{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["InputSheet","Verify"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":40,"comments":2,"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":"InputSheet","index":0,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Parameters","Value","Comment",null,null,null,"A-Matrix==>",null,null,"To -->"]
["nDim",3,"Dim. of problem=r+1 ",null,"ni","Pi(t)","Pi",null,null,0,1,2,3,4,5,6,7,8,9]
["MaxTime",50,"For time dep. solut.",null,9.8977243396802805E-6,4.081276711076498E-4,4.9488618969917297E-5,"From",0,null,{"$f":"MIN(nRep,2)*mu","v":0.2},0]
["Initial state",2,"Initial state",null,9.999498724937439E-4,1.1949881911277771E-2,9.9004935473203659E-3,"¯",1,{"$f":"lambda","v":1E-3},null,{"$f":"mu","v":0.1}]
["State2Follow",1,"State to plot",null,9.9005002994090319E-4,0.98763847351074219,0.99005001783370972,null,2,{"$f":"IF(IsStandby,0,lambda_L*beta)","v":8.0000000000000007E-5},{"$f":"IF(IsStandby,lambda,2*lambda_L*(1-beta))","v":1.4400000000000001E-3}]
["lambda",1E-3,"Failure rate",null,null,null,null,null,3]
["mu",0.1,"Repair rate",null,null,null,null,null,4]
["lambda_L",{"$f":"lambda*0.8","v":8.0000000000000004E-4},"Failure rate, low",null,null,null,null,null,5]
["nRep",2,"# repair teams",null,null,null,null,null,6]
["IsStandby",false,null,null,null,null,null,null,7]
["Loss/hour",10000,null,null,null,null,null,null,8]
["beta",0.1,null,null,null,null,null,null,9]
[]
[null,null,null,null,null,null,"t","P1(t)"]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,2,2.633966039866209E-3]
["Pr(Down)",{"$f":"P_0","v":4.9488618969917297E-5},null,null,null,null,4,4.8196553252637386E-3]
["Hours down",{"$f":"P_0*8760","v":0.43352030217647552},null,null,null,null,6,6.6280718892812729E-3]
["Loss",{"$f":"B18*C_U","v":4335.2030217647552},null,null,null,null,8,8.1208618357777596E-3]
["ExtraRep",{"$f":"(nRep-1)*10000","v":10000},null,null,null,null,10,9.350823238492012E-3]
["Total",{"$f":"B19+B20","v":14335.203021764755},null,null,null,null,12,1.0362718254327774E-2]
[null,null,null,null,null,null,14,1.1194207705557346E-2]
[null,null,null,null,null,null,16,1.1876791715621948E-2]
[null,null,null,null,null,null,18,1.2436699122190475E-2]
[null,null,null,null,null,null,20,1.2895682826638222E-2]
[null,null,null,null,null,null,22,1.3271740637719631E-2]
[null,null,null,null,null,null,24,1.3579726219177246E-2]
[null,null,null,null,null,null,26,1.3831875286996365E-2]
[null,null,null,null,null,null,28,1.4038253575563431E-2]
[null,null,null,null,null,null,30,1.420713122934103E-2]
[null,null,null,null,null,null,32,1.4345298521220684E-2]
[null,null,null,null,null,null,34,1.4458321034908295E-2]
[null,null,null,null,null,null,36,1.4550765044987202E-2]
[null,null,null,null,null,null,38,1.4626368880271912E-2]
[null,null,null,null,null,null,40,1.4688193798065186E-2]
[null,null,null,null,null,null,42,1.4738749712705612E-2]
[null,null,null,null,null,null,44,1.478008646517992E-2]
[null,null,null,null,null,null,46,1.4813884161412716E-2]
[null,null,null,null,null,null,48,1.4841518364846706E-2]
[null,null,null,null,null,null,50,1.4864110387861729E-2]
[null,null,null,null,null,null,"Average",{"$f":"AVERAGE(H15:H40)","v":1.1767519279741324E-2}]

{"sheet":"Verify","index":1,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,null,"To -->"]
[null,null,0,1,2,3,4,5,6,7,8,9]
["From",0,{"$f":"ShowFormula(InputSheet!J3)","v":""},{"$f":"ShowFormula(InputSheet!K3)","v":"=MIN(nRep,2)*mu"},{"$f":"ShowFormula(InputSheet!L3)","v":"0"},{"$f":"ShowFormula(InputSheet!M3)","v":""},{"$f":"ShowFormula(InputSheet!N3)","v":""},{"$f":"ShowFormula(InputSheet!O3)","v":""},{"$f":"ShowFormula(InputSheet!P3)","v":""},{"$f":"ShowFormula(InputSheet!Q3)","v":""},{"$f":"ShowFormula(InputSheet!R3)","v":""},{"$f":"ShowFormula(InputSheet!S3)","v":""}]
["¯",1,{"$f":"ShowFormula(InputSheet!J4)","v":"=lambda"},{"$f":"ShowFormula(InputSheet!K4)","v":""},{"$f":"ShowFormula(InputSheet!L4)","v":"=mu"},{"$f":"ShowFormula(InputSheet!M4)","v":""},{"$f":"ShowFormula(InputSheet!N4)","v":""},{"$f":"ShowFormula(InputSheet!O4)","v":""},{"$f":"ShowFormula(InputSheet!P4)","v":""},{"$f":"ShowFormula(InputSheet!Q4)","v":""},{"$f":"ShowFormula(InputSheet!R4)","v":""},{"$f":"ShowFormula(InputSheet!S4)","v":""}]
[null,2,{"$f":"ShowFormula(InputSheet!J5)","v":"=IF(IsStandby,0,lambda_L*beta)"},{"$f":"ShowFormula(InputSheet!K5)","v":"=IF(IsStandby,lambda,2*lambda_L*(1-beta))"},{"$f":"ShowFormula(InputSheet!L5)","v":""},{"$f":"ShowFormula(InputSheet!M5)","v":""},{"$f":"ShowFormula(InputSheet!N5)","v":""},{"$f":"ShowFormula(InputSheet!O5)","v":""},{"$f":"ShowFormula(InputSheet!P5)","v":""},{"$f":"ShowFormula(InputSheet!Q5)","v":""},{"$f":"ShowFormula(InputSheet!R5)","v":""},{"$f":"ShowFormula(InputSheet!S5)","v":""}]
[null,3,{"$f":"ShowFormula(InputSheet!J6)","v":""},{"$f":"ShowFormula(InputSheet!K6)","v":""},{"$f":"ShowFormula(InputSheet!L6)","v":""},{"$f":"ShowFormula(InputSheet!M6)","v":""},{"$f":"ShowFormula(InputSheet!N6)","v":""},{"$f":"ShowFormula(InputSheet!O6)","v":""},{"$f":"ShowFormula(InputSheet!P6)","v":""},{"$f":"ShowFormula(InputSheet!Q6)","v":""},{"$f":"ShowFormula(InputSheet!R6)","v":""},{"$f":"ShowFormula(InputSheet!S6)","v":""}]
[null,4,{"$f":"ShowFormula(InputSheet!J7)","v":""},{"$f":"ShowFormula(InputSheet!K7)","v":""},{"$f":"ShowFormula(InputSheet!L7)","v":""},{"$f":"ShowFormula(InputSheet!M7)","v":""},{"$f":"ShowFormula(InputSheet!N7)","v":""},{"$f":"ShowFormula(InputSheet!O7)","v":""},{"$f":"ShowFormula(InputSheet!P7)","v":""},{"$f":"ShowFormula(InputSheet!Q7)","v":""},{"$f":"ShowFormula(InputSheet!R7)","v":""},{"$f":"ShowFormula(InputSheet!S7)","v":""}]
[null,5,{"$f":"ShowFormula(InputSheet!J8)","v":""},{"$f":"ShowFormula(InputSheet!K8)","v":""},{"$f":"ShowFormula(InputSheet!L8)","v":""},{"$f":"ShowFormula(InputSheet!M8)","v":""},{"$f":"ShowFormula(InputSheet!N8)","v":""},{"$f":"ShowFormula(InputSheet!O8)","v":""},{"$f":"ShowFormula(InputSheet!P8)","v":""},{"$f":"ShowFormula(InputSheet!Q8)","v":""},{"$f":"ShowFormula(InputSheet!R8)","v":""},{"$f":"ShowFormula(InputSheet!S8)","v":""}]
[null,6,{"$f":"ShowFormula(InputSheet!J9)","v":""},{"$f":"ShowFormula(InputSheet!K9)","v":""},{"$f":"ShowFormula(InputSheet!L9)","v":""},{"$f":"ShowFormula(InputSheet!M9)","v":""},{"$f":"ShowFormula(InputSheet!N9)","v":""},{"$f":"ShowFormula(InputSheet!O9)","v":""},{"$f":"ShowFormula(InputSheet!P9)","v":""},{"$f":"ShowFormula(InputSheet!Q9)","v":""},{"$f":"ShowFormula(InputSheet!R9)","v":""},{"$f":"ShowFormula(InputSheet!S9)","v":""}]
[null,7,{"$f":"ShowFormula(InputSheet!J10)","v":""},{"$f":"ShowFormula(InputSheet!K10)","v":""},{"$f":"ShowFormula(InputSheet!L10)","v":""},{"$f":"ShowFormula(InputSheet!M10)","v":""},{"$f":"ShowFormula(InputSheet!N10)","v":""},{"$f":"ShowFormula(InputSheet!O10)","v":""},{"$f":"ShowFormula(InputSheet!P10)","v":""},{"$f":"ShowFormula(InputSheet!Q10)","v":""},{"$f":"ShowFormula(InputSheet!R10)","v":""},{"$f":"ShowFormula(InputSheet!S10)","v":""}]
[null,8,{"$f":"ShowFormula(InputSheet!J11)","v":""},{"$f":"ShowFormula(InputSheet!K11)","v":""},{"$f":"ShowFormula(InputSheet!L11)","v":""},{"$f":"ShowFormula(InputSheet!M11)","v":""},{"$f":"ShowFormula(InputSheet!N11)","v":""},{"$f":"ShowFormula(InputSheet!O11)","v":""},{"$f":"ShowFormula(InputSheet!P11)","v":""},{"$f":"ShowFormula(InputSheet!Q11)","v":""},{"$f":"ShowFormula(InputSheet!R11)","v":""},{"$f":"ShowFormula(InputSheet!S11)","v":""}]
[null,9]