Quick excel formula needed in 30 mins
selen7
Proj.xlsx
Sheet1
| TSL | Ser | | Demand |
| 7 | 2 | | 0.05 |
| 44 | 6 | | 1.77 |
| 21 | 5 | | 0.45 |
| 17 | 7 | | 0.86 |
| 24 | 4 | | 1.01 |
| 7 | 3 | | 0.51 |
| 28 | 4 | | 1.31 |
| 11 | 2 | | 0.66 |
| 28 | 5 | | 2.68 |
| 20 | 8 | | 1.05 |
| 9 | 3 | | 0.6 |
| 5 | 2 | | 0.35 |
| 4 | 0 | | 0.3 |
| 2 | 0 | | 0 |
| 25 | 4 | | 0.66 |
| 24 | 11 | | 0.25 |
| 22 | 10 | | 0.05 |
| 7 | 3 | | 0.1 |
| 62 | 0 | | 2.98 |
| 8 | 3 | | 0.24 |
| 3 | 1 | | 0.1 |
| 3 | 1 | | 0 |
| 10 | 1 | | 0.2 |
| 1 | 0 | | 0.05 |
| 23 | 1 | | 2.32 |
| 28 | 0 | | 3.23 |
| 6 | 2 | | 0.45 |
| 34 | 8 | | 2.83 |
| 26 | 7 | | 2.02 |
| 7 | 3 | | 0.56 |
| 22 | 8 | | 0.66 |
| 1 | 0 | | 0.05 |
| 59 | 3 | | 1.16 |
| 31 | 4 | | 1.26 |
| 84 | 10 | | 1.31 |
| 10 | 3 | | 0.09 |
| 3 | 0 | | 0.2 |
| 3 | 0 | | 0.03 |
| 4 | 0 | | 0.1 |
| 18 | 3 | | 1.87 |
| 8 | 2 | | 1.76 |
| 19 | 1 | | 2.07 |
| 7 | 1 | | 1.76 |
| 2 | 0 | | 0.1 |
| 27 | 1 | | 0.6 |
| 26 | 3 | | 0.15 |
| 6 | 2 | | 0.3 |
| 66 | 20 | | 5.56 |
| 1 | 0 | | 0.03 |
| 7 | 1 | | 0 |
| 9 | 4 | | 0.1 |
| 5 | 2 | | 0.05 |
| 50 | 13 | | 15.36 |
| 9 | 4 | | 0.15 |
| 1 | 0 | | 0.05 |
| 1 | | | 0 |
| 4 | 1 | | 0.05 |
| 3 | 0 | | 0.1 |
| 5 | 2 | | 0.15 |
| 21 | 7 | | 1.31 |
| 9 | 3 | | 0.13 |
| 10 | 2 | | 0.04 |
| 1 | | | 0 |
| 5 | 0 | | 0.09 |
| 5 | 1 | | 0.1 |
| 16 | 7 | | 0.35 |
| 31 | 13 | | 0.35 |
| 25 | 8 | | 0.43 |
| 23 | 0 | | 1.31 |
| 23 | 0 | | 1.35 |
| 18 | 1 | | 0.34 |
| 23 | 0 | | 0.45 |
| 16 | 6 | | 0.15 |
| 16 | 3 | | 0.25 |
| 18 | 5 | | 0.19 |
| 4 | 0 | | 1.26 |
| 5 | 0 | | 1.31 |
| 1 | 0 | | 0.05 |
| 2 | 0 | | 0.05 |
| 3 | 0 | | 0.15 |
| 2 | 0 | | 0.1 |
| 2 | 0 | | 0.05 |
| 4 | 0 | | 0.15 |
| 3 | 1 | | 0.1 |
| 2 | 0 | | 0.05 |
| 2 | | | 0.05 |
| 5 | 1 | | 0.04 |
| 5 | 1 | | 0.05 |
| 4 | 1 | | 0.15 |
| 6 | | | 0.1 |
| 5 | 2 | | 0.1 |
| 6 | 0 | | 0.15 |
| 51 | 12 | | 6.62 |
| 13 | 4 | | 0.4 |
| 3 | 1 | | 0.15 |
| 40 | 12 | | 4.65 |
| 13 | 6 | | 0.4 |
| 30 | 12 | | 1.97 |
| 30 | 0 | | 1.57 |
| 34 | 5 | | 4.95 |
| 1 | | | 0 |
| 34 | 7 | | 3.17 |
| 22 | 9 | | 2.83 |
| 16 | 4 | | 1.16 |
| 53 | 21 | | 2.17 |
| 39 | 11 | | 2.63 |
| 38 | 13 | | 2.83 |
| 2 | 0 | | 0.1 |
| 49 | 13 | | 6.11 |
| 5 | 1 | | 0.34 |
| 19 | 7 | | 1.77 |
| 21 | 3 | | 1.72 |
| 42 | 17 | | 4.65 |
| 41 | 11 | | 1.26 |
| 88 | 20 | | 3.89 |
| 35 | 6 | | 8.7 |
| 20 | 8 | | 1.97 |
| 48 | 3 | | 6.45 |
| 57 | 17 | | 1.97 |
| 34 | 2 | | 1.26 |
| 25 | 2 | | 0.86 |
| 24 | 1 | | 1.67 |
| 14 | 1 | | 0.71 |
| 12 | 5 | | 0.25 |
| 14 | 0 | | 0.6 |
| 88 | 38 | | 5.66 |
| 44 | 13 | | 6.22 |
| 9 | 1 | | 0.81 |
| 9 | 3 | | 0.86 |
| 19 | 4 | | 1.16 |
| 20 | 7 | | 0.86 |
| 14 | 2 | | 0.61 |
| 14 | 4 | | 0.66 |
| 29 | 6 | | 2.43 |
| 170 | 55 | | 14.71 |
| 59 | 1 | | 7.43 |
| 26 | 10 | | 2.38 |
| 10 | 4 | | 0.61 |
| 13 | 1 | | 0.76 |
| 9 | 2 | | 0.2 |
| 14 | 2 | | 0.96 |
| 45 | 20 | | 4.35 |
| 24 | 4 | | 0.86 |
| 18 | 0 | | 0.2 |
| 49 | 2 | | 15.82 |
| 21 | 5 | | 1.36 |
| 20 | 3 | | 1.62 |
| 13 | 3 | | 0.75 |
| 17 | 3 | | 1.01 |
| 51 | 10 | | 5.86 |
| 49 | 14 | | 8.14 |
| 19 | 4 | | 0.61 |
| 31 | 3 | | 1.42 |
| 41 | 5 | | 6.37 |
| 51 | 9 | | 4.19 |
| 21 | 5 | | 10.92 |
| 33 | 11 | | 1.27 |
| 8 | 0 | | 0.61 |
| 8 | 1 | | 0.76 |
| 11 | 3 | | 0.51 |
| 51 | 11 | | 6.17 |
| 39 | 5 | | 5.96 |
| 21 | 10 | | 2.48 |
| 39 | 12 | | 3.79 |
| 48 | 7 | | 9.75 |
| 4 | 1 | | 0.3 |
| 6 | 2 | | 0.2 |
| 9 | 1 | | 0.2 |
| 247 | 56 | | 22.09 |
| 302 | 69 | | 22.79 |
| 36 | 4 | | 3.29 |
| 12 | 3 | | 1.21 |
| 16 | 6 | | 1.11 |
| 19 | 9 | | 1.01 |
| 31 | 3 | | 1.67 |
| 60 | 1 | | 5.96 |
| 42 | 1 | | 2.98 |
| 42 | 2 | | 1.52 |
| 31 | 3 | | 1.31 |
| 21 | 8 | | 1.92 |
| 51 | 7 | | 8.49 |
| 36 | 3 | | 4.29 |
| 35 | 4 | | 4.04 |
| 8 | 0 | | 1.01 |
| 19 | 9 | | 2.22 |
| 27 | 7 | | 2.72 |
| 28 | 7 | | 2.73 |
| 15 | 7 | | 1.16 |
| 18 | 6 | | 0.96 |
| 5 | 1 | | 0.05 |
| 4690 | 1013 |
| | 22% |