Priority Class 2"},0.6,{"$f":"IF(C4>=2,F11*C11,\"\")","v":0.29220779220779214},{"$f":"IF(C4>=2,G11*C11,\"\")","v":9.2207792207792183E-2},{"$f":"IF(C4>=2,1/C5/((1-C10/C5)*(1-SUM(C10:C11)/C5)),\"\")","v":0.48701298701298695},{"$f":"IF(C4>=2,F11-1/C5,\"\")","v":0.15367965367965364},{"$f":"(1-SUM(C10:C11)/(C5*C6))","v":0.73333333333333339}]
[null,{"$f":"IF($C$4>=3,\"Priority Class 3\",\"\")","v":"Priority Class 3"},1.2,{"$f":"IF(C4>=3,F12*C12,\"\")","v":1.636363636363636},{"$f":"IF(C4>=3,G12*C12,\"\")","v":1.2363636363636361},{"$f":"IF(C4>=3,1/C5/((1-SUM(C10:C11)/C5)*(1-SUM(C10:C12)/C5)),\"\")","v":1.3636363636363633},{"$f":"IF(C4>=3,F12-1/C5,\"\")","v":1.0303030303030301},{"$f":"(1-SUM(C10:C12)/(C5*C6))","v":0.33333333333333337}]
[null,{"$f":"IF($C$4>=4,\"Priority Class 4\",\"\")","v":""},null,{"$f":"IF(C4>=4,F13*C13,\"\")","v":""},{"$f":"IF(C4>=4,G13*C13,\"\")","v":""},{"$f":"IF(C4>=4,1/C5/((1-SUM(C10:C12)/C5)*(1-SUM(C10:C13)/C5)),\"\")","v":""},{"$f":"IF(C4>=4,F13-1/C5,\"\")","v":""},{"$f":"(1-SUM(C10:C13)/(C5*C6))","v":0.33333333333333337}]
[null,{"$f":"IF($C$4>=5,\"Priority Class 5\",\"\")","v":""},null,{"$f":"IF(C4>=5,F14*C14,\"\")","v":""},{"$f":"IF(C4>=5,G14*C14,\"\")","v":""},{"$f":"IF(C4>=5,1/C5/((1-SUM(C10:C13)/C5)*(1-SUM(C10:C14)/C5)),\"\")","v":""},{"$f":"IF(C4>=5,F14-1/C5,\"\")","v":""},{"$f":"(1-SUM(C10:C14)/(C5*C6))","v":0.33333333333333337}]
[null,"l =",{"$f":"C16*C5","v":2}]
[null,"r =",{"$f":"IF(C4=1,C10/C5,IF(C4=2,SUM(C10:C11)/C5,IF(C4=3,SUM(C10:C12)/C5,IF(C4=4,SUM(C10:C13)/C5,IF(C4=5,SUM(C10:C14)/C5)))))","v":0.66666666666666663},null,{"$f":"IF(C16>=1,\"Model invalid because:\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(C16>=1,\"   r   >=   1\",\"\")","v":""}]