{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["A","B1","B2","C ","D","E ","F","G ","Data"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":9,"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":"A","index":0,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[20,0,20,2],[20,3,20,6],[20,7,20,12],[58,0,60,12],[21,0,21,2],[21,3,21,6],[21,7,21,12],[22,0,22,2],[22,3,22,6],[22,7,22,12],[32,0,34,12],[25,0,31,12],[18,0,18,2],[18,3,18,6],[18,7,18,12],[19,0,19,2],[19,3,19,6],[19,7,19,12],[16,0,16,2],[16,3,16,5],[16,7,16,8],[16,10,16,11],[17,0,17,2],[17,3,17,6],[17,7,17,12],[14,0,14,2],[14,3,14,5],[14,7,14,8],[14,10,14,11],[15,0,15,2],[15,3,15,5],[15,7,15,8],[15,10,15,11],[12,10,12,11],[11,7,11,9],[13,0,13,2],[13,3,13,5],[13,7,13,8],[13,10,13,11],[11,0,11,2],[11,3,11,5],[12,0,12,2],[12,3,12,5],[12,7,12,8],[9,0,9,2],[9,3,9,5],[9,7,9,9],[9,10,9,11],[10,0,10,2],[10,3,10,5],[10,7,10,9],[10,10,10,11],[7,0,7,2],[7,3,7,5],[7,7,7,9],[8,0,8,2],[8,3,8,5],[8,7,8,9],[5,0,5,2],[5,3,5,5],[5,7,5,9],[6,0,6,2],[6,3,6,5],[6,7,6,9],[0,0,2,12],[3,0,3,2],[3,3,3,5],[3,7,3,9],[4,0,4,2],[4,3,4,5],[4,7,4,9]]}
["Emissions and Efficiency Calculator"]
[]
[]
["Design Number",null,null,"Havyard",null,null,null,"LOA",null,null,"fill in","m"]
["Project Number",null,null,"Hareid Sulesund Ferry",null,null,null,"Breadth",null,null,"fill in","m"]
["Vessel Name",null,null,"TBN",null,null,null,"Depth to main deck",null,null,"fill in","m"]
["Vessel Type",null,null,"Double ended Car Ferry",null,null,null,"Draft",null,null,"fill in","m"]
["Owner",null,null,"TBA",null,null,null,"Main Engine",null,null,{"$f":"'B2'!C32","v":2820.7407407407409},"kW"]
["Operation Area",null,null,"Hareid-Sulesund",null,null,null,"Shaft generator",null,null,"fill in","kW"]
[null,null,null,null,null,null,null,"Power supply",null,null,"to be filled in"]
[null,null,null,null,null,null,null,"Year built",null,null,"fill in"]
["Date printed",null,null,{"$f":"TODAY()","v":"2018-05-31"},null,null,null,"Loading Capacity",null,null,120,"PBE"]
["Verson",null,null,1]
["Made by",null,null,"JKO",null,null,"Date:","2018-05-27"]
["Verified by",null,null,null,null,null,"Date:"]
["Approced by",null,null,null,null,null,"Date:"]
[]
["SHEET A",null,null,"FRONT PAGE"]
["SHEET B1",null,null,"VARIABLES ",null,null,null,"Simple"]
["SHEET B2",null,null,"VARIABLES ",null,null,null,"Predefined variables (advanced setup)"]
["SHEET C",null,null,"RESULTS"]
["SHEET D",null,null,"SHIP DESIGN"]
["SHEET E",null,null,"ROUTE STUDIES"]
["SHEET F",null,null,"ENGINE SETUP"]
["SHEET G",null,null,"COST AND ASSEMBLY"]
["This report is an energy analysis of the ship design specified above. Theoretical models and simulations are used to produce the current results. The model is ment to be a tool to evaluate different energy systems for a ship design. It contains data for efficiencies, losses, emissions, costs and more. The tool is not to be used as documentation of real-time performance, but for guidance for customer and end-user. The model was produced as a masterthesis at UiB august 2017-june 2018. No data in the report are representative for Havyard Group ASA's designs. To get the latest update, please send an email to jorgen.kopperstad@gmail.com                                                                                                                                              © UIB 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This document / specification is the property of COMPANY NAME, and must not be copied or the contents thereof or any information received in conjunction therewith must not be imparted to any unauthorised third party. It must not be used for any other project than for which it was originally ordered. The receipt of the drawing / specification implies that the conditions mentioned herein are accepted."]

{"sheet":"B1","index":1,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[[24,0,24,2],[25,0,25,2],[10,0,10,2],[14,3,14,4],[3,0,3,12],[23,4,23,5],[22,0,22,2],[23,0,23,2],[12,6,12,10],[11,8,11,10],[10,8,10,10],[0,2,2,10],[5,0,5,2],[5,4,5,5],[8,0,8,12],[6,0,6,3],[5,6,5,9],[6,6,6,9]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"B1. VARIABLES - Simple Setup"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Ship Design"]
[null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,null,2]
["Cars/Personbileiningar ",null,null,"PBE",null,null,"Forced Battery Charging Capacity",null,null,null,500,"kWh"]
[null,null,null,null,null,null,"(Only for hybridization)"]
[]
["Route Study"]
[null,null,null,"Unit"]
["Number of ports",null,null,"n",null,null,null,null,"Max Speed With Current Schedule",null,null,{"$f":"MAX(Data!G118:G122)","v":15.924932975871313},"knots"]
[null,null,null,null,null,null,null,null,"Is this less thant the max speed?",null,null,{"$f":"IF(L11<'B2'!L28,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,null,"Are there sufficient charging for batteries?",null,null,null,null,{"$f":"IF('C '!I34=\"Yes\",IF('C '!I35=\"Yes\",IF('C '!I36=\"Yes\",IF('C '!I37=\"Yes\",IF('C '!I38=\"Yes\",\"Yes\",\"No\"),\"No\"),\"No\"),\"No\"),\"No\")","v":"Yes"}]
[]
[null,null,null,"Shore Charging [kW]",null,"Time in port [min]",null,"Transit to next port [min]",null,null,"Distance to next port [nm]"]
[null,null,"Port 1",null,4000,10,null,20,null,null,4]
[null,null,"Port 2",null,4000,10,null,19,null,null,4]
[null,null,"Port 3",null,4000,10,null,22,null,null,4]
[]
[]
[]
[null,null,null,"Unit"]
["Number of roundtrips per day",null,null,"n",18]
[]
["Sea margin level [Serice Area]",null,null,"1,2,3,4"]
["Capability level [Serice Area]",null,null,"1,2,3,4"]

{"sheet":"B2","index":2,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[[17,0,17,2],[5,6,5,8],[27,4,27,6],[27,9,27,10],[44,0,44,2],[41,0,41,2],[42,0,42,2],[34,1,34,2],[34,3,34,4],[34,5,34,6],[35,5,35,6],[31,8,31,9],[34,7,34,8],[17,4,17,6],[17,9,17,10],[19,2,19,12],[20,3,20,4],[20,5,20,6],[20,7,20,8],[20,9,20,10],[20,11,20,12],[10,11,10,12],[12,9,12,10],[12,11,12,12],[11,0,11,1],[12,0,12,1],[0,2,2,10],[3,0,3,12],[5,0,5,2],[29,0,29,12],[10,3,10,4],[12,3,12,4],[10,5,10,6],[12,5,12,6],[8,11,8,12],[8,1,8,2],[15,0,15,12],[10,7,10,8],[12,7,12,8],[10,9,10,10],[27,0,27,1],[18,9,18,10],[45,0,45,2],[46,0,46,2],[31,0,31,1],[32,0,32,1],[39,0,39,2],[40,0,40,2],[24,0,25,12],[37,3,37,12],[38,3,38,4],[38,5,38,6],[38,7,38,8],[38,9,38,10],[38,11,38,12]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"B2. VARIABLES - Predefined variables/functions"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Ship Design"]
[null,null,null,null,null,null,null,null,null,"constant","x","x2","x3"]
["Ship Power Speed Curve Setting",null,null,null,2,null,"Ship-Power Curve",null,null,{"$f":"Data!N30","v":0.80670413749999992},{"$f":"Data!M30","v":0},{"$f":"Data!L30","v":0.80670413749999992},{"$f":"Data!K30","v":0.8491622499999999}]
[]
[null,null,null,"LOA","LPP","LWL","Breadth","Draft","Deadwgt.","Lightwgt","Ballast ","Service Area"]
[null,"Dimensions",null,{"$f":"Data!E3","v":125},{"$f":"Data!F3","v":"na"},{"$f":"Data!G3","v":"na"},{"$f":"Data!H3","v":20},{"$f":"Data!I3","v":0},{"$f":"Data!K3","v":"na"},{"$f":"Data!L3","v":"na"},{"$f":"Data!J3","v":"na"},{"$f":"Data!A19","v":1}]
[]
[null,null,"Loading","Entering harbour",null,"Leaving Harbour",null,"Acceleration",null,"Passive retardation",null,"Active retardation"]
["Operational Loads",null,{"$f":"Data!S3","v":0},{"$f":"Data!N3","v":350},null,{"$f":"Data!O3","v":250},null,{"$f":"Data!P3","v":700},null,{"$f":"Data!Q3","v":55},null,{"$f":"Data!R3","v":200}]
["Connected to shore",null,"yes"]
[]
[]
["Route Studies"]
[null,null,null,null,null,null,null,{"$f":"1-H18","v":0.95}]
["Capability",null,null,{"$f":"Data!G39","v":0.7},"Sea Service Area Margin",null,null,{"$f":"IF(L9=1,5%,IF(L9=2,12%,IF(L9=3,18%,IF(L9=4,40%,\"\"))))","v":0.05},null,"Minutes in port",null,{"$f":"(24*60)-L19","v":258},null,null,null,null,null,null,null,null,{"$f":"60*60","v":3600},"s/t"]
[null,null,null,null,null,null,null,null,null,"Minutes at sea",null,{"$f":"SUM(D22:M26)+C19","v":1182}]
[null,null,"Time in different ports [s]"]
[null,"Shore","Loading","Entering harbour",null,"Leaving Harbour",null,"Acceleration",null,"Passive retardation",null,"Active retardation"]
["Port 1",null,600,90,null,30,null,124,null,120,null,30,null,null,"s=1/2 at^2"]
["Port 2",null,600,90,null,30,null,124,null,120,null,30]
["Port 3",null,600,90,null,30,null,124,null,120,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entering harbour",null,"leaving harbour",null,"Acceleration",null,"Passive retardation",null,"active retardation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:W26)","v":0.69539236861051124},{"$f":"2*(D22/3600)","v":0.05},null,{"$f":"2*(F22/3600)","v":1.6666666666666666E-2},null,{"$f":"(0.5*0.05*(H22^2))/1852","v":0.20755939524838016},null,{"$f":"700/1852","v":0.37796976241900648},null,{"$f":"80/1852","v":4.3196544276457881E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:W27)","v":0.69539236861051124},{"$f":"2*(D23/3600)","v":0.05},null,{"$f":"2*(F23/3600)","v":1.6666666666666666E-2},null,{"$f":"(0.5*0.05*(H23^2))/1852","v":0.20755939524838016},null,{"$f":"700/1852","v":0.37796976241900648},null,{"$f":"80/1852","v":4.3196544276457881E-2}]
["Design speed",null,12,"knots","Distance for maneuvring",null,null,0.7,"nm","Max Speed",null,16,"knots",0.69539236861051124,0.05,null,1.6666666666666666E-2,null,{"$f":"(0.5*0.05*(H24^2))/1852","v":0.20755939524838016},null,{"$f":"IF(J24>0,(700/1852),\"\")","v":0.37796976241900648},null,{"$f":"IF(L24>0,(80/1852),\"\")","v":4.3196544276457881E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"IF(J25>0,(700/1852),\"\")","v":""},null,{"$f":"IF(L25>0,(80/1852),\"\")","v":""}]
["Engine Setup",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"IF(J26>0,(700/1852),\"\")","v":""},null,{"$f":"IF(L26>0,(80/1852),\"\")","v":""}]
[]
["Max Power",null,{"$f":"Data!G40","v":2820.7407407407409},"kW",null,null,null,null,"Hotel Power",null,{"$f":"Data!D3","v":60},"kW"]
["Design Speed Power",null,{"$f":"Data!C3","v":700},"kW"]
[]
[null,"Generator",null,"Drives/Converter",null,"DC/DC Converters",null,"Switchboard",null,"El-motors","Gear","Cabling","Open"]
["Losses",0.05,null,0.05,null,0.05,null,0.03,null,5.8999999999999997E-2,0.05,0.03,0]
[]
[null,null,null,"Emissions"]
[null,null,null,"CO2 per kg fuel, kg",null,"Nox per kWh, g",null,"CO per kWh, g",null,"PM per kWh, g",null,"SO per kWh, g"]
["Diesel Variable RPM",null,null,null,3.17,null,7.85,null,5,null,0.5,null,1]
["Diesel Constant RPM",null,null,null,3.17,null,7.85,null,5,null,0.5,null,1]
["LNG Constant RPM",null,null,null,2.7559999999999998,null,1.5,null,0.05,null,5.0000000000000001E-3,null,0.01]

{"sheet":"C ","index":3,"n_rows":41,"n_cols":13,"rows_kept":41,"cut":false,"hidden":false,"merged":[[14,7,14,9],[24,6,24,7],[7,0,7,3],[8,0,8,3],[9,0,9,3],[13,0,13,12],[14,5,14,6],[15,0,15,3],[16,0,16,3],[17,0,17,3],[24,8,24,9],[0,2,2,10],[3,0,3,12],[5,0,5,3],[6,0,6,3],[4,11,11,12],[10,0,10,3],[11,0,11,3],[38,0,38,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[23,0,23,12],[24,4,24,5],[31,0,31,12],[21,0,21,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[19,11,19,12],[20,11,20,12],[21,11,21,12]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"C. RESULTS"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Daily emissions"]
[null,null,null,null,"CO2 [kg]","NOx [g]","CO [g]","PM [g]","SO [g]","Carbon Footprint [t]",null,"In addition comes the emissions from producing the engine. These are not included in the calculations"]
["Diesel variable RPM",null,null,null,{"$f":"Data!DP70*Data!$CT$74","v":14940.244109886762},{"$f":"Data!DQ70*Data!$CT$74","v":77817.643423401372},{"$f":"Data!DR70*Data!$CT$74","v":102678.28863598156},{"$f":"Data!DS70*Data!$CT$74","v":10267.828863598157},{"$f":"Data!DT70*Data!$CT$74","v":20535.657727196314},null,{"$f":"(E16*F!$E$60)/1000000+(E6/1000)","v":15.748204996765057}]
["Diesel Constant RPM  - Hybrid",null,null,null,{"$f":"Data!DP83*Data!$CT$74","v":15608.818013397966},{"$f":"Data!DQ83*Data!$CT$74","v":77817.643423401372},{"$f":"Data!DR83*Data!$CT$74","v":102678.28863598156},{"$f":"Data!DS83*Data!$CT$74","v":10267.828863598157},{"$f":"Data!DT83*Data!$CT$74","v":20535.657727196314},null,{"$f":"(E17*F!$E$60)/1000000+(E7/1000)","v":16.472009960284929}]
["Diesel Constant RPM (Diesel-Electric)",null,null,null,{"$f":"Data!DP110*Data!$CT$74","v":10692.685705351125},{"$f":"Data!DQ110*Data!$CT$74","v":57819.021515865868},{"$f":"Data!DR110*Data!$CT$74","v":70972.483532837621},{"$f":"Data!DS110*Data!$CT$74","v":7097.2483532837623},{"$f":"Data!DT110*Data!$CT$74","v":14194.496706567525},null,{"$f":"(E18*F!$E$60)/1000000+(E8/1000)+((I18*F!E62)/1000000)","v":13.111218047399174}]
["LNG Constant RPM - Hybrid",null,null,null,{"$f":"Data!DP120*Data!$CT$74","v":10365.487798829772},{"$f":"Data!DQ120*Data!$CT$74","v":31704.12264145647},{"$f":"Data!DR120*Data!$CT$74","v":1056.8040880485491},{"$f":"Data!DS120*Data!$CT$74","v":105.68040880485489},{"$f":"Data!DT120*Data!$CT$74","v":211.36081760970978},null,{"$f":"(E19*F!$E$61)/1000000+(E9/1000)","v":11.023113606675446}]
["LNG Constant RPM (LNG-Electric)",null,null,null,{"$f":"Data!DP148*Data!$CT$74","v":6085.547548546645},{"$f":"Data!DQ148*Data!$CT$74","v":20353.299741082148},{"$f":"Data!DR148*Data!$CT$74","v":678.44332470273821},{"$f":"Data!DS148*Data!$CT$74","v":67.844332470273827},{"$f":"Data!DT148*Data!$CT$74","v":135.68866494054765},null,{"$f":"(E20*F!$E$61)/1000000+(E10/1000)+((I20*F!E62)/1000000)","v":8.319502723015118}]
["Hydrogen",null,null,null,{"$f":"Data!DP177*Data!$CT$74","v":0},{"$f":"Data!DQ177*Data!$CT$74","v":0},{"$f":"Data!DR177*Data!$CT$74","v":0},{"$f":"Data!DS177*Data!$CT$74","v":0},{"$f":"Data!DT177*Data!$CT$74","v":0},null,{"$f":"(((G21/0.6)*F!E62)/1000000)+((I21*F!E62)/1000000)","v":4.1607198048488971}]
["Batteries",null,null,null,0,0,0,0,0,null,{"$f":"(I22*F!E62)/1000000","v":1.2170253027311659}]
[]
["Daily Consumptions"]
[null,null,null,null,"Fuel [kg]","Energy, fuel [kWh]",null,"Energy, electricity [kWh]",null,null,"Used [kWh]","Incl WTWE [kWh]"]
["Diesel variable RPM",null,null,null,{"$f":"Data!DN70*Data!CT74","v":2034.0387867637442},null,{"$f":"Data!DC74+(Data!DM70*Data!CT74)","v":56756.738799793246},null,null,null,{"$f":"G16+I16","v":56756.738799793246},{"$f":"IF((G16+I16)*F!$G$60=0,\"NA\",(G16+I16)*F!$G$60)","v":"NA"}]
["Diesel Constant RPM",null,null,null,{"$f":"Data!DN83*Data!CT87","v":2173.0827926261536},null,{"$f":"(Data!DC87+(Data!DM83*Data!CT87))","v":59281.290731979076},null,null,null,{"$f":"G17+I17","v":59281.290731979076},{"$f":"IF((G17+I17)*F!$G$60=0,\"NA\",(G17+I17)*F!$G$60)","v":"NA"}]
["Diesel Constant RPM (Diesel-Electric)",null,null,null,{"$f":"Data!DN110*Data!CT114","v":1625.1254771865704},null,{"$f":"(+(Data!DM110*Data!CT114))","v":76375.8510703637},null,{"$f":"Data!DG114*Data!CT114","v":35460},null,111835.8510703637,{"$f":"IF((G18+I18)*F!$G$60=0,\"NA\",(G18+I18)*F!$G$60)","v":"NA"}]
["LNG Constant RPM",null,null,null,{"$f":"Data!DN120*Data!CT124","v":1612.4602977777433},null,{"$f":"(Data!DC124+(Data!DM120*Data!CT124))","v":48135.347877632143},null,null,null,48135.347877632143,{"$f":"IF((G19+I19)*F!$G$61=0,\"NA\",(G19+I19)*F!$G$61)","v":"NA"}]
["LNG Constant RPM (LNG-Electric)",null,null,null,{"$f":"Data!DN148*Data!CT152","v":1130.2353238242304},null,{"$f":"(Data!DC152+(Data!DM148*Data!CT152))","v":30571.007960668932},null,{"$f":"Data!DG152*Data!CT152","v":35460},null,66031.00796066894,{"$f":"IF((G20+I20)*F!$G$61=0,\"NA\",(G20+I20)*F!$G$61)","v":"NA"}]
["Hydrogen",null,null,null,{"$f":"Data!DN177*Data!CT181","v":359.34756207945759},null,{"$f":"(Data!DC181+(Data!DM177*Data!CT181))","v":28652.637658186766},null,{"$f":"Data!DG181*Data!CT181","v":35460},null,{"$f":"G21+I21","v":64112.637658186766},{"$f":"IF((G21+I21)*F!$G$62=0,\"NA\",(G21+I21)*F!$G$62*0.6)","v":"NA"}]
["Batteries",null,null,null,0,null,null,null,{"$f":"(Data!E190+Data!E189)","v":24340.506054623318},null,24340.506054623318,{"$f":"IF((G22+I22)*F!$G$62=0,\"NA\",(G22+I22)*F!$G$62)","v":"NA"}]
[]
["Hybridization"]
[null,null,null,"","Diesel Hybrid",null,"LNG Hybrid",null,"Hydrogen"]
[null,null,null,null,"% Battery","kWh","% Battery","kWh","% Battery","kWh"]
[null,null,null,{"$f":"'B1'!C16","v":"Port 1"},{"$f":"IF(Data!O92>0,Data!O92,\"\")","v":0.28031992528471111},{"$f":"IF(Data!N92>0,Data!N92,\"\")","v":770.2057647001028},{"$f":"IF(Data!O130>0,Data!O130,\"\")","v":0.34086464773524444},{"$f":"IF(Data!N130>0,Data!N130,\"\")","v":580.11473760404533},{"$f":"IF(Data!O157>0,Data!O157,\"\")","v":0.35223365158939735},{"$f":"IF(Data!N157>0,Data!N157,\"\")","v":551.70737845830047}]
[null,null,null,{"$f":"'B1'!C17","v":"Port 2"},{"$f":"IF(Data!O93>0,Data!O93,\"\")","v":0.24044938356462442},{"$f":"IF(Data!N93>0,Data!N93,\"\")","v":947.6638349100632},{"$f":"IF(Data!O131>0,Data!O131,\"\")","v":0.2972509326995344},{"$f":"IF(Data!N131>0,Data!N131,\"\")","v":709.24830504483032},{"$f":"IF(Data!O158>0,Data!O158,\"\")","v":0.29562567977449872},{"$f":"IF(Data!N158>0,Data!N158,\"\")","v":714.79682086088735}]
[null,null,null,{"$f":"IF('B1'!C18=\"Port 3\",'B1'!C18,\"\")","v":"Port 3"},{"$f":"IF(Data!O94>0,Data!O94,\"\")","v":0.36353358822622334},{"$f":"IF(Data!N94>0,Data!N94,\"\")","v":525.23323763226244},{"$f":"IF(Data!O132>0,Data!O132,\"\")","v":0.4252112761546657},{"$f":"IF(Data!N132>0,Data!N132,\"\")","v":405.531618806079},{"$f":"IF(Data!O159>0,Data!O159,\"\")","v":0.47146904751456931},{"$f":"IF(Data!N159>0,Data!N159,\"\")","v":336.30900391341049}]
[null,null,null,{"$f":"IF('B1'!C19=\"Port 4\",'B1'!C19,\"\")","v":""},{"$f":"IF(Data!O95>0,Data!O95,\"\")","v":""},{"$f":"IF(Data!N95>0,Data!N95,\"\")","v":""},{"$f":"IF(Data!O133>0,Data!O133,\"\")","v":""},{"$f":"IF(Data!N133>0,Data!N133,\"\")","v":""},{"$f":"IF(Data!O160>0,Data!O160,\"\")","v":""},{"$f":"IF(Data!N160>0,Data!N160,\"\")","v":""}]
[null,null,null,{"$f":"IF('B1'!C20=\"Port 5\",'B1'!C20,\"\")","v":""},{"$f":"IF(Data!O96>0,Data!O96,\"\")","v":""},{"$f":"IF(Data!N96>0,Data!N96,\"\")","v":""},{"$f":"IF(Data!O134>0,Data!O134,\"\")","v":""},{"$f":"IF(Data!N134>0,Data!N134,\"\")","v":""},{"$f":"IF(Data!O161>0,Data!O161,\"\")","v":""},{"$f":"IF(Data!N161>0,Data!N161,\"\")","v":""}]
["BATTERIES"]
[null,null,null,"Available Charging",null,"Need",null,"Is it enough?"]
[null,null,{"$f":"D27","v":"Port 1"},null,{"$f":"Data!C134","v":656.66666666666663},null,{"$f":"Data!I185","v":464.43726450821913},null,{"$f":"Data!J185","v":"Yes"}]
[null,null,{"$f":"D28","v":"Port 2"},null,{"$f":"Data!C135","v":656.66666666666663},null,{"$f":"Data!I186","v":528.39547833752169},null,{"$f":"Data!J186","v":"Yes"}]
[null,null,"Port 3",null,{"$f":"Data!C136","v":656.66666666666663},null,{"$f":"Data!I187","v":369.9175935222213},null,{"$f":"Data!J187","v":"Yes"}]
[null,null,"",null,{"$f":"Data!C137","v":0},null,{"$f":"Data!I188","v":0},null,{"$f":"Data!J188","v":"Yes"}]
[null,null,"",null,{"$f":"Data!C138","v":0},null,{"$f":"Data!I189","v":0},null,{"$f":"Data!J189","v":"Yes"}]
["Lifetime Costs estimation"]
[null,null,"Diesel Var. ","Diesel const",null,"Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries","Hydrogen"]
[null,null,{"$f":"'G '!C28","v":135.1999546567593},null,{"$f":"'G '!E28","v":140.86190061124125},null,{"$f":"'G '!G28","v":189.31542853719364},null,{"$f":"'G '!I28","v":134.31774998848277},null,{"$f":"'G '!K28","v":183.14719742586277},{"$f":"'G '!M28","v":429.75099112179987},{"$f":"'G '!O28","v":79.903388029852167}]

{"sheet":"D","index":4,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,2,2,10],[3,0,3,12],[23,0,23,12],[27,1,27,2],[27,11,27,12]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"D. SHIP DESIGN - Ferry"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Power-speed Curve"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Main Dimensions"]
[]
[]
[null,null,null,"LOA","LPP","LWL","Breadth","Draught","Deadwgt.","Lightwgt","Ballast ","Service Area"]
[null,"Dimensions",null,{"$f":"'B2'!D9","v":125},{"$f":"'B2'!E9","v":"na"},{"$f":"'B2'!F9","v":"na"},{"$f":"'B2'!G9","v":20},{"$f":"'B2'!H9","v":0},{"$f":"'B2'!I9","v":"na"},{"$f":"'B2'!J9","v":"na"},{"$f":"'B2'!K9","v":"na"},{"$f":"'B2'!L9:M9","v":1}]

{"sheet":"E ","index":5,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[43,0,43,12],[44,1,44,2],[44,4,44,5],[0,2,2,10],[5,0,5,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[3,0,3,12],[30,0,30,2],[31,0,31,2],[12,0,12,2],[32,0,32,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"E. ROUTE STUDIES"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Input from simple setup - route studies"]
[]
["Loading/offloading",null,null,{"$f":"(SUM(Table3[Time in port '[min']]))*'B1'!E23","v":540},"min",null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":540},{"$f":"P6/60","v":9}]
["Leaving harbour",null,null,{"$f":"(SUM('B2'!F22:F26)/60)*'B1'!E23","v":27},"min",null,null,null,null,null,null,null,null,null,null,{"$f":"D7","v":27},{"$f":"P7/60","v":0.45}]
["Acceleration",null,null,{"$f":"(SUM('B2'!H22:H26)/60)*'B1'!E23","v":111.60000000000001},"min",null,null,null,null,null,null,null,null,null,null,111.60000000000001,1.86,null,"hotel power"]
["Transit",null,null,{"$f":"(SUM(Table3[Distance to next port, without manouevring])*'B1'!E23)","v":743.4},"min",null,null,null,null,null,null,null,null,null,null,743.4,12.389999999999999,null,{"$f":"100/0.97","v":103.09278350515464}]
["Active Retardation",null,null,{"$f":"(SUM('B2'!L22:L26)/60)*'B1'!E23","v":27},"min",null,null,null,null,null,null,null,null,null,null,27,0.45]
["Passive Retardation",null,null,{"$f":"(SUM('B2'!J22:J26)/60)*'B1'!E23","v":108},"min",null,null,null,null,null,null,null,null,null,null,108,1.8]
["Entering Harbour",null,null,{"$f":"(SUM('B2'!D22:D26)/60)*'B1'!E23","v":81},"min",null,null,null,null,null,null,null,null,null,null,81,1.35]
["Stand by (night mode)",null,null,{"$f":"Data!CX87*60","v":-197.99999999999983},"min",null,null,null,null,null,null,null,null,null,null,-197.99999999999983,-3.2999999999999972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q6:Q13)","v":24}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Loading/offloading",null,null,{"$f":"(SUM(Table3[Time in port '[min']])/60)*Data!D3*'B1'!E23","v":540},"kWh"]
["Leaving harbour",null,null,{"$f":"Data!V194*SUM(Data!B49:B53)*'B1'!E23","v":179.99618393234485},"kWh"]
["Acceleration",null,null,{"$f":"Data!V195*SUM(Data!B49:B53)*'B1'!E23","v":1846.5932703312781},"kWh"]
["Transit",null,null,{"$f":"Data!E188*'B1'!E23","v":24529.506054623318},"kWh"]
["Active Retardation",null,null,{"$f":"Data!V197*SUM(Data!B49:B53)*'B2'!K32","v":501.18718627888063},"kWh"]
["Passive Retardation",null,null,{"$f":"Data!V196*SUM(Data!B49:B53)*'B1'!E23","v":257.60029816996149},"kWh"]
["Entering Harbour",null,null,{"$f":"Data!V193*SUM(Data!B49:B53)*'B1'!E23","v":717.82872008911841},"kWh"]
["Stand by (night mode)",null,null,{"$f":"'B2'!K32*Data!CX181","v":-197.99999999999983},"kWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Capabilites and Sea Margin"]
[null,"Capabilites",null,null,"Sea Margin"]
[null,"Level","%",null,"Level","%"]
[null,1,20,null,1,5]
[null,2,40,null,2,12]
[null,3,70,null,3,18]
[null,4,100,null,4,40]

{"sheet":"F","index":6,"n_rows":62,"n_cols":41,"rows_kept":62,"cut":false,"hidden":false,"merged":[[44,4,44,5],[38,0,38,4],[45,8,45,10],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[45,0,45,1],[34,8,34,9],[35,8,35,9],[36,8,36,9],[48,7,48,10],[47,7,47,10],[44,8,44,10],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,12],[37,8,37,10],[38,8,38,10],[39,8,39,10],[41,0,41,12],[43,0,43,1],[43,4,43,5],[43,8,43,10],[45,4,45,5],[44,0,44,1],[28,0,28,1],[17,39,17,40],[18,0,18,1],[19,0,19,1],[19,29,19,30],[19,31,19,32],[19,33,19,34],[19,35,19,36],[19,37,19,38],[19,39,19,40],[17,37,17,38],[20,0,20,1],[21,0,21,1],[22,0,22,1],[25,0,25,1],[26,0,26,12],[15,0,15,12],[17,0,17,1],[17,31,17,32],[17,33,17,34],[17,35,17,36],[14,0,14,1],[0,2,2,10],[3,0,3,12],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[61,0,61,2],[56,0,56,12],[58,3,58,4],[58,5,58,6],[59,0,59,2],[60,0,60,2]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"F. ENGINE SETUP"]
["Ship name",{"$f":"A!D6","v":"TBN"},1,null,null,null,null,null,null,null,1,null,null,null,"yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no"]
["Efficiency, propulsion"]
[null,null,"Diesel Var. ","Diesel const",null,"Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries","Hydrogen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Batteries","Hydrogen"]
["Generator",null,2,null,2,null,1,null,1,null,1,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z6=1,\"95%\",\"1\")","v":"1"},{"$f":"IF(AA6=1,\"95%\",\"1\")","v":"1"}]
["Drives/Converter",null,2,null,2,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z7=1,\"95%\",\"1\")","v":"1"},{"$f":"IF(AA7=1,\"95%\",\"1\")","v":"1"}]
["Cabling",null,2,null,2,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z8=1,\"97%\",\"1\")","v":"1"},{"$f":"IF(AA8=1,\"97%\",\"1\")","v":"1"}]
["Switchboard",null,2,null,2,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z9=1,\"97%\",\"1\")","v":"1"},{"$f":"IF(AA9=1,\"97%\",\"1\")","v":"1"}]
["El-motors",null,2,null,2,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z10=1,\"94,1%\",\"1\")","v":"1"},{"$f":"IF(AA10=1,\"94,1%\",\"1\")","v":"1"}]
["DC/DC converters",null,2,null,2,null,2,null,2,null,2,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z11=1,\"95%\",\"1\")","v":"1"},{"$f":"IF(AA11=1,\"95%\",\"1\")","v":"1"}]
["Gear",null,1,null,1,null,1,null,2,null,2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z12=1,\"96%\",\"1\")","v":"1"},{"$f":"IF(AA12=1,\"96%\",\"1\")","v":"1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z13=1,\"98,9%\",\"1\")","v":"1"},{"$f":"IF(AA13=1,\"98,9%\",\"1\")","v":"1"}]
["Overall",null,{"$f":"Data!J19","v":0.95},null,{"$f":"Data!K19","v":0.95},null,{"$f":"Data!L19","v":0.75910859338749992},null,{"$f":"Data!N19","v":0.79906167724999999},null,{"$f":"Data!P19","v":0.79906167724999999},{"$f":"Data!R19","v":0.79906167724999988},{"$f":"Data!T19","v":0.75910859338749981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z14=1,\"93,9%\",\"1\")","v":"1"},{"$f":"IF(AA14=1,\"93,9%\",\"1\")","v":"1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z15=1,\"97%\",\"1\")","v":"1"},{"$f":"IF(AA15=1,\"97%\",\"1\")","v":"1"}]
["Efficiency, electricity production"]
[null,null,"Diesel Var. ","Diesel const",null,"Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries","Hydrogen"]
["Generator",null,1,null,1,null,1,null,1,null,1,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DC/DC Converters"]
["Drives/converter",null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["Cabling",null,1,null,1,null,1,null,1,null,1,1,1]
["Switchboard",null,1,null,1,null,1,null,1,null,1,1,1]
["DC/DC Converters",null,2,null,2,null,1,null,1,null,1,1,1]
[{"$f":"'B2'!M35","v":"Open"},null,2,null,2,null,1,null,1,null,1,1,2]
[]
[null,"Overall",{"$f":"Data!J30","v":0.8491622499999999},null,{"$f":"Data!K30","v":0.8491622499999999},null,{"$f":"Data!L30","v":0.80670413749999992},null,{"$f":"Data!N30","v":0.80670413749999992},null,{"$f":"Data!P30","v":0.80670413749999992},{"$f":"Data!R30","v":0.8491622499999999},{"$f":"Data!T30","v":0.8491622499999999}]
[]
["Efficiency, fossile fuels"]
[null,null,"Const","x","x2","x3","x4","x5","x6"]
["Diesel Variable RPM",null,0.30990000000000001,0.57999999999999996,-4.0843999999999996,15.441000000000001,-29.664999999999999,27.841000000000001,-10.15]
["Diesel Constant RPM",null,0.16669999999999999,1.1482000000000001,-3.1976,5.0720000000000001,-4.1771000000000003,1.3626]
["LNG",null,0.1406,1.7576000000000001,-3.8877000000000002,4.0406000000000004,-1.5559000000000001]
[]
["Efficiency, electricity production, Hydrogen"]
[]
["Max power",null,{"$f":"Data!C159","v":1746.5886939571155},null,"Number of cells ",null,{"$f":"ROUNDUP(Data!C161,0)","v":15},null,"54% until",null,{"$f":"Data!C163*G35","v":525},"kW",null,null,""]
["Hours of operation",null,25000,"h",null,null,null,null,"Peak Power efficiency",null,35,"kW"]
["Design lifetime",null,{"$f":"ROUNDUP(C36/Data!P59,0)","v":3},"years",null,"Weight",{"$f":"G35*360","v":5400},"kg","Peak Efficiency",null,0.54]
["Design Stack Size",null,120,"kW",null,"Cost cells",{"$f":"G35*1.55","v":23.25},"MNOK",null,null,null,null,null,null,null,0.49399999999999999]
["From max efficiency to mac performance"]
["const","x","x2","x3","x4",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[0.44,0.84,-2.54,2.96,-1.25]
["Efficiency, electricity production, Batteries"]
[]
["Design lifetime",null,10,"years","Design Capacity",null,{"$f":"Data!E184","v":3357.011354031938},"kWh"]
["Cycluses",null,{"$f":"Data!C185","v":19710},null,"Number of  stacks",null,{"$f":"G44/135.6","v":24.756720899940547},"Stacks"]
["Allowed discharge",null,{"$f":"IF(C45<=6000,\"80\",IF(AND(6001<=C45,C45<=9000),\"60\",IF(AND(9001<=C45,C45<=14000),\"50\",IF(AND(14001<=C45,C45<=22000),\"40\",IF(AND(22001<=C45,C45<=41000),\"30\",IF(AND(41001<=C45,C45<=95000),\"20\",IF(AND(95001<=C45,C45<=160000),\"15\",IF(AND(160001<=C45,C45<=350000),\"10\",\"\"))))))))","v":"40"},"%","Weight of stacks",null,{"$f":"G45*1762","v":43621.34222569524},"kg"]
[]
["Power",{"$f":"0.5*G44","v":1678.505677015969},{"$f":"1*G44","v":3357.011354031938},{"$f":"1.5*G44","v":5035.517031047907},{"$f":"2*G44","v":6714.0227080638761},{"$f":"2.5*G44","v":8392.5283850798442},{"$f":"3*G44","v":10071.034062095814}]
["Losses",9.4999999999999998E-3,1.7500000000000002E-2,2.5499999999999998E-2,3.5000000000000003E-2,4.2999999999999997E-2,5.2499999999999998E-2]
[]
[]
[]
[]
[]
[]
[]
["Carbon footprint and well to wheel efficiency fromproduction"]
[null,null,null,"CO2-equivalents",null,"Well to wheel efficiency"]
[null,null,null,"per kg fuel, g",null,"%"]
["Diesel variable rpm",null,null,null,397.22]
["LNG",null,null,null,407.84]
["Electricity, Norwegian mix",null,null,null,50]

{"sheet":"G ","index":7,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,2,2,10],[4,5,4,6],[4,7,4,8],[4,9,4,10],[4,11,4,12],[55,1,55,2],[55,4,55,5],[55,9,55,11],[3,0,3,14],[4,13,4,14],[51,1,51,2],[52,1,52,2],[52,4,52,5],[52,9,52,11],[53,1,53,2],[53,4,53,5],[53,9,53,11],[54,1,54,2],[54,4,54,5],[54,9,54,11]]}
["Project",{"$f":"A!D5","v":"Hareid Sulesund Ferry"},"G. COST AND ASSEMBLY"]
["Ship name",{"$f":"A!D6","v":"TBN"}]
[]
["Price development and investments"]
[null,"Disel Variable RPM",null,"Diesel Constan RPM",null,"Diesel Electric",null,"LNG",null,"LNG Electric",null,"Hydrogen",null,"Batteries"]
[null,"CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX"]
[1,{"$f":"(('B2'!$C$32)*$G$53)/1000000","v":8.4622222222222216},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"(('B2'!$C$32)*$G$53)/1000000","v":8.4622222222222216},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"(((('B2'!$C$32)*$G$53)/1000000)+N(\"Batteries\")+((Data!C102*G56)/1000000))","v":12.557222222222222},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"(('B2'!$C$32)*$G$54)/1000000","v":28.207407407407409},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"(((('B2'!$C$32)*$G$54)/1000000)+N(\"Batteries\")+((Data!C140*G56)/1000000))","v":35.032407407407412},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"((((((G55*F!C35)/1000000))+N(\"Batteries\")+((Data!$C$140*G56)/1000000))))","v":29.5306530214425},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"((F!G44)*$G$56)/1000000","v":18.32928199301438},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[2,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,0))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,0))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),0))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,0))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),0))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,(((G55*F!C35)/1000000)),0)+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,0))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[3,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=2,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=2,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[4,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=3,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=3,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=3,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),0)))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=3,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[5,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=4,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=4,$H$7,IF($I$54=2,$H$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=4,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=4,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=4,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=4,$N$7,IF($I$56=2,$N$7,0))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[6,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=5,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=5,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=5,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=5,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=5,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=5,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=5,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=5,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[7,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,IF($I$53=6,$B$7,IF($I$53=3,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,IF($I$53=6,$B$7,IF($I$53=3,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),IF($I$56=6,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=2,$H$7,IF($I$54=6,$H$7,IF($I$54=3,$H$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),IF($I$56=6,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),IF($I$55=6,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),IF($I$56=6,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),0)))))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=2,$N$7,IF($I$56=6,$N$7,IF($I$56=3,$N$7,0)))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[8,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=7,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=7,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=7,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=7,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=7,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=7,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=7,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=7,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=7,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=7,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[9,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=8,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=8,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=8,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=8,((Data!C102*G56)/1000000),IF($I$56=4,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=8,$H$7,IF($I$54=4,$H$7,IF($I$54=2,$H$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=8,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=8,((Data!C140*G56)/1000000),IF($I$56=4,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=8,((G55*F!C35)/1000000),IF($I$55=4,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=8,((Data!$C$140*G56)/1000000),IF($I$56=4,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=8,$N$7,IF($I$56=4,$N$7,IF($I$56=2,$N$7,0)))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[10,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=9,$B$7,IF($I$53=3,$B$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=9,$B$7,IF($I$53=3,$B$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=9,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=9,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=9,$H$7,IF($I$54=3,$H$7,0))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=9,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=9,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=9,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=9,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),0))))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=9,$N$7,IF($I$56=3,$N$7,0))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[11,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=10,$B$7,IF($I$53=5,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=10,$B$7,IF($I$53=5,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=10,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=10,((Data!C102*G56)/1000000),IF($I$56=5,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))))","v":4.0949999999999998},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=10,$H$7,IF($I$54=5,$H$7,IF($I$54=2,$H$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=10,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=10,((Data!C140*G56)/1000000),IF($I$56=5,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))))","v":6.8250000000000002},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=10,((G55*F!C35)/1000000),IF($I$55=5,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=10,((Data!$C$140*G56)/1000000),IF($I$56=5,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))))","v":6.8250000000000002},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=10,$N$7,IF($I$56=5,$N$7,IF($I$56=2,$N$7,0)))))","v":18.32928199301438},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[12,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=11,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=11,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=11,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=11,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=11,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=11,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=11,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=11,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=11,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=11,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[13,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=12,$B$7,IF($I$53=6,$B$7,IF($I$53=4,$B$7,IF($I$53=3,$B$7,IF($I$53=2,$B$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=12,$B$7,IF($I$53=6,$B$7,IF($I$53=4,$B$7,IF($I$53=3,$B$7,IF($I$53=2,$B$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=12,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=12,((Data!C102*G56)/1000000),IF($I$56=6,((Data!C102*G56)/1000000),IF($I$56=4,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=12,$H$7,IF($I$54=6,$H$7,IF($I$54=4,$H$7,IF($I$54=3,$H$7,IF($I$54=2,$H$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=12,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=12,((Data!C140*G56)/1000000),IF($I$56=6,((Data!C140*G56)/1000000),IF($I$56=4,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=12,((G55*F!C35)/1000000),IF($I$55=6,((G55*F!C35)/1000000),IF($I$55=4,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=12,((Data!$C$140*G56)/1000000),IF($I$56=6,((Data!$C$140*G56)/1000000),IF($I$56=4,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))))))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=12,$N$7,IF($I$56=6,$N$7,IF($I$56=4,$N$7,IF($I$56=3,$N$7,IF($I$56=2,$N$7,0)))))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[14,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=13,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=13,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=13,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=13,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=13,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=13,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=13,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=13,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=13,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=13,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[15,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=14,$B$7,IF($I$53=7,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=14,$B$7,IF($I$53=7,$B$7,IF($I$53=2,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=14,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=7,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=14,((Data!C102*G56)/1000000),IF($I$56=7,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=14,$H$7,IF($I$54=7,$H$7,IF($I$54=2,$H$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=14,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=7,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=14,((Data!C140*G56)/1000000),IF($I$56=7,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=14,((G55*F!C35)/1000000),IF($I$55=7,((G55*F!C35)/1000000),IF($I$54=2,((G55*F!C35)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=14,((Data!$C$140*G56)/1000000),IF($I$56=7,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=14,$N$7,IF($I$56=7,$N$7,IF($I$56=2,$N$7,0)))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[16,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=15,$B$7,IF($I$53=5,$B$7,IF($I$53=3,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=15,$B$7,IF($I$53=5,$B$7,IF($I$53=3,$B$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=15,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=15,((Data!C102*G56)/1000000),IF($I$56=5,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=15,$H$7,IF($I$54=5,$H$7,IF($I$54=3,$H$7,0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=15,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=15,((Data!C140*G56)/1000000),IF($I$56=5,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=15,((G55*F!C35)/1000000),IF($I$55=5,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=15,((Data!$C$140*G56)/1000000),IF($I$56=5,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),0)))))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=15,$N$7,IF($I$56=5,$N$7,IF($I$56=3,$N$7,0)))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[17,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=16,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,IF($I$53=8,$B$7,0))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=16,$B$7,IF($I$53=4,$B$7,IF($I$53=2,$B$7,IF($I$53=8,$B$7,0))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=16,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=8,((('B2'!$C$32)*$G$53)/1000000),0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=16,((Data!C102*G56)/1000000),IF($I$56=4,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),IF($I$56=8,((Data!C102*G56)/1000000),0))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=16,$H$7,IF($I$54=4,$H$7,IF($I$54=2,$H$7,IF($I$54=8,$H$7,0))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=16,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=8,((('B2'!$C$32)*$G$54)/1000000),0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=16,((Data!C140*G56)/1000000),IF($I$56=4,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),IF($I$56=8,((Data!C140*G56)/1000000),0))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=16,((G55*F!C35)/1000000),IF($I$55=4,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),IF($I$55=8,((G55*F!C35)/1000000),0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=16,((Data!$C$140*G56)/1000000),IF($I$56=4,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),IF($I$56=8,((Data!$C$140*G56)/1000000),0))))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=16,$N$7,IF($I$56=4,$N$7,IF($I$56=2,$N$7,IF($I$56=8,$N$7,0))))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[18,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=17,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=17,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=17,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=17,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=17,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=17,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=17,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=17,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=17,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=17,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[19,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=18,$B$7,IF($I$53=9,$B$7,IF($I$53=6,$B$7,IF($I$53=3,$B$7,IF($I$53=2,$B$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=18,$B$7,IF($I$53=9,$B$7,IF($I$53=6,$B$7,IF($I$53=3,$B$7,IF($I$53=2,$B$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=18,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=9,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$32)*$G$53)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=18,((Data!C102*G56)/1000000),IF($I$56=9,((Data!C102*G56)/1000000),IF($I$56=6,((Data!C102*G56)/1000000),IF($I$56=3,((Data!C102*G56)/1000000),IF($I$56=2,((Data!C102*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=18,$H$7,IF($I$54=9,$H$7,IF($I$54=6,$H$7,IF($I$54=3,$H$7,IF($I$54=2,$H$7,0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=18,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=9,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$32)*$G$54)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=18,((Data!C140*G56)/1000000),IF($I$56=9,((Data!C140*G56)/1000000),IF($I$56=6,((Data!C140*G56)/1000000),IF($I$56=3,((Data!C140*G56)/1000000),IF($I$56=2,((Data!C140*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=18,((G55*F!C35)/1000000),IF($I$55=9,((G55*F!C35)/1000000),IF($I$55=6,((G55*F!C35)/1000000),IF($I$55=3,((G55*F!C35)/1000000),IF($I$55=2,((G55*F!C35)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=18,((Data!$C$140*G56)/1000000),IF($I$56=9,((Data!$C$140*G56)/1000000),IF($I$56=6,((Data!$C$140*G56)/1000000),IF($I$56=3,((Data!$C$140*G56)/1000000),IF($I$56=2,((Data!$C$140*G56)/1000000),0)))))))","v":22.705653021442501},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=18,$N$7,IF($I$56=9,$N$7,IF($I$56=6,$N$7,IF($I$56=3,$N$7,IF($I$56=2,$N$7,0)))))))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[20,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=19,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$16*365))/1000000","v":12.015401603916228},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=19,$B$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($D$53*'C '!$G$17*365))/1000000","v":12.549849247959967},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$32)*$G$53)/1000000),IF($I$53=19,((('B2'!$C$32)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C102*G56)/1000000),IF($I$56=19,((Data!C102*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$53)+($M$56*Data!$C$102)+($D$53*(Data!$DM$110*365*Data!$CT$181))+($D$56*Data!$DG$114*365))/1000000","v":16.578626171595996},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=19,$H$7,0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($D$54*'C '!$G$19*365))/1000000","v":10.190253145694724},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$32)*$G$54)/1000000),IF($I$54=19,((('B2'!$C$32)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!C140*G56)/1000000),IF($I$56=19,((Data!C140*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$32*$M$54)+($M$56*Data!$C$140)+($D$54*(Data!$DM$148*365*Data!$CT$152))+($D$56*Data!$DG$152*365*Data!$CT$152))/1000000","v":13.891251985273611},{"$f":"IF($I$55>19,0,IF($I$55=1,((G55*F!C35)/1000000),IF($I$55=19,((G55*F!C35)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!$C$140*G56)/1000000),IF($I$56=19,((Data!$C$140*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$C$140)+($D$55*Data!$DM$177*365*Data!$CT$181)+($D$56*Data!$DG$181*365*Data!$CT$181))/1000000","v":31.386953659143028},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,IF($I$56=19,$N$7,0)))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$E$189*365))/1000000","v":5.1033637346643808}]
[]
["Costs",null,{"$f":"Data!E447","v":135.1999546567593},null,{"$f":"Data!G447","v":140.86190061124125},null,{"$f":"Data!I447","v":189.31542853719364},null,{"$f":"Data!K447","v":134.31774998848277},null,{"$f":"Data!M447","v":183.14719742586277},null,{"$f":"Data!O447","v":429.75099112179987},null,{"$f":"Data!Q447","v":79.903388029852167}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Average price",null,"NOK",null,null,"NOK",null,"MNOK",null,null,null,"NOK"]
["MGO","Price per kWh",null,0.57999999999999996,"Price per kW",null,3000,"Lifetime",20,"Maintenance per year per kW",null,null,0]
["LNG","Price per kWh",null,0.57999999999999996,"Price per kW",null,10000,"Lifetime",20,"Maintenance per year per kW",null,null,0]
["Hydrogen ","Price per kWh",null,2.2799999999999998,"Price per kW",null,13000,"Lifetime",{"$f":"F!C37","v":3},"Maintenance per year per kW",null,null,0]
["Batteries","Price per kWh",null,0.56999999999999995,"Price per kWh",null,5460,"Lifetime",10,"Maintenance per year per kWh",null,null,0]
[]
[]
[null,"Interest",7.0000000000000007E-2]

{"sheet":"Data","index":8,"n_rows":447,"n_cols":124,"rows_kept":447,"cut":false,"hidden":false,"merged":[[174,95,174,103],[174,104,174,112],[174,113,174,114],[174,115,174,123],[117,95,117,103],[117,104,117,112],[117,113,117,114],[117,115,117,123],[127,0,127,10],[145,95,145,103],[145,104,145,112],[145,113,145,114],[145,115,145,123],[114,0,114,10],[67,113,67,114],[67,115,67,123],[77,0,77,10],[80,95,80,103],[80,104,80,112],[80,113,80,114],[80,115,80,123],[89,0,89,10],[107,95,107,103],[107,104,107,112],[107,113,107,114],[107,115,107,123],[64,0,64,10],[33,5,33,7],[67,95,67,103],[67,104,67,112],[16,7,16,8],[28,4,28,7],[15,7,15,8],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[14,7,14,8]]}
[]
["Indicator","Persons","kW @ 12 knot","Hotell, kW ","Loa","Lpp","LWL","Breadth","Draft","Ballast","Deadweight","Lightweight","Harbour","Entering harbour","Leaving Harbour","Acceleration","Passive retardation","Active retardation","Loading","Column1","Column4","Column2","Column5","Column22","Column23","Column24","Column25","Column26","Column27","Column28","Column29","Column30","Column31","Column32","Column33"]
[1,{"$f":"IF($A$3=1,B4,IF($A$3=2,B5,IF($A$3=3,B6,IF($A$3=4,B7,\"\"))))","v":120},{"$f":"IF($A$3=1,C4,IF($A$3=2,C5,IF($A$3=3,C6,IF($A$3=4,C7,\"\"))))","v":700},{"$f":"IF($A$3=1,D4,IF($A$3=2,D5,IF($A$3=3,D6,IF($A$3=4,D7,\"\"))))","v":60},125,"na","na",20,0,"na","na","na",0,350,250,700,55,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,120,700,60,125,"na","na",20,null,"na","na","na",0,350,250,700,55,200,0]
[null,70,684,60,null,null,null,null,{"$f":"'B2'!H12","v":700},null,null,null,0,350,250,700,55,200,0]
[null,50,602,60,null,null,null,null,{"$f":"'B2'!H13","v":0},null,null,null,0,350,250,700,55,200,0]
[null,40,584,60,null,null,null,null,{"$f":"'B2'!H14","v":0},null,null,null,0,350,250,700,55,200,0]
[null,30,510,60,null,null,null,null,{"$f":"'B2'!H15","v":0},null,null,null,0,350,250,700,55,200,0]
[null,20,504,60,null,null,null,null,{"$f":"'B2'!H16","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Diesel Var. ","Diesel const","Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries",null,"Hydrogen"]
[null,null,null,null,null,null,null,"Generator",null,{"$f":"IF(F!C6=2,\"1\",1-'B2'!$B$36)","v":"1"},{"$f":"IF(F!E6=2,\"1\",1-'B2'!$B$36)","v":"1"},{"$f":"IF(F!G6=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!I6=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!K6=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!L6=2,\"1\",1-'B2'!$B$36)","v":"1"},null,{"$f":"IF(F!M6=2,\"1\",1-'B2'!$B$36)","v":"1"}]
[null,null,null,null,null,null,null,"Drives/Converter",null,{"$f":"IF(F!C7=2,\"1\",1-'B2'!$D$36)","v":"1"},{"$f":"IF(F!E7=2,\"1\",1-'B2'!$D$36)","v":"1"},{"$f":"IF(F!G7=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!I7=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!K7=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!L7=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!M7=2,\"1\",1-'B2'!$D$36)","v":0.95}]
[null,"Manual",null,null,null,null,null,"Cabling",null,{"$f":"IF(F!C8=2,\"1\",1-'B2'!$L$36)","v":"1"},{"$f":"IF(F!E8=2,\"1\",1-'B2'!$L$36)","v":"1"},{"$f":"IF(F!G8=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!I8=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!K8=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!L8=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!M8=2,\"1\",1-'B2'!$L$36)","v":0.97}]
[null,"Automatic",null,null,null,"Ports",null,"Switchboard",null,{"$f":"IF(F!C9=2,\"1\",1-'B2'!$H$36)","v":"1"},{"$f":"IF(F!E9=2,\"1\",1-'B2'!$H$36)","v":"1"},{"$f":"IF(F!G9=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!I9=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!K9=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!L9=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!M9=2,\"1\",1-'B2'!$H$36)","v":0.97}]
[null,null,null,null,null,2,null,"El-motors",null,{"$f":"IF(F!C10=2,\"1\",1-'B2'!$J$36)","v":"1"},{"$f":"IF(F!E10=2,\"1\",1-'B2'!$J$36)","v":"1"},{"$f":"IF(F!G10=2,\"1\",1-'B2'!$J$36)","v":0.94100000000000006},null,{"$f":"IF(F!I10=2,\"1\",1-'B2'!$J$36)","v":0.94100000000000006},null,{"$f":"IF(F!K10=2,\"1\",1-'B2'!$J$36)","v":0.94100000000000006},null,{"$f":"IF(F!L10=2,\"1\",1-'B2'!$J$36)","v":0.94100000000000006},null,{"$f":"IF(F!M10=2,\"1\",1-'B2'!$J$36)","v":0.94100000000000006}]
[null,null,null,null,null,3,null,"DC/DC converters",null,{"$f":"IF(F!C11=2,\"1\",1-'B2'!$F$36)","v":"1"},{"$f":"IF(F!E11=2,\"1\",1-'B2'!$F$36)","v":"1"},{"$f":"IF(F!G11=2,\"1\",1-'B2'!$F$36)","v":"1"},null,{"$f":"IF(F!I11=2,\"1\",1-'B2'!$F$36)","v":"1"},null,{"$f":"IF(F!K11=2,\"1\",1-'B2'!$F$36)","v":"1"},null,{"$f":"IF(F!L11=2,\"1\",1-'B2'!$F$36)","v":"1"},null,{"$f":"IF(F!M11=2,\"1\",1-'B2'!$F$36)","v":0.95}]
[null,"Sea margin level ",null,null,null,4,null,"Gear",null,{"$f":"IF(F!C12=2,\"1\",1-'B2'!$K$36)","v":0.95},{"$f":"IF(F!E12=2,\"1\",1-'B2'!$K$36)","v":0.95},{"$f":"IF(F!G12=2,\"1\",1-'B2'!$K$36)","v":0.95},null,{"$f":"IF(F!I12=2,\"1\",1-'B2'!$K$36)","v":"1"},null,{"$f":"IF(F!K12=2,\"1\",1-'B2'!$K$36)","v":"1"},null,{"$f":"IF(F!L12=2,\"1\",1-'B2'!$K$36)","v":0.95},null,{"$f":"IF(F!M12=2,\"1\",1-'B2'!$K$36)","v":0.95}]
["Indicator",1,null,null,null,5]
[1,2,null,null,null,null,null,null,"Overall",{"$f":"J11*J12*J13*J14*J15*J16*J17","v":0.95},{"$f":"K11*K12*K13*K14*K15*K16*K17","v":0.95},{"$f":"L11*L12*L13*L14*L15*L16*L17","v":0.75910859338749992},null,{"$f":"N11*N12*N13*N14*N15*N16*N17","v":0.79906167724999999},null,0.79906167724999999,null,0.79906167724999988,null,0.75910859338749981]
["MAX",3]
[3,4]
[null,null,null,null,null,null,null,null,null,"Diesel Var. ","Diesel const","Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries",null,"Hydrogen"]
[null,"Admiralty coefficient calculations",null,null,null,null,null,null,"Generator",{"$f":"IF(F!C18=2,\"1\",1-'B2'!$B$36)","v":0.95},{"$f":"IF(F!E18=2,\"1\",1-'B2'!$B$36)","v":0.95},{"$f":"IF(F!G18=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!I18=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!K18=2,\"1\",1-'B2'!$B$36)","v":0.95},null,{"$f":"IF(F!L18=2,\"1\",1-'B2'!$B$36)","v":"1"},null,{"$f":"IF(F!M18=2,\"1\",1-'B2'!$B$36)","v":"1"}]
[null,"Speed","Power","test",null,null,null,null,"Drives/converter",{"$f":"IF(F!C19=2,\"1\",1-'B2'!$D$36)","v":0.95},{"$f":"IF(F!E19=2,\"1\",1-'B2'!$D$36)","v":0.95},{"$f":"IF(F!G19=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!I19=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!K19=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!L19=2,\"1\",1-'B2'!$D$36)","v":0.95},null,{"$f":"IF(F!M19=2,\"1\",1-'B2'!$D$36)","v":0.95}]
[null,1,{"$f":"((B25^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":0.40509259259259262},{"$f":"$H$31+($G$31*B25)+($F$31*(B25^2))+($E$31*(B25^3))","v":0.40509259259249725},null,null,null,null,"Cabling",{"$f":"IF(F!C20=2,\"1\",1-'B2'!$L$36)","v":0.97},{"$f":"IF(F!E20=2,\"1\",1-'B2'!$L$36)","v":0.97},{"$f":"IF(F!G20=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!I20=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!K20=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!L20=2,\"1\",1-'B2'!$L$36)","v":0.97},null,{"$f":"IF(F!M20=2,\"1\",1-'B2'!$L$36)","v":0.97}]
[null,2,{"$f":"((B26^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":3.2407407407407409},{"$f":"$H$31+($G$31*B26)+($F$31*(B26^2))+($E$31*(B26^3))","v":3.2407407407405779},null,null,null,null,"Switchboard",{"$f":"IF(F!C21=2,\"1\",1-'B2'!$H$36)","v":0.97},{"$f":"IF(F!E21=2,\"1\",1-'B2'!$H$36)","v":0.97},{"$f":"IF(F!G21=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!I21=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!K21=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!L21=2,\"1\",1-'B2'!$H$36)","v":0.97},null,{"$f":"IF(F!M21=2,\"1\",1-'B2'!$H$36)","v":0.97}]
[null,3,{"$f":"((B27^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":10.9375},{"$f":"$H$31+($G$31*B27)+($F$31*(B27^2))+($E$31*(B27^3))","v":10.937499999999796},null,null,null,null,"DC/DC Converters",{"$f":"IF(F!C22=2,\"1\",1-'B2'!$F$36)","v":"1"},{"$f":"IF(F!E22=2,\"1\",1-'B2'!$F$36)","v":"1"},{"$f":"IF(F!G22=2,\"1\",1-'B2'!$F$36)","v":0.95},null,{"$f":"IF(F!I22=2,\"1\",1-'B2'!$F$36)","v":0.95},null,{"$f":"IF(F!K22=2,\"1\",1-'B2'!$F$36)","v":0.95},null,{"$f":"IF(F!L22=2,\"1\",1-'B2'!$F$36)","v":0.95},null,{"$f":"IF(F!M22=2,\"1\",1-'B2'!$F$36)","v":0.95}]
[null,4,{"$f":"((B28^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":25.925925925925927},25.9259259259257,null,null,null,null,{"$f":"'B2'!M35","v":"Open"},{"$f":"IF(F!C23=2,\"1\",1-'B2'!$M$36)","v":"1"},{"$f":"IF(F!E23=2,\"1\",1-'B2'!$M$36)","v":"1"},{"$f":"IF(F!G23=2,\"1\",1-'B2'!$M$36)","v":1},null,{"$f":"IF(F!I23=2,\"1\",1-'B2'!$M$36)","v":1},null,{"$f":"IF(F!K23=2,\"1\",1-'B2'!$M$36)","v":1},null,{"$f":"IF(F!L23=2,\"1\",1-'B2'!$M$36)","v":1},null,{"$f":"IF(F!M23=2,\"1\",1-'B2'!$M$36)","v":"1"}]
[null,5,{"$f":"((B29^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":50.636574074074076},50.636574074073849,"LINEST FUNCTION"]
[null,6,{"$f":"((B30^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":87.5},87.499999999999801,"x3","x2","x","const",null,{"$f":"J23*J24*J25*J26*J28*J27","v":0.8491622499999999},{"$f":"K23*K24*K25*K26*K28*K27","v":0.8491622499999999},0.80670413749999992,null,0.80670413749999992,null,0.80670413749999992,null,0.8491622499999999,null,0.8491622499999999]
[null,7,{"$f":"((B31^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":138.94675925925927},138.9467592592591,{"$f":"LINEST(C25:C44,B25:B44^{1,2,3},TRUE,FALSE)","v":0.40509259259259217},1.5127631259911886E-14,-1.1006876567243821E-13,0]
[null,8,{"$f":"((B32^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":207.40740740740742},207.40740740740728]
[null,9,{"$f":"((B33^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":295.3125},295.31249999999994]
[null,10,{"$f":"((B34^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":405.09259259259261},405.09259259259255,null,"Max Engine Power Calculations"]
[null,11,{"$f":"((B35^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":539.17824074074076},539.17824074074076,null,"Max speed",{"$f":"'B2'!L28","v":16}]
[null,12,{"$f":"((B36^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":700},700.00000000000023,null,"Max speed power",{"$f":"$H$31+(G35*G31)+(F31*G35^2)+(E31*G35^3)","v":1659.2592592592596}]
[null,13,{"$f":"((B37^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":889.98842592592598},889.98842592592609,null,"Hotel",{"$f":"'B2'!K32","v":60}]
[null,14,{"$f":"((B38^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":1111.5740740740741},1111.5740740740744,null,"Capability level",{"$f":"A21","v":3}]
[null,15,{"$f":"((B39^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":1367.1875},1367.1875000000005,null,"Margin",{"$f":"IF(A21=1,'E '!C47,IF(A21=2,'E '!C48,IF(A21=3,'E '!C49,IF(A21=4,'E '!C50,\"\"))))/100","v":0.7}]
[null,16,{"$f":"((B40^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":1659.2592592592594},1659.2592592592596,null,"Engine size",{"$f":"G36+(G36*G39)","v":2820.7407407407409},"kW"]
[null,17,{"$f":"((B41^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":1990.2199074074074},1990.2199074074078]
[null,18,{"$f":"((B42^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":2362.5},2362.5000000000005]
[null,19,{"$f":"((B43^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":2778.5300925925926},2778.5300925925931]
[null,20,{"$f":"((B44^3)*'B2'!$C$33)/('B2'!$C$28^3)","v":3240.7407407407409},3240.7407407407409]
[]
[]
[]
[null,"Indicator","Column1","Shore Charging [kW]","Time in port [min]","Transit to next port [min]","Distance to next port [nm]","Distance to next port - manouevring","Speed","Propeller power, incl sea margin","Hotel Power","Distance to next port, without manouevring","Shore Connection or not",null,"Operation calculation","In port"]
[null,{"$f":"IF(Table3[[#This Row],[Column1]]=\"\",0,1)","v":1},{"$f":"IF('B1'!C16=\"\",\"\",'B1'!C16)","v":"Port 1"},{"$f":"'B1'!E16","v":4000},{"$f":"'B1'!F16","v":10},{"$f":"'B1'!H16","v":20},{"$f":"'B1'!K16","v":4},{"$f":"IF(Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28>0,Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28,0)","v":3.3},{"$f":"IFERROR(Table3[[#This Row],[Distance to next port - manouevring]]/(Table3[[#This Row],[Distance to next port, without manouevring]]/60),0)","v":14.739454094292803},{"$f":"$H$31+($G$31*Table3[[#This Row],[Speed]])+($F$31*(Table3[[#This Row],[Speed]]^2))+($E$31*(Table3[[#This Row],[Speed]]^3))/(1-'B2'!$H$18)","v":1365.4471430413262},{"$f":"IF('B1'!F16>0,'B2'!$K$32,0)","v":60},{"$f":"Table3[[#This Row],[Transit to next port '[min']]]-((D58+E58+F58+G58+H58)/60)","v":13.433333333333334},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>0,1,0)","v":1},null,{"$f":"Table3[[#This Row],[Transit to next port '[min']]]","v":20},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>G37,Table3[[#This Row],[Time in port '[min']]],0)","v":10}]
[null,{"$f":"IF(Table3[[#This Row],[Column1]]=\"\",0,1)","v":1},{"$f":"IF('B1'!C17=\"\",\"\",'B1'!C17)","v":"Port 2"},{"$f":"'B1'!E17","v":4000},{"$f":"'B1'!F17","v":10},{"$f":"'B1'!H17","v":19},{"$f":"'B1'!K17","v":4},{"$f":"IF(Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28>0,Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28,0)","v":3.3},{"$f":"IFERROR(Table3[[#This Row],[Distance to next port - manouevring]]/(Table3[[#This Row],[Distance to next port, without manouevring]]/60),0)","v":15.924932975871313},{"$f":"$H$31+($G$31*Table3[[#This Row],[Speed]])+($F$31*(Table3[[#This Row],[Speed]]^2))+($E$31*(Table3[[#This Row],[Speed]]^3))/(1-'B2'!$H$18)","v":1722.1204980970006},{"$f":"IF('B1'!F17>0,'B2'!$K$32,0)","v":60},{"$f":"Table3[[#This Row],[Transit to next port '[min']]]-((D59+E59+F59+G59+H59)/60)","v":12.433333333333334},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>0,1,0)","v":1},null,{"$f":"Table3[[#This Row],[Transit to next port '[min']]]","v":19},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>G38,Table3[[#This Row],[Time in port '[min']]],0)","v":10}]
[null,{"$f":"IF(Table3[[#This Row],[Column1]]=\"\",0,1)","v":1},{"$f":"IF('B1'!C18=\"\",\"\",'B1'!C18)","v":"Port 3"},{"$f":"'B1'!E18","v":4000},{"$f":"'B1'!F18","v":10},{"$f":"'B1'!H18","v":22},{"$f":"'B1'!K18","v":4},{"$f":"IF(Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28>0,Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28,0)","v":3.3},{"$f":"IFERROR(Table3[[#This Row],[Distance to next port - manouevring]]/(Table3[[#This Row],[Distance to next port, without manouevring]]/60),0)","v":12.829373650107989},{"$f":"$H$31+($G$31*Table3[[#This Row],[Speed]])+($F$31*(Table3[[#This Row],[Speed]]^2))+($E$31*(Table3[[#This Row],[Speed]]^3))/(1-'B2'!$H$18)","v":900.42399223915527},{"$f":"IF('B1'!F18>0,'B2'!$K$32,0)","v":60},{"$f":"Table3[[#This Row],[Transit to next port '[min']]]-((D60+E60+F60+G60+H60)/60)","v":15.433333333333334},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>0,1,0)","v":1},null,{"$f":"Table3[[#This Row],[Transit to next port '[min']]]","v":22},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>G39,Table3[[#This Row],[Time in port '[min']]],0)","v":10}]
[null,{"$f":"IF(Table3[[#This Row],[Column1]]=\"\",0,1)","v":0},{"$f":"IF('B1'!C19=\"\",\"\",'B1'!C19)","v":""},{"$f":"'B1'!E19","v":0},{"$f":"'B1'!F19","v":0},{"$f":"'B1'!H19","v":0},{"$f":"'B1'!K19","v":0},{"$f":"IF(Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28>0,Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28,0)","v":0},{"$f":"IFERROR(Table3[[#This Row],[Distance to next port - manouevring]]/(Table3[[#This Row],[Distance to next port, without manouevring]]/60),0)","v":0},{"$f":"$H$31+($G$31*Table3[[#This Row],[Speed]])+($F$31*(Table3[[#This Row],[Speed]]^2))+($E$31*(Table3[[#This Row],[Speed]]^3))/(1-'B2'!$H$18)","v":0},{"$f":"IF('B1'!F19>0,'B2'!$K$32,0)","v":0},{"$f":"Table3[[#This Row],[Transit to next port '[min']]]-((D61+E61+F61+G61+H61)/60)","v":0},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>0,1,0)","v":0},null,{"$f":"Table3[[#This Row],[Transit to next port '[min']]]","v":0},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>G40,Table3[[#This Row],[Time in port '[min']]],0)","v":0}]
[null,{"$f":"IF(Table3[[#This Row],[Column1]]=\"\",0,1)","v":0},{"$f":"IF('B1'!C20=\"\",\"\",'B1'!C20)","v":""},{"$f":"'B1'!E20","v":0},{"$f":"'B1'!F20","v":0},{"$f":"'B1'!H20","v":0},{"$f":"'B1'!K20","v":0},{"$f":"IF(Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28>0,Table3[[#This Row],[Distance to next port '[nm']]]-'B2'!$H$28,0)","v":0},{"$f":"IFERROR(Table3[[#This Row],[Distance to next port - manouevring]]/(Table3[[#This Row],[Distance to next port, without manouevring]]/60),0)","v":0},{"$f":"$H$31+($G$31*Table3[[#This Row],[Speed]])+($F$31*(Table3[[#This Row],[Speed]]^2))+($E$31*(Table3[[#This Row],[Speed]]^3))/(1-'B2'!$H$18)","v":0},{"$f":"IF('B1'!F20>0,'B2'!$K$32,0)","v":0},{"$f":"Table3[[#This Row],[Transit to next port '[min']]]-((D62+E62+F62+G62+H62)/60)","v":0},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>0,1,0)","v":0},null,{"$f":"Table3[[#This Row],[Transit to next port '[min']]]","v":0},{"$f":"IF(Table3[[#This Row],[Shore Charging '[kW']]]>G41,Table3[[#This Row],[Time in port '[min']]],0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table3[Shore Connection or not])","v":3}]
[null,".","Loading","Entering harbour","Leaving harbour","Acceleration","Passive Retardation","Active Retardation","Shore Charging, kWh","Shore charging, hours",null,null,null,null,"SUM",{"$f":"SUM(O49:P53)","v":91}]
[null,"Operational loads",{"$f":"'B2'!C12/(1-'B2'!H18)","v":0},{"$f":"'B2'!D12/(1-'B2'!H18)","v":368.42105263157896},{"$f":"'B2'!F12/(1-'B2'!H18)","v":263.15789473684214},{"$f":"'B2'!H12/(1-'B2'!H18)","v":736.84210526315792},{"$f":"'B2'!J12/(1-'B2'!H18)","v":57.894736842105267},{"$f":"'B2'!L12/(1-'B2'!H18)","v":210.5263157894737},{"$f":"IF(B67>0,$D$3*(C57/3600),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C57/3600,0)","v":{"$error":"#VALUE!"}},null,null,null,null,"Routes per day",{"$f":"'B1'!E23","v":18}]
[null,"Connected to shore",{"$f":"'B2'!C13","v":"yes"},"no","no","no","no","no",{"$f":"IF(B68>0,$D$3*(C58/3600),0)","v":10},{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C58/3600,0)","v":0.16666666666666666},null,null,null,null,"Per day",{"$f":"P55*P56","v":1638}]
[null,"Time for port 1",{"$f":"'B2'!C22","v":600},{"$f":"'B2'!D22","v":90},{"$f":"'B2'!F22","v":30},{"$f":"'B2'!H22","v":124},{"$f":"'B2'!J22","v":120},{"$f":"'B2'!L22","v":30},10,{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C59/3600,0)","v":0.16666666666666666},null,null,null,null,"per year",{"$f":"P57*365","v":597870}]
[null,"Time for port 2",{"$f":"'B2'!C23","v":600},{"$f":"'B2'!D23","v":90},{"$f":"'B2'!F23","v":30},{"$f":"'B2'!H23","v":124},{"$f":"'B2'!J23","v":120},{"$f":"'B2'!L23","v":30},10,{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C60/3600,0)","v":0.16666666666666666},null,null,null,null,"Hours",{"$f":"P58/60","v":9964.5}]
[null,"Time for port 3",{"$f":"'B2'!C24","v":600},{"$f":"'B2'!D24","v":90},{"$f":"'B2'!F24","v":30},{"$f":"'B2'!H24","v":124},{"$f":"'B2'!J24","v":120},{"$f":"'B2'!L24","v":30},0,{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C61/3600,0)","v":0}]
[null,"Time for port 4",{"$f":"'B2'!C25","v":0},{"$f":"'B2'!D25","v":0},{"$f":"'B2'!F25","v":0},{"$f":"'B2'!H25","v":0},{"$f":"'B2'!J25","v":0},{"$f":"'B2'!L25","v":0},0,{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C62/3600,0)","v":0}]
[null,"Time for port 5",{"$f":"'B2'!C26","v":0},{"$f":"'B2'!D26","v":0},{"$f":"'B2'!F26","v":0},{"$f":"'B2'!H26","v":0},{"$f":"'B2'!J26","v":0},{"$f":"'B2'!L26","v":0},0,{"$f":"IF(Table4[[#This Row],[Shore Charging, kWh]]>0,C63/3600,0)","v":0}]
[]
[]
["Results calculations",null,null,null,null,null,null,null,null,null,null,"   "]
["Diesel variable RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl power","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"C49","v":"Port 1"},{"$f":"D49","v":4000},10,{"$f":"L49","v":13.433333333333334},4,3.3,{"$f":"I49","v":14.739454094292803},1365.4471430413262,{"$f":"K49","v":60},{"$f":"H68/$J$19","v":1437.3127821487644},{"$f":"I68/$J$30","v":70.657874864314806},{"$f":"J68+K68","v":1507.9706570130793},{"$f":"IFERROR(L68/'B2'!$C$32,0)","v":0.53460094195579222},{"$f":"$C$75+($D$75*M68)+($E$75*(M68^2))+($F$75*(M68^3))+($G$75*(M68^4))+($H$75*(M68^5))+($I$75*(M68^6))","v":0.36757514325021379},{"$f":"L68/N68","v":4102.4826751861774},{"$f":"O68/$L$75","v":342.73038222106743},{"$f":"P68/0.855","v":400.8542482117748},{"$f":"P68*'B2'!$E$40","v":1086.4553116407837},{"$f":"$L68*'B2'!$E$40","v":4780.2669827314612},{"$f":"$L68*'B2'!$I$40","v":7539.8532850653964},{"$f":"$L68*'B2'!$K$40","v":753.98532850653964},{"$f":"$L68*'B2'!$M$40","v":1507.9706570130793},{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W68*O68","v":918.50028783334972},{"$f":"$W68*P68","v":76.733524463938991},89.746812238525138,243.24527255068659,1070.2486633559884,1688.0893743785305,168.80893743785305,337.61787487570609,null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI68/$J$19","v":0},{"$f":"IF(B68>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK68/$J$30","v":0},{"$f":"AJ68+AL68","v":0},{"$f":"AM68/'B2'!$C$32","v":0},{"$f":"$C$75+($D$75*AN68)+($E$75*(AN68^2))+($F$75*(AN68^3))+($G$75*(AN68^4))+($H$75*(AN68^5))+($I$75*(AN68^6))","v":0.30990000000000001},{"$f":"AM68/AO68","v":0},{"$f":"AP68/$L$75","v":0},{"$f":"AQ68/0.855","v":0},{"$f":"AQ68*'B2'!$E$40","v":0},{"$f":"AM68*'B2'!$G$40","v":0},{"$f":"AM68*'B2'!$I$40","v":0},{"$f":"AM68*'B2'!$K$40","v":0},{"$f":"AM68*'B2'!$M$40","v":0},{"$f":"IF('B1'!$E$16>0,0,C58/3600)","v":0},{"$f":"AX68*$AP68","v":0},{"$f":"AX68*$AQ68","v":0},{"$f":"AX68*$AR68","v":0},{"$f":"AX68*$AS68","v":0},{"$f":"AX68*$AT68","v":0},{"$f":"AX68*$AU68","v":0},{"$f":"AX68*$AV68","v":0},{"$f":"AX68*$AW68","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG68*$AP68","v":0},{"$f":"BG68*$AQ68","v":0},{"$f":"BG68*$AR68","v":0},{"$f":"BG68*$AS68","v":0},{"$f":"BG68*$AT68","v":0},{"$f":"BG68*$AU68","v":0},{"$f":"BG68*$AV68","v":0},{"$f":"BG68*$AW68","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP68*$AP68","v":0},{"$f":"BP68*$AQ68","v":0},{"$f":"BP68*$AR68","v":0},{"$f":"BP68*$AS68","v":0},{"$f":"BP68*$AT68","v":0},{"$f":"BP68*$AU68","v":0},{"$f":"BP68*$AV68","v":0},{"$f":"BP68*$AW68","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY68*$AP68","v":0},{"$f":"BY68*$AQ68","v":0},{"$f":"BY68*$AR68","v":0},{"$f":"BY68*$AS68","v":0},{"$f":"BY68*$AT68","v":0},{"$f":"BY68*$AU68","v":0},{"$f":"BY68*$AV68","v":0},{"$f":"BY68*$AW68","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH68*$AP68","v":0},{"$f":"CH68*$AQ68","v":0},{"$f":"CH68*$AR68","v":0},{"$f":"CH68*$AS68","v":0},{"$f":"CH68*$AT68","v":0},{"$f":"CH68*$AU68","v":0},{"$f":"CH68*$AV68","v":0},{"$f":"CH68*$AW68","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"C50","v":"Port 2"},4000,10,{"$f":"L50","v":12.433333333333334},4,3.3,15.924932975871313,{"$f":"J50","v":1722.1204980970006},60,{"$f":"H69/$J$19","v":1812.7584190494745},{"$f":"I69/$J$30","v":70.657874864314806},{"$f":"J69+K69","v":1883.4162939137893},{"$f":"IFERROR(L69/'B2'!$C$32,0)","v":0.66770273024779814},{"$f":"$C$75+($D$75*M69)+($E$75*(M69^2))+($F$75*(M69^3))+($G$75*(M69^4))+($H$75*(M69^5))+($I$75*(M69^6))","v":0.3718993990925169},{"$f":"L69/N69","v":5064.3165826822278},{"$f":"O69/$L$75","v":423.08409212048684},{"$f":"P69/0.855","v":494.83519546255775},{"$f":"P69*'B2'!$E$40","v":1341.1765720219432},{"$f":"L69*'B2'!$E$40","v":5970.4296517067123},{"$f":"$L69*'B2'!$I$40","v":9417.081469568946},{"$f":"$L69*'B2'!$K$40","v":941.70814695689467},{"$f":"$L69*'B2'!$M$40","v":1883.4162939137893},{"$f":"L50/60","v":0.20722222222222222},{"$f":"W69*O69","v":1049.4389363002617},null,{"$f":"$W69*Q69","v":102.54084883751891},{"$f":"$W69*R69","v":277.92158964676935},{"$f":"$W69*S69","v":1237.2057000481132},{"$f":"$W69*T69","v":1951.4285489717872},{"$f":"$W69*U69","v":195.14285489717872},{"$f":"$W69*V69","v":390.28570979435744},null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI69/$J$19","v":387.8116343490305},{"$f":"'B2'!$K$32","v":60},{"$f":"AK69/$J$30","v":70.657874864314806},{"$f":"AJ69+AL69","v":458.4695092133453},{"$f":"AM69/'B2'!$C$32","v":0.16253514638603364},{"$f":"$C$75+($D$75*AN69)+($E$75*(AN69^2))+($F$75*(AN69^3))+($G$75*(AN69^4))+($H$75*(AN69^5))+($I$75*(AN69^6))","v":0.34483853455165547},{"$f":"AM69/AO69","v":1329.5193642132485},{"$f":"AP69/$L$75","v":111.07095774546771},{"$f":"AQ69/0.855","v":129.90755291867569},{"$f":"AQ69*'B2'!$E$40","v":352.09493605313264},{"$f":"AM69*'B2'!$G$40","v":3598.9856473247605},{"$f":"AM69*'B2'!$I$40","v":2292.3475460667264},{"$f":"AM69*'B2'!$K$40","v":229.23475460667265},{"$f":"AM69*'B2'!$M$40","v":458.4695092133453},{"$f":"D58/3600","v":2.5000000000000001E-2},{"$f":"AX69*$AP69","v":33.237984105331215},{"$f":"AX69*$AQ69","v":2.7767739436366927},{"$f":"AX69*$AR69","v":3.2476888229668925},{"$f":"AX69*$AS69","v":8.8023734013283157},{"$f":"AX69*$AT69","v":89.974641183119019},{"$f":"AX69*$AU69","v":57.308688651668163},{"$f":"AX69*$AV69","v":5.7308688651668165},{"$f":"AX69*$AW69","v":11.461737730333633},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG69*$AP69","v":33.237984105331215},{"$f":"BG69*$AQ69","v":2.7767739436366927},{"$f":"BG69*$AR69","v":3.2476888229668925},{"$f":"BG69*$AS69","v":8.8023734013283157},{"$f":"BG69*$AT69","v":89.974641183119019},{"$f":"BG69*$AU69","v":57.308688651668163},{"$f":"BG69*$AV69","v":5.7308688651668165},{"$f":"BG69*$AW69","v":11.461737730333633},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP69*$AP69","v":33.237984105331215},{"$f":"BP69*$AQ69","v":2.7767739436366927},{"$f":"BP69*$AR69","v":3.2476888229668925},{"$f":"BP69*$AS69","v":8.8023734013283157},{"$f":"BP69*$AT69","v":89.974641183119019},{"$f":"BP69*$AU69","v":57.308688651668163},{"$f":"BP69*$AV69","v":5.7308688651668165},{"$f":"BP69*$AW69","v":11.461737730333633},{"$f":"$D$61/3600","v":0},{"$f":"BY69*$AP69","v":0},{"$f":"BY69*$AQ69","v":0},{"$f":"BY69*$AR69","v":0},{"$f":"BY69*$AS69","v":0},{"$f":"BY69*$AT69","v":0},{"$f":"BY69*$AU69","v":0},{"$f":"BY69*$AV69","v":0},{"$f":"BY69*$AW69","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH69*$AP69","v":0},{"$f":"CH69*$AQ69","v":0},{"$f":"CH69*$AR69","v":0},{"$f":"CH69*$AS69","v":0},{"$f":"CH69*$AT69","v":0},{"$f":"CH69*$AU69","v":0},{"$f":"CH69*$AV69","v":0},{"$f":"CH69*$AW69","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
["Port 3",4000,10,15.433333333333334,4,3.3,12.829373650107989,900.42399223915527,60,947.81472867279501,70.657874864314806,1018.4726035371098,{"$f":"IFERROR(L70/'B2'!$C$32,0)","v":0.36106565514051947},{"$f":"$C$75+($D$75*M70)+($E$75*(M70^2))+($F$75*(M70^3))+($G$75*(M70^4))+($H$75*(M70^5))+($I$75*(M70^6))","v":0.35784983532306885},2846.0893453189015,237.76853344351724,278.09185198072191,{"$f":"P70*'B2'!$E$40","v":753.72625101594963},{"$f":"L70*'B2'!$E$40","v":3228.558153212638},{"$f":"$L70*'B2'!$I$40","v":5092.3630176855486},{"$f":"$L70*'B2'!$K$40","v":509.23630176855488},{"$f":"$L70*'B2'!$M$40","v":1018.4726035371098},0.25722222222222224,732.07742604591749,null,71.531404148374591,193.87514123354705,830.45690274302865,1309.8689317713383,130.98689317713385,261.9737863542677,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},277.0083102493075,{"$f":"'B2'!$K$32","v":60},70.657874864314806,347.6661851136223,{"$f":"AM70/'B2'!$C$32","v":0.12325350575194068},0.34216110910516334,1016.0891342176676,84.886310293873649,99.282234261840529,{"$f":"AQ70*'B2'!$E$40","v":269.08960363157945},{"$f":"AM70*'B2'!$G$40","v":2729.1795531419348},{"$f":"AM70*'B2'!$I$40","v":1738.3309255681115},{"$f":"AM70*'B2'!$K$40","v":173.83309255681115},{"$f":"AM70*'B2'!$M$40","v":347.6661851136223},{"$f":"E58/3600","v":8.3333333333333332E-3},8.4674094518138965,0.70738591911561377,0.82735195218200441,2.2424133635964956,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$59/3600","v":8.3333333333333332E-3},8.4674094518138965,0.70738591911561377,0.82735195218200441,2.2424133635964956,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$60/3600","v":8.3333333333333332E-3},8.4674094518138965,0.70738591911561377,0.82735195218200441,2.2424133635964956,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX74,BG74,BP74,BY74,CH74)","v":0.32833333333333325},{"$f":"SUM(AY74,BH74,BQ74,BZ74,CI74)","v":434.13550536454011},36.268630356269014,42.419450709086568,114.97155822937276,1185.2911462640579,754.96251354398601,75.496251354398609,150.99250270879722,{"$f":"W73","v":0.68833333333333335},{"$f":"X73","v":2700.0166501795288},76.733524463938991,263.81906522441864,715.04200343100297,3137.9112661471299,4949.3868551216565,494.93868551216565,989.8773710243313,{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM(I57:I62)","v":30},{"$f":"DJ70+DA70+CR70","v":1.5166666666666666},{"$f":"DK70+DB70+CS70","v":3164.152155544069},{"$f":"DC70+CT70","v":113.00215482020801},{"$f":"DD70+CU70","v":306.2385159335052},830.01356166037567,4323.2024124111877,5704.349368665642,570.43493686656427,1140.8698737331285]
["",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(L71/'B2'!$C$32,0)","v":0},0.30990000000000001,0,0,0,{"$f":"P71*'B2'!$E$40","v":0},{"$f":"L71*'B2'!$E$40","v":0},{"$f":"$L71*'B2'!$I$40","v":0},{"$f":"$L71*'B2'!$K$40","v":0},{"$f":"$L71*'B2'!$M$40","v":0},0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},775.623268698061,{"$f":"'B2'!$K$32","v":60},70.657874864314806,846.28114356237575,{"$f":"AM71/'B2'!$C$32","v":0.30002088860535903},0.353180329623555,2396.1729252147284,200.18153092854874,234.13044553046637,{"$f":"AQ71*'B2'!$E$40","v":634.57545304349946},{"$f":"AM71*'B2'!$G$40","v":6643.306976964649},{"$f":"AM71*'B2'!$I$40","v":4231.4057178118783},{"$f":"AM71*'B2'!$K$40","v":423.14057178118787},{"$f":"AM71*'B2'!$M$40","v":846.28114356237575},{"$f":"F58/3600","v":3.4444444444444444E-2},82.534845201840639,6.8951416208722343,8.0644931238271749,21.85759893816498,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$59/3600","v":3.4444444444444444E-2},82.534845201840639,6.8951416208722343,8.0644931238271749,21.85759893816498,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$60/3600","v":3.4444444444444444E-2},82.534845201840639,6.8951416208722343,8.0644931238271749,21.85759893816498,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
["",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(L72/'B2'!$C$32,0)","v":0},0.30990000000000001,0,0,0,{"$f":"P72*'B2'!$E$40","v":0},{"$f":"L72*'B2'!$E$40","v":0},{"$f":"$L72*'B2'!$I$40","v":0},{"$f":"$L72*'B2'!$K$40","v":0},{"$f":"$L72*'B2'!$M$40","v":0},0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},60.94182825484765,{"$f":"'B2'!$K$32","v":60},70.657874864314806,131.59970311916246,{"$f":"AM72/'B2'!$C$32","v":4.6654306515459376E-2},0.3295028154136373,399.38870614492441,33.365806695482405,39.024335316353692,{"$f":"AQ72*'B2'!$E$40","v":105.76960722467922},{"$f":"AM72*'B2'!$G$40","v":1033.0576694854253},{"$f":"AM72*'B2'!$I$40","v":657.99851559581225},{"$f":"AM72*'B2'!$K$40","v":65.799851559581228},{"$f":"AM72*'B2'!$M$40","v":131.59970311916246},{"$f":"G58/3600","v":3.3333333333333333E-2},13.31295687149748,1.1121935565160801,1.3008111772117896,3.525653574155974,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$59/3600","v":3.3333333333333333E-2},13.31295687149748,1.1121935565160801,1.3008111772117896,3.525653574155974,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$60/3600","v":3.3333333333333333E-2},13.31295687149748,1.1121935565160801,1.3008111772117896,3.525653574155974,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W68:W72)","v":0.68833333333333335},{"$f":"SUM(X68:X72)","v":2700.0166501795288},76.733524463938991,263.81906522441864,715.04200343100297,3137.9112661471299,4949.3868551216565,494.93868551216565,989.8773710243313,null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},221.606648199446,{"$f":"'B2'!$K$32","v":60},70.657874864314806,292.26452306376081,{"$f":"AM73/'B2'!$C$32","v":0.10361268543489419},0.34022354320953979,859.03673892361542,71.765809433885991,83.936619220919283,{"$f":"AQ73*'B2'!$E$40","v":227.4976159054186},{"$f":"AM73*'B2'!$G$40","v":2294.2765060505221},{"$f":"AM73*'B2'!$I$40","v":1461.3226153188041},{"$f":"AM73*'B2'!$K$40","v":146.1322615318804},{"$f":"AM73*'B2'!$M$40","v":292.26452306376081},{"$f":"H58/3600","v":8.3333333333333332E-3},7.1586394910301285,0.5980484119490499,0.69947182684099407,1.8958134658784882,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$59/3600","v":8.3333333333333332E-3},7.1586394910301285,0.5980484119490499,0.69947182684099407,1.8958134658784882,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$60/3600","v":8.3333333333333332E-3},7.1586394910301285,0.5980484119490499,0.69947182684099407,1.8958134658784882,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"F!C28","v":"Const"},{"$f":"F!D28","v":"x"},{"$f":"F!E28","v":"x2"},{"$f":"F!F28","v":"x3"},{"$f":"F!G28","v":"x4"},{"$f":"F!H28","v":"x5"},{"$f":"F!I28","v":"x6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX68:AX73)","v":0.10944444444444443},{"$f":"SUM(AY68:AY73)","v":144.71183512151336},12.089543452089671,14.139816903028857,38.323852743124256,395.097048754686,251.65417118132868,25.165417118132869,50.330834236265737,0.10944444444444443,144.71183512151336,12.089543452089671,14.139816903028857,38.323852743124256,395.097048754686,251.65417118132868,25.165417118132869,50.330834236265737,0.10944444444444443,144.71183512151336,12.089543452089671,14.139816903028857,38.323852743124256,395.097048754686,251.65417118132868,25.165417118132869,50.330834236265737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Roundtrips",null,{"$f":"'B1'!E23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT74*DL70)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!K32*CX74","v":-197.99999999999983},"kWh"]
[null,"Diesel variable rpm",{"$f":"F!C29","v":0.30990000000000001},{"$f":"F!D29","v":0.57999999999999996},{"$f":"F!E29","v":-4.0843999999999996},{"$f":"F!F29","v":15.441000000000001},{"$f":"F!G29","v":-29.664999999999999},{"$f":"F!H29","v":27.841000000000001},{"$f":"F!I29","v":-10.15},null,"Diesel Oil",11.97,"kWh/kg"]
[]
[]
["Results calculations",null,null,null,null,null,null,null,null,null,null,"   "]
["Diesel Constant RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl power","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"C49","v":"Port 1"},{"$f":"D49","v":4000},{"$f":"E49","v":10},20,4,3.3,{"$f":"I49","v":14.739454094292803},{"$f":"J49","v":1365.4471430413262},{"$f":"K49","v":60},{"$f":"H81/$J$19","v":1437.3127821487644},{"$f":"I81/$J$30","v":70.657874864314806},{"$f":"J81+K81","v":1507.9706570130793},{"$f":"IFERROR(L81/'B2'!$C$32,0)","v":0.53460094195579222},{"$f":"$C$88+($D$88*M81)+($E$88*(M81^2))+($F$88*(M81^3))+($G$88*(M81^4))+($H$88*(M81^5))+($I$88*(M81^6))","v":0.35991316298505222},{"$f":"L81/N81","v":4189.818023064935},{"$f":"O81/$L$88","v":350.02656834293526},{"$f":"P81/0.855","v":409.38779923150327},{"$f":"P81*'B2'!$E$41","v":1109.5842216471049},{"$f":"$L81*'B2'!$E$41","v":4780.2669827314612},{"$f":"$L81*'B2'!$I$41","v":7539.8532850653964},{"$f":"$L81*'B2'!$K$41","v":753.98532850653964},{"$f":"$L81*'B2'!$M$41","v":1507.9706570130793},{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W81*O81","v":938.05370183064929},{"$f":"$W81*P81","v":78.367059467890499},{"$f":"$W81*Q81","v":91.65737949460879},{"$f":"$W81*R81","v":248.42357851321293},{"$f":"$W81*S81","v":1070.2486633559884},{"$f":"$W81*T81","v":1688.0893743785305},{"$f":"$W81*U81","v":168.80893743785305},{"$f":"$W81*V81","v":337.61787487570609},null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI81/$K$19","v":0},{"$f":"IF(B81>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK81/$K$30","v":0},{"$f":"AJ81+AL81","v":0},{"$f":"AM81/'B2'!$C$32","v":0},{"$f":"$C$88+($D$88*AN81)+($E$88*(AN81^2))+($F$88*(AN81^3))+($G$88*(AN81^4))+($H$88*(AN81^5))+($I$88*(AN81^6))","v":0.16669999999999999},{"$f":"AM81/AO81","v":0},{"$f":"AP81/$L$75","v":0},{"$f":"AQ81/0.855","v":0},{"$f":"AQ81*'B2'!$E$41","v":0},{"$f":"AM81*'B2'!$G$41","v":0},{"$f":"AM81*'B2'!$I$41","v":0},{"$f":"AM81*'B2'!$K$41","v":0},{"$f":"AM81*'B2'!$M$41","v":0},{"$f":"IF('B1'!$E$16>0,0,C58/3600)","v":0},{"$f":"AX81*$AP81","v":0},{"$f":"AX81*$AQ81","v":0},{"$f":"AX81*$AR81","v":0},{"$f":"AX81*$AS81","v":0},{"$f":"AX81*$AT81","v":0},{"$f":"AX81*$AU81","v":0},{"$f":"AX81*$AV81","v":0},{"$f":"AX81*$AW81","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG81*$AP81","v":0},{"$f":"BG81*$AQ81","v":0},{"$f":"BG81*$AR81","v":0},{"$f":"BG81*$AS81","v":0},{"$f":"BG81*$AT81","v":0},{"$f":"BG81*$AU81","v":0},{"$f":"BG81*$AV81","v":0},{"$f":"BG81*$AW81","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP81*$AP81","v":0},{"$f":"BP81*$AQ81","v":0},{"$f":"BP81*$AR81","v":0},{"$f":"BP81*$AS81","v":0},{"$f":"BP81*$AT81","v":0},{"$f":"BP81*$AU81","v":0},{"$f":"BP81*$AV81","v":0},{"$f":"BP81*$AW81","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY81*$AP81","v":0},{"$f":"BY81*$AQ81","v":0},{"$f":"BY81*$AR81","v":0},{"$f":"BY81*$AS81","v":0},{"$f":"BY81*$AT81","v":0},{"$f":"BY81*$AU81","v":0},{"$f":"BY81*$AV81","v":0},{"$f":"BY81*$AW81","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH81*$AP81","v":0},{"$f":"CH81*$AQ81","v":0},{"$f":"CH81*$AR81","v":0},{"$f":"CH81*$AS81","v":0},{"$f":"CH81*$AT81","v":0},{"$f":"CH81*$AU81","v":0},{"$f":"CH81*$AV81","v":0},{"$f":"CH81*$AW81","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"C50","v":"Port 2"},4000,10,19,4,3.3,15.924932975871313,1722.1204980970006,60,{"$f":"H82/$J$19","v":1812.7584190494745},{"$f":"I82/$J$30","v":70.657874864314806},{"$f":"J82+K82","v":1883.4162939137893},{"$f":"IFERROR(L82/'B2'!$C$32,0)","v":0.66770273024779814},{"$f":"$C$88+($D$88*M82)+($E$88*(M82^2))+($F$88*(M82^3))+($G$88*(M82^4))+($H$88*(M82^5))+($I$88*(M82^6))","v":0.36820069842792913},{"$f":"L82/N82","v":5115.1893572044528},{"$f":"O82/$L$75","v":427.33411505467438},{"$f":"P82/0.855","v":499.80598252008701},{"$f":"P82*'B2'!$E$41","v":1354.6491447233177},{"$f":"$L82*'B2'!$E$41","v":5970.4296517067123},{"$f":"$L82*'B2'!$I$41","v":9417.081469568946},{"$f":"$L82*'B2'!$K$41","v":941.70814695689467},{"$f":"$L82*'B2'!$M$41","v":1883.4162939137893},{"$f":"L50/60","v":0.20722222222222222},{"$f":"W82*O82","v":1059.9809056873671},null,103.57090637777358,280.71340610099861,1237.2057000481132,1951.4285489717872,195.14285489717872,390.28570979435744,null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI82/$K$19","v":387.8116343490305},{"$f":"'B2'!$K$32","v":60},{"$f":"AK82/$K$30","v":70.657874864314806},{"$f":"AJ82+AL82","v":458.4695092133453},{"$f":"AM82/'B2'!$C$32","v":0.16253514638603364},{"$f":"$C$88+($D$88*AN82)+($E$88*(AN82^2))+($F$88*(AN82^3))+($G$88*(AN82^4))+($H$88*(AN82^5))+($I$88*(AN82^6))","v":0.2878672491861981},{"$f":"AM82/AO82","v":1592.6421310845208},{"$f":"AP82/$L$75","v":133.05280961441275},{"$f":"AQ82/0.855","v":155.61732118644767},{"$f":"AQ82*'B2'!$E$41","v":421.77740647768843},{"$f":"AM82*'B2'!$G$41","v":3598.9856473247605},{"$f":"AM82*'B2'!$I$41","v":2292.3475460667264},{"$f":"AM82*'B2'!$K$41","v":229.23475460667265},{"$f":"AM82*'B2'!$M$41","v":458.4695092133453},{"$f":"$D$58/3600","v":2.5000000000000001E-2},{"$f":"AX82*$AP82","v":39.816053277113021},{"$f":"AX82*$AQ82","v":3.3263202403603191},{"$f":"AX82*$AR82","v":3.890433029661192},{"$f":"AX82*$AS82","v":10.544435161942211},{"$f":"AX82*$AT82","v":89.974641183119019},{"$f":"AX82*$AU82","v":57.308688651668163},{"$f":"AX82*$AV82","v":5.7308688651668165},{"$f":"AX82*$AW82","v":11.461737730333633},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG82*$AP82","v":39.816053277113021},{"$f":"BG82*$AQ82","v":3.3263202403603191},{"$f":"BG82*$AR82","v":3.890433029661192},{"$f":"BG82*$AS82","v":10.544435161942211},{"$f":"BG82*$AT82","v":89.974641183119019},{"$f":"BG82*$AU82","v":57.308688651668163},{"$f":"BG82*$AV82","v":5.7308688651668165},{"$f":"BG82*$AW82","v":11.461737730333633},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP82*$AP82","v":39.816053277113021},{"$f":"BP82*$AQ82","v":3.3263202403603191},{"$f":"BP82*$AR82","v":3.890433029661192},{"$f":"BP82*$AS82","v":10.544435161942211},{"$f":"BP82*$AT82","v":89.974641183119019},{"$f":"BP82*$AU82","v":57.308688651668163},{"$f":"BP82*$AV82","v":5.7308688651668165},{"$f":"BP82*$AW82","v":11.461737730333633},{"$f":"$D$61/3600","v":0},{"$f":"BY82*$AP82","v":0},{"$f":"BY82*$AQ82","v":0},{"$f":"BY82*$AR82","v":0},{"$f":"BY82*$AS82","v":0},{"$f":"BY82*$AT82","v":0},{"$f":"BY82*$AU82","v":0},{"$f":"BY82*$AV82","v":0},{"$f":"BY82*$AW82","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH82*$AP82","v":0},{"$f":"CH82*$AQ82","v":0},{"$f":"CH82*$AR82","v":0},{"$f":"CH82*$AS82","v":0},{"$f":"CH82*$AT82","v":0},{"$f":"CH82*$AU82","v":0},{"$f":"CH82*$AV82","v":0},{"$f":"CH82*$AW82","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"C51","v":"Port 3"},4000,10,22,4,3.3,12.829373650107989,900.42399223915527,60,947.81472867279501,70.657874864314806,1018.4726035371098,{"$f":"IFERROR(L83/'B2'!$C$32,0)","v":0.36106565514051947},0.34052461620021796,2990.8927433847525,249.86572626439033,292.24061551390685,{"$f":"P83*'B2'!$E$41","v":792.0743522581173},{"$f":"$L83*'B2'!$E$41","v":3228.558153212638},{"$f":"$L83*'B2'!$I$41","v":5092.3630176855486},{"$f":"$L83*'B2'!$K$41","v":509.23630176855488},{"$f":"$L83*'B2'!$M$41","v":1018.4726035371098},0.25722222222222224,769.32407788174476,null,75.170780546077154,203.73912505306018,830.45690274302865,1309.8689317713383,130.98689317713385,261.9737863542677,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},277.0083102493075,{"$f":"'B2'!$K$32","v":60},70.657874864314806,347.6661851136223,{"$f":"AM83/'B2'!$C$32","v":0.12325350575194068},{"$f":"$C$88+($D$88*AN83)+($E$88*(AN83^2))+($F$88*(AN83^3))+($G$88*(AN83^4))+($H$88*(AN83^5))+($I$88*(AN83^6))","v":0.26821513437359246},1296.2213557619898,108.28916923659062,126.65399910712354,{"$f":"AQ83*'B2'!$E$41","v":343.27666647999229},{"$f":"AM83*'B2'!$G$41","v":2729.1795531419348},{"$f":"AM83*'B2'!$I$41","v":1738.3309255681115},{"$f":"AM83*'B2'!$K$41","v":173.83309255681115},{"$f":"AM83*'B2'!$M$41","v":347.6661851136223},{"$f":"$E$58/3600","v":8.3333333333333332E-3},10.801844631349915,0.90240974363825521,1.0554499925593628,2.8606388873332689,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$59/3600","v":8.3333333333333332E-3},10.801844631349915,0.90240974363825521,1.0554499925593628,2.8606388873332689,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$60/3600","v":8.3333333333333332E-3},10.801844631349915,0.90240974363825521,1.0554499925593628,2.8606388873332689,22.743162942849455,14.486091046400929,1.4486091046400928,2.8972182092801857,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX87,BG87,BP87,BY87,CH87)","v":0.32833333333333325},{"$f":"SUM(AY87,BH87,BQ87,BZ87,CI87)","v":507.04635526574293},{"$f":"SUM(AZ87,BI87,BR87,CA87,CJ87)","v":42.359762344673591},{"$f":"SUM(BA87,BJ87,BS87,CB87,CK87)","v":49.543581689676714},{"$f":"SUM(BB87,BK87,BT87,CC87,CL87)","v":134.28044663261528},{"$f":"SUM(BC87,BL87,BU87,CD87,CM87)","v":1185.2911462640579},{"$f":"SUM(BD87,BM87,BV87,CE87,CN87)","v":754.96251354398601},{"$f":"SUM(BE87,BN87,BW87,CF87,CO87)","v":75.496251354398609},{"$f":"SUM(BF87,BO87,BX87,CG87,CP87)","v":150.99250270879722},{"$f":"W86","v":0.68833333333333335},{"$f":"X86","v":2767.3586853997613},{"$f":"Y86","v":78.367059467890499},{"$f":"Z86","v":270.39906641845954},{"$f":"AA86","v":732.87610966727175},{"$f":"AB86","v":3137.9112661471299},{"$f":"AC86","v":4949.3868551216565},{"$f":"AD86","v":494.93868551216565},{"$f":"AE86","v":989.8773710243313},{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM($I$57:$I$62)","v":30},{"$f":"DJ83+DA83+CR83","v":1.5166666666666666},{"$f":"DK83+DB83+CS83","v":3304.4050406655042},{"$f":"DC83+CT83","v":120.72682181256408},{"$f":"DD83+CU83","v":319.94264810813627},{"$f":"DE83+CV83","v":867.15655629988703},{"$f":"DF83+CW83","v":4323.2024124111877},{"$f":"DG83+CX83","v":5704.349368665642},{"$f":"DH83+CY83","v":570.43493686656427},{"$f":"DI83+CZ83","v":1140.8698737331285}]
[{"$f":"C52","v":""},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(L84/'B2'!$C$32,0)","v":0},0.16669999999999999,0,0,0,{"$f":"P84*'B2'!$E$41","v":0},{"$f":"$L84*'B2'!$E$41","v":0},{"$f":"$L84*'B2'!$I$41","v":0},{"$f":"$L84*'B2'!$K$41","v":0},{"$f":"$L84*'B2'!$M$41","v":0},0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},775.623268698061,{"$f":"'B2'!$K$32","v":60},70.657874864314806,846.28114356237575,{"$f":"AM84/'B2'!$C$32","v":0.30002088860535903},0.32980085105284573,2566.0368700102949,214.37233667588094,250.72787915307714,{"$f":"AQ84*'B2'!$E$41","v":679.56030726254255},{"$f":"AM84*'B2'!$G$41","v":6643.306976964649},{"$f":"AM84*'B2'!$I$41","v":4231.4057178118783},{"$f":"AM84*'B2'!$K$41","v":423.14057178118787},{"$f":"AM84*'B2'!$M$41","v":846.28114356237575},{"$f":"$F$58/3600","v":3.4444444444444444E-2},88.385714411465713,7.3839360410581216,8.6361825041615461,23.407077250154245,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$59/3600","v":3.4444444444444444E-2},88.385714411465713,7.3839360410581216,8.6361825041615461,23.407077250154245,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$60/3600","v":3.4444444444444444E-2},88.385714411465713,7.3839360410581216,8.6361825041615461,23.407077250154245,228.82501809544902,145.74841916907582,14.574841916907582,29.149683833815164,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
[{"$f":"C53","v":""},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(L85/'B2'!$C$32,0)","v":0},0.16669999999999999,0,0,0,{"$f":"P85*'B2'!$E$41","v":0},{"$f":"$L85*'B2'!$E$41","v":0},{"$f":"$L85*'B2'!$I$41","v":0},{"$f":"$L85*'B2'!$K$41","v":0},{"$f":"$L85*'B2'!$M$41","v":0},0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},60.94182825484765,{"$f":"'B2'!$K$32","v":60},70.657874864314806,131.59970311916246,{"$f":"AM85/'B2'!$C$32","v":4.6654306515459376E-2},0.213804068199099,615.51543068214187,51.42150632265178,60.142112658072257,{"$f":"AQ85*'B2'!$E$41","v":163.00617504280615},{"$f":"AM85*'B2'!$G$41","v":1033.0576694854253},{"$f":"AM85*'B2'!$I$41","v":657.99851559581225},{"$f":"AM85*'B2'!$K$41","v":65.799851559581228},{"$f":"AM85*'B2'!$M$41","v":131.59970311916246},{"$f":"$G$58/3600","v":3.3333333333333333E-2},20.517181022738061,1.7140502107550593,2.0047370886024085,5.4335391680935379,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$59/3600","v":3.3333333333333333E-2},20.517181022738061,1.7140502107550593,2.0047370886024085,5.4335391680935379,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$60/3600","v":3.3333333333333333E-2},20.517181022738061,1.7140502107550593,2.0047370886024085,5.4335391680935379,34.435255649514176,21.933283853193743,2.1933283853193744,4.3866567706387487,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W81:W85)","v":0.68833333333333335},{"$f":"SUM(X81:X85)","v":2767.3586853997613},{"$f":"SUM(Y81:Y85)","v":78.367059467890499},{"$f":"SUM(Z81:Z85)","v":270.39906641845954},{"$f":"SUM(AA81:AA85)","v":732.87610966727175},{"$f":"SUM(AB81:AB85)","v":3137.9112661471299},{"$f":"SUM(AC81:AC85)","v":4949.3868551216565},{"$f":"SUM(AD81:AD85)","v":494.93868551216565},{"$f":"SUM(AE81:AE85)","v":989.8773710243313},null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},221.606648199446,{"$f":"'B2'!$K$32","v":60},70.657874864314806,292.26452306376081,{"$f":"AM86/'B2'!$C$32","v":0.10361268543489419},0.25651662085818633,1139.3590095097093,95.184545489532937,111.32695378892741,{"$f":"AQ86*'B2'!$E$41","v":301.73500920181942},{"$f":"AM86*'B2'!$G$41","v":2294.2765060505221},{"$f":"AM86*'B2'!$I$41","v":1461.3226153188041},{"$f":"AM86*'B2'!$K$41","v":146.1322615318804},{"$f":"AM86*'B2'!$M$41","v":292.26452306376081},{"$f":"$H$58/3600","v":8.3333333333333332E-3},9.494658412580911,0.79320454574610777,0.9277246149077284,2.5144584100151617,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$59/3600","v":8.3333333333333332E-3},9.494658412580911,0.79320454574610777,0.9277246149077284,2.5144584100151617,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$60/3600","v":8.3333333333333332E-3},9.494658412580911,0.79320454574610777,0.9277246149077284,2.5144584100151617,19.118970883754351,12.177688460990034,1.2177688460990033,2.4355376921980065,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"F!C28","v":"Const"},{"$f":"F!D28","v":"x"},{"$f":"F!E28","v":"x2"},{"$f":"F!F28","v":"x3"},{"$f":"F!G28","v":"x4"},{"$f":"F!H28","v":"x5"},{"$f":"F!I28","v":"x6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX81:AX86)","v":0.10944444444444443},{"$f":"SUM(AY81:AY86)","v":169.01545175524765},{"$f":"SUM(AZ81:AZ86)","v":14.119920781557864},{"$f":"SUM(BA81:BA86)","v":16.514527229892238},{"$f":"SUM(BB81:BB86)","v":44.760148877538427},{"$f":"SUM(BC81:BC86)","v":395.097048754686},{"$f":"SUM(BD81:BD86)","v":251.65417118132868},{"$f":"SUM(BE81:BE86)","v":25.165417118132869},{"$f":"SUM(BF81:BF86)","v":50.330834236265737},{"$f":"SUM(BG81:BG86)","v":0.10944444444444443},{"$f":"SUM(BH81:BH86)","v":169.01545175524765},{"$f":"SUM(BI81:BI86)","v":14.119920781557864},{"$f":"SUM(BJ81:BJ86)","v":16.514527229892238},{"$f":"SUM(BK81:BK86)","v":44.760148877538427},{"$f":"SUM(BL81:BL86)","v":395.097048754686},{"$f":"SUM(BM81:BM86)","v":251.65417118132868},{"$f":"SUM(BN81:BN86)","v":25.165417118132869},{"$f":"SUM(BO81:BO86)","v":50.330834236265737},{"$f":"SUM(BP81:BP86)","v":0.10944444444444443},{"$f":"SUM(BQ81:BQ86)","v":169.01545175524765},{"$f":"SUM(BR81:BR86)","v":14.119920781557864},{"$f":"SUM(BS81:BS86)","v":16.514527229892238},{"$f":"SUM(BT81:BT86)","v":44.760148877538427},{"$f":"SUM(BU81:BU86)","v":395.097048754686},{"$f":"SUM(BV81:BV86)","v":251.65417118132868},{"$f":"SUM(BW81:BW86)","v":25.165417118132869},{"$f":"SUM(BX81:BX86)","v":50.330834236265737},{"$f":"SUM(BY81:BY86)","v":0},{"$f":"SUM(BZ81:BZ86)","v":0},{"$f":"SUM(CA81:CA86)","v":0},{"$f":"SUM(CB81:CB86)","v":0},{"$f":"SUM(CC81:CC86)","v":0},{"$f":"SUM(CD81:CD86)","v":0},{"$f":"SUM(CE81:CE86)","v":0},{"$f":"SUM(CF81:CF86)","v":0},{"$f":"SUM(CG81:CG86)","v":0},{"$f":"SUM(CH81:CH86)","v":0},{"$f":"SUM(CI81:CI86)","v":0},{"$f":"SUM(CJ81:CJ86)","v":0},{"$f":"SUM(CK81:CK86)","v":0},{"$f":"SUM(CL81:CL86)","v":0},{"$f":"SUM(CM81:CM86)","v":0},{"$f":"SUM(CN81:CN86)","v":0},{"$f":"SUM(CO81:CO86)","v":0},{"$f":"SUM(CP81:CP86)","v":0},null,"Roundtrips",null,{"$f":"'B1'!$E$23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT87*$DL$83)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!$K$32*CX87","v":-197.99999999999983},"kWh"]
[null,"Diesel variable rpm",{"$f":"F!C30","v":0.16669999999999999},{"$f":"F!D30","v":1.1482000000000001},{"$f":"F!E30","v":-3.1976},{"$f":"F!F30","v":5.0720000000000001},{"$f":"F!G30","v":-4.1771000000000003},{"$f":"F!H30","v":1.3626},{"$f":"F!I30","v":0},null,"Diesel Oil",11.97,"kWh/kg"]
[]
["Results calculations"]
["Diesel Constant RPM - Hybrid",null,null,null,null,null,"Available Power","C-rate","Losses","Effect left",null,"Energy charged","Energy used per tour","By main engine","% By batteries","% By engine"]
[null,null,null,null,null,{"$f":"B96","v":"Port 1"},{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C96,$C$93*(1-$C$95),C96),C96),0)/('B1'!H16/60)),0)","v":900},{"$f":"IFERROR(G92/$C$102,0)","v":1.2},{"$f":"IF(H92<=0.5,\"0,95%\",IF(AND(H92<=1,H92>0.5),\"1,75%\",IF(AND(H92<=1.5,H92>1),\"2,55%\",IF(AND(H92<=2,H92>1.5),\"3,5%\",IF(AND(H92<=2.5,H92>2),\"4,3%\",IF(H92>=2.5,\"5,25%\",\"\"))))))","v":"2,55%"},{"$f":"G92*(1-I92)","v":877.05000000000007},null,{"$f":"IF(C96<($C$93*(1-$C$95)),C96,($C$93*(1-$C$95)))","v":300},{"$f":"X108+AY114+L92","v":1070.2057647001029},{"$f":"X108+AY114","v":770.2057647001028},{"$f":"IFERROR(L92/M92,0)","v":0.28031992528471111},{"$f":"IFERROR(N92/M92,0)","v":0.71968007471528872}]
[null,"Forced Battery Power",{"$f":"'B1'!K6","v":500},null,null,{"$f":"B97","v":"Port 2"},{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C97,$C$93*(1-$C$95),C97),C97),0)/('B1'!H17/60)),0)","v":947.36842105263167},{"$f":"IFERROR(G93/$C$102,0)","v":1.2631578947368423},{"$f":"IF(H93<=0.5,\"0,95%\",IF(AND(H93<=1,H93>0.5),\"1,75%\",IF(AND(H93<=1.5,H93>1),\"2,55%\",IF(AND(H93<=2,H93>1.5),\"3,5%\",IF(AND(H93<=2.5,H93>2),\"4,3%\",IF(H93>=2.5,\"5,25%\",\"\"))))))","v":"2,55%"},{"$f":"G93*(1-I93)","v":923.21052631578959},null,{"$f":"IF(C97<($C$93*(1-$C$95)),C97,($C$93*(1-$C$95)))","v":300},{"$f":"X109+BH114+L93","v":1247.6638349100631},{"$f":"X109+$BH$114","v":947.6638349100632},{"$f":"IFERROR(L93/M93,0)","v":0.24044938356462442},{"$f":"IFERROR(N93/M93,0)","v":0.75955061643537569}]
[null,"Cycluses",{"$f":"Table3[[#Totals],[Shore Connection or not]]*'B1'!E23*365","v":19710},null,null,"Port 3",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C98,$C$93*(1-$C$95),C98),C98),0)/('B1'!H18/60)),0)","v":818.18181818181824},1.0909090909090911,{"$f":"IF(H94<=0.5,\"0,95%\",IF(AND(H94<=1,H94>0.5),\"1,75%\",IF(AND(H94<=1.5,H94>1),\"2,55%\",IF(AND(H94<=2,H94>1.5),\"3,5%\",IF(AND(H94<=2.5,H94>2),\"4,3%\",IF(H94>=2.5,\"5,25%\",\"\"))))))","v":"2,55%"},797.31818181818187,null,300,{"$f":"X110+BQ114+L94","v":825.23323763226244},{"$f":"X110+BQ114","v":525.23323763226244},0.36353358822622334,0.63646641177377672]
[null,"DOD",{"$f":"IF(C94<6000,\"80%\",IF(AND(C94<=9000,C94>=6000),\"60%\",IF(AND(C94<=14000,C94>=9000),\"50%\",IF(AND(C94<=22000,C94>=14000),\"40%\",IF(AND(C94<=41000,C94>=22000),\"30%\",IF(AND(C94<=95000,C94>=41000),\"20%\",IF(AND(C94<=160000,C94>=95000),\"15%\",IF(AND(C94<=360000,C94>=160000),\"10%\",\"\"))))))))","v":"40%"},null,null,"Port 4",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C99,$C$93*(1-$C$95),C99),C99),0)/('B1'!H19/60)),0)","v":0},0,{"$f":"IF(H95<=0.5,\"0,95%\",IF(AND(H95<=1,H95>0.5),\"1,75%\",IF(AND(H95<=1.5,H95>1),\"2,55%\",IF(AND(H95<=2,H95>1.5),\"3,5%\",IF(AND(H95<=2.5,H95>2),\"4,3%\",IF(H95>=2.5,\"5,25%\",\"\"))))))","v":"0,95%"},0,null,0,{"$f":"X111+BZ114+L95","v":0},{"$f":"X111+BZ114","v":0},0,0]
[null,"Port 1",{"$f":"('B1'!E16-'B2'!$K$32)*('B1'!F16/60)","v":656.66666666666663},null,null,"Port 5",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C100,$C$93*(1-$C$95),C100),C100),0)/('B1'!H20/60)),0)","v":0},0,{"$f":"IF(H96<=0.5,\"0,95%\",IF(AND(H96<=1,H96>0.5),\"1,75%\",IF(AND(H96<=1.5,H96>1),\"2,55%\",IF(AND(H96<=2,H96>1.5),\"3,5%\",IF(AND(H96<=2.5,H96>2),\"4,3%\",IF(H96>=2.5,\"5,25%\",\"\"))))))","v":"0,95%"},0,null,0,{"$f":"X112+CI114+L96","v":0},{"$f":"X112+CI114","v":0},0,0]
[null,"Port 2",{"$f":"('B1'!E17-'B2'!$K$32)*('B1'!F17/60)","v":656.66666666666663}]
[null,"Port 3",{"$f":"('B1'!E18-'B2'!$K$32)*('B1'!F18/60)","v":656.66666666666663}]
[null,"Port 4",{"$f":"('B1'!E19-'B2'!$K$32)*('B1'!F19/60)","v":0}]
[null,"Port 5",{"$f":"('B1'!E20-'B2'!$K$32)*('B1'!F20/60)","v":0}]
[null,"Max charge",{"$f":"IF(C93=0,MAX(C96:C100),C93*(1-C95))","v":300}]
[null,"Battery Capacity",{"$f":"C101/C95","v":750}]
[null,"Transit Power",{"$f":"C101/(DA83/2)","v":871.67070217917671},"C-rate",{"$f":"C103/C102","v":1.1622276029055689},"Losses",{"$f":"IF(E103<=0.5,\"0,95%\",IF(AND(E103<=1,E103>0.5),\"1,75%\",IF(AND(E103<=1.5,E103>1),\"2,55%\",IF(AND(E103<=2,E103>1.5),\"3,5%\",IF(AND(E103<=2.5,E103>2),\"4,3%\",IF(E103>=2.5,\"5,25\",\"\"))))))","v":"2,55%"}]
[null,"Then Maximum Engine size is",{"$f":"G36/(1-'B2'!H18)","v":1746.5886939571155},"Real Transit Power",{"$f":"C103*(1-G103)","v":849.44309927360769}]
[]
["Diesel Constant RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl power","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"A81","v":"Port 1"},{"$f":"B68","v":4000},{"$f":"C68","v":10},13.433333333333334,4,{"$f":"F68","v":3.3},{"$f":"G68","v":14.739454094292803},{"$f":"H68","v":1365.4471430413262},{"$f":"I68","v":60},{"$f":"H108/Data!$L$19","v":1798.7507386104776},{"$f":"I108/Data!$L$30","v":74.376710383489268},{"$f":"IF(J108+K108-J92>0,J108+K108-J92,0)","v":996.07744899396687},{"$f":"IFERROR(L108/$C$104,0)","v":0.57029880729230453},{"$f":"$C$88+($D$88*M108)+($E$88*(M108^2))+($F$88*(M108^3))+($G$88*(M108^4))+($H$88*(M108^5))+($I$88*(M108^6))","v":0.3626458545791777},{"$f":"L108/N108","v":2746.6947061888718},{"$f":"O108/$L$88","v":229.46488773507699},{"$f":"P108/0.855","v":268.37998565506081},{"$f":"P108*'B2'!$E$41","v":727.40369412019402},{"$f":"$L108*'B2'!$E$41","v":3157.5655133108748},{"$f":"$L108*'B2'!$I$41","v":4980.3872449698347},{"$f":"$L108*'B2'!$K$41","v":498.03872449698343},{"$f":"$L108*'B2'!$M$41","v":996.07744899396687},{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W108*O108","v":614.95442588561957},{"$f":"$W108*P108","v":51.374638754020012},{"$f":"$W108*Q108","v":60.0872967883275},{"$f":"$W108*R108","v":162.85760485024343},{"$f":"$W108*S108","v":706.94383436904582},{"$f":"$W108*T108","v":1115.0533665126907},{"$f":"$W108*U108","v":111.50533665126906},{"$f":"$W108*V108","v":223.01067330253812},null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI108/$K$19","v":0},{"$f":"IF(B108>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK108/$L$30","v":0},{"$f":"AJ108+AL108","v":0},{"$f":"AM108/$C$104","v":0},{"$f":"$C$88+($D$88*AN108)+($E$88*(AN108^2))+($F$88*(AN108^3))+($G$88*(AN108^4))+($H$88*(AN108^5))+($I$88*(AN108^6))","v":0.16669999999999999},{"$f":"AM108/AO108","v":0},{"$f":"AP108/$L$75","v":0},{"$f":"AQ108/0.855","v":0},{"$f":"AQ108*'B2'!$E$41","v":0},{"$f":"AM108*'B2'!$G$41","v":0},{"$f":"AM108*'B2'!$I$41","v":0},{"$f":"AM108*'B2'!$K$41","v":0},{"$f":"AM108*'B2'!$M$41","v":0},{"$f":"IF('B1'!$E$16>0,0,C85/3600)","v":0},{"$f":"AX108*$AP108","v":0},{"$f":"AX108*$AQ108","v":0},{"$f":"AX108*$AR108","v":0},{"$f":"AX108*$AS108","v":0},{"$f":"AX108*$AT108","v":0},{"$f":"AX108*$AU108","v":0},{"$f":"AX108*$AV108","v":0},{"$f":"AX108*$AW108","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG108*$AP108","v":0},{"$f":"BG108*$AQ108","v":0},{"$f":"BG108*$AR108","v":0},{"$f":"BG108*$AS108","v":0},{"$f":"BG108*$AT108","v":0},{"$f":"BG108*$AU108","v":0},{"$f":"BG108*$AV108","v":0},{"$f":"BG108*$AW108","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP108*$AP108","v":0},{"$f":"BP108*$AQ108","v":0},{"$f":"BP108*$AR108","v":0},{"$f":"BP108*$AS108","v":0},{"$f":"BP108*$AT108","v":0},{"$f":"BP108*$AU108","v":0},{"$f":"BP108*$AV108","v":0},{"$f":"BP108*$AW108","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY108*$AP108","v":0},{"$f":"BY108*$AQ108","v":0},{"$f":"BY108*$AR108","v":0},{"$f":"BY108*$AS108","v":0},{"$f":"BY108*$AT108","v":0},{"$f":"BY108*$AU108","v":0},{"$f":"BY108*$AV108","v":0},{"$f":"BY108*$AW108","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH108*$AP108","v":0},{"$f":"CH108*$AQ108","v":0},{"$f":"CH108*$AR108","v":0},{"$f":"CH108*$AS108","v":0},{"$f":"CH108*$AT108","v":0},{"$f":"CH108*$AU108","v":0},{"$f":"CH108*$AV108","v":0},{"$f":"CH108*$AW108","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"A82","v":"Port 2"},{"$f":"B69","v":4000},10,12.433333333333334,4,{"$f":"F69","v":3.3},15.924932975871313,{"$f":"H69","v":1722.1204980970006},{"$f":"I69","v":60},{"$f":"H109/Data!$L$19","v":2268.6088829690207},{"$f":"I109/Data!$L$30","v":74.376710383489268},{"$f":"IF(J109+K109-J93>0,J109+K109-J93,0)","v":1419.7750670367204},{"$f":"IFERROR(L109/$C$104,0)","v":0.81288460869401491},{"$f":"$C$88+($D$88*M109)+($E$88*(M109^2))+($F$88*(M109^3))+($G$88*(M109^4))+($H$88*(M109^5))+($I$88*(M109^6))","v":0.37128256545258537},{"$f":"L109/N109","v":3823.9745119893942},{"$f":"O109/$L$75","v":319.46320066745147},{"$f":"P109/0.855","v":373.6411703712883},{"$f":"P109*'B2'!$E$41","v":1012.6983461158211},{"$f":"$L109*'B2'!$E$41","v":4500.6869625064037},{"$f":"$L109*'B2'!$I$41","v":7098.8753351836021},{"$f":"$L109*'B2'!$K$41","v":709.88753351836021},{"$f":"$L109*'B2'!$M$41","v":1419.7750670367204},{"$f":"L50/60","v":0.20722222222222222},{"$f":"W109*O109","v":792.41249609557997},null,77.4267536380503,209.85360172288961,932.64235389716032,1471.0447222352686,147.10447222352687,294.20894444705374,null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI109/$K$19","v":387.8116343490305},{"$f":"'B2'!$K$32","v":60},{"$f":"AK109/$L$30","v":74.376710383489268},{"$f":"AJ109+AL109","v":462.18834473251979},{"$f":"AM109/$C$104","v":0.2646234607676145},{"$f":"$C$88+($D$88*AN109)+($E$88*(AN109^2))+($F$88*(AN109^3))+($G$88*(AN109^4))+($H$88*(AN109^5))+($I$88*(AN109^6))","v":0.32189848066892218},{"$f":"AM109/AO109","v":1435.8202119254115},{"$f":"AP109/$L$75","v":119.95156323520564},{"$f":"AQ109/0.855","v":140.29422600608848},{"$f":"AQ109*'B2'!$E$41","v":380.24645545560185},{"$f":"AM109*'B2'!$G$41","v":3628.1785061502801},{"$f":"AM109*'B2'!$I$41","v":2310.9417236625991},{"$f":"AM109*'B2'!$K$41","v":231.0941723662599},{"$f":"AM109*'B2'!$M$41","v":462.18834473251979},{"$f":"$D$58/3600","v":2.5000000000000001E-2},{"$f":"AX109*$AP109","v":35.895505298135291},{"$f":"AX109*$AQ109","v":2.9987890808801412},{"$f":"AX109*$AR109","v":3.5073556501522121},{"$f":"AX109*$AS109","v":9.5061613863900458},{"$f":"AX109*$AT109","v":90.704462653757005},{"$f":"AX109*$AU109","v":57.773543091564981},{"$f":"AX109*$AV109","v":5.7773543091564976},{"$f":"AX109*$AW109","v":11.554708618312995},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG109*$AP109","v":35.895505298135291},{"$f":"BG109*$AQ109","v":2.9987890808801412},{"$f":"BG109*$AR109","v":3.5073556501522121},{"$f":"BG109*$AS109","v":9.5061613863900458},{"$f":"BG109*$AT109","v":90.704462653757005},{"$f":"BG109*$AU109","v":57.773543091564981},{"$f":"BG109*$AV109","v":5.7773543091564976},{"$f":"BG109*$AW109","v":11.554708618312995},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP109*$AP109","v":35.895505298135291},{"$f":"BP109*$AQ109","v":2.9987890808801412},{"$f":"BP109*$AR109","v":3.5073556501522121},{"$f":"BP109*$AS109","v":9.5061613863900458},{"$f":"BP109*$AT109","v":90.704462653757005},{"$f":"BP109*$AU109","v":57.773543091564981},{"$f":"BP109*$AV109","v":5.7773543091564976},{"$f":"BP109*$AW109","v":11.554708618312995},{"$f":"$D$61/3600","v":0},{"$f":"BY109*$AP109","v":0},{"$f":"BY109*$AQ109","v":0},{"$f":"BY109*$AR109","v":0},{"$f":"BY109*$AS109","v":0},{"$f":"BY109*$AT109","v":0},{"$f":"BY109*$AU109","v":0},{"$f":"BY109*$AV109","v":0},{"$f":"BY109*$AW109","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH109*$AP109","v":0},{"$f":"CH109*$AQ109","v":0},{"$f":"CH109*$AR109","v":0},{"$f":"CH109*$AS109","v":0},{"$f":"CH109*$AT109","v":0},{"$f":"CH109*$AU109","v":0},{"$f":"CH109*$AV109","v":0},{"$f":"CH109*$AW109","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
["Port 3",4000,10,15.433333333333334,4,{"$f":"F70","v":3.3},12.829373650107989,{"$f":"H70","v":900.42399223915527},60,{"$f":"H110/Data!$L$19","v":1186.1596615854914},{"$f":"I110/Data!$L$30","v":74.376710383489268},{"$f":"IF(J110+K110-J94>0,J110+K110-J94,0)","v":463.21819015079893},{"$f":"IFERROR(L110/$C$104,0)","v":0.26521309324482117},{"$f":"$C$88+($D$88*M110)+($E$88*(M110^2))+($F$88*(M110^3))+($G$88*(M110^4))+($H$88*(M110^5))+($I$88*(M110^6))","v":0.32204281513520017},1438.3745526393143,120.16495844939968,140.54381105192945,{"$f":"P110*'B2'!$E$41","v":380.92291828459696},{"$f":"$L110*'B2'!$E$41","v":1468.4016627780327},{"$f":"$L110*'B2'!$I$41","v":2316.0909507539945},{"$f":"$L110*'B2'!$K$41","v":231.60909507539947},{"$f":"$L110*'B2'!$M$41","v":463.21819015079893},0.25722222222222224,369.98189881777921,null,36.150991398357412,97.981839536538004,377.70553881457175,595.75006122172192,59.575006122172198,119.1500122443444,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},277.0083102493075,{"$f":"'B2'!$K$32","v":60},74.376710383489268,351.3850206327968,0.20118361114355435,{"$f":"$C$88+($D$88*AN110)+($E$88*(AN110^2))+($F$88*(AN110^3))+($G$88*(AN110^4))+($H$88*(AN110^5))+($I$88*(AN110^6))","v":0.30318342945815441},1158.9849130633149,96.824136429683776,113.24460401132606,{"$f":"AQ110*'B2'!$E$41","v":306.93251248209754},{"$f":"AM110*'B2'!$G$41","v":2758.3724119674548},{"$f":"AM110*'B2'!$I$41","v":1756.925103163984},{"$f":"AM110*'B2'!$K$41","v":175.6925103163984},{"$f":"AM110*'B2'!$M$41","v":351.3850206327968},{"$f":"$E$58/3600","v":8.3333333333333332E-3},9.6582076088609572,0.8068678035806981,0.94370503342771717,2.5577709373508126,22.986436766395457,14.641042526366533,1.4641042526366532,2.9282085052733065,{"$f":"$E$59/3600","v":8.3333333333333332E-3},9.6582076088609572,0.8068678035806981,0.94370503342771717,2.5577709373508126,22.986436766395457,14.641042526366533,1.4641042526366532,2.9282085052733065,{"$f":"$E$60/3600","v":8.3333333333333332E-3},9.6582076088609572,0.8068678035806981,0.94370503342771717,2.5577709373508126,22.986436766395457,14.641042526366533,1.4641042526366532,2.9282085052733065,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX114,BG114,BP114,BY114,CH114)","v":0.32833333333333325},{"$f":"SUM(AY114,BH114,BQ114,BZ114,CI114)","v":465.7540164434497},{"$f":"SUM(AZ114,BI114,BR114,CA114,CJ114)","v":38.910109978567235},{"$f":"SUM(BA114,BJ114,BS114,CB114,CK114)","v":45.508900559727749},{"$f":"SUM(BB114,BK114,BT114,CC114,CL114)","v":123.34504863205811},{"$f":"SUM(BC114,BL114,BU114,CD114,CM114)","v":1194.8761349117704},{"$f":"SUM(BD114,BM114,BV114,CE114,CN114)","v":761.06760185463077},{"$f":"SUM(BE114,BN114,BW114,CF114,CO114)","v":76.106760185463074},{"$f":"SUM(BF114,BO114,BX114,CG114,CP114)","v":152.21352037092615},{"$f":"W113","v":0.68833333333333335},{"$f":"X113","v":1777.3488207989787},{"$f":"Y113","v":51.374638754020012},{"$f":"Z113","v":173.6650418247352},{"$f":"AA113","v":470.69304610967106},{"$f":"AB113","v":2017.2917270807779},{"$f":"AC113","v":3181.8481499696809},{"$f":"AD113","v":318.18481499696816},{"$f":"AE113","v":636.36962999393631},{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM($I$57:$I$62)","v":30},{"$f":"DJ110+DA110+CR110","v":1.5166666666666666},{"$f":"DK110+DB110+CS110+DG114","v":4243.102837242428},{"$f":"DC110+CT110","v":90.284748732587246},{"$f":"DD110+CU110","v":219.17394238446295},{"$f":"DE110+CV110","v":594.0380947417292},{"$f":"DF110+CW110","v":3212.1678619925483},{"$f":"DG110+CX110","v":3942.9157518243119},{"$f":"DH110+CY110","v":394.29157518243125},{"$f":"DI110+CZ110","v":788.58315036486249}]
["",0,0,0,0,{"$f":"F71","v":0},0,{"$f":"H71","v":0},0,{"$f":"H111/Data!$L$19","v":0},{"$f":"I111/Data!$L$30","v":0},0,0,0.16669999999999999,0,0,0,{"$f":"P111*'B2'!$E$41","v":0},{"$f":"$L111*'B2'!$E$41","v":0},{"$f":"$L111*'B2'!$I$41","v":0},{"$f":"$L111*'B2'!$K$41","v":0},{"$f":"$L111*'B2'!$M$41","v":0},0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},775.623268698061,{"$f":"'B2'!$K$32","v":60},74.376710383489268,849.99997908155024,0.48666293445182496,0.35565996662225458,2389.92312560253,199.65940898935088,233.51977659573203,{"$f":"AQ111*'B2'!$E$41","v":632.9203264962423},{"$f":"AM111*'B2'!$G$41","v":6672.4998357901686},{"$f":"AM111*'B2'!$I$41","v":4249.999895407751},{"$f":"AM111*'B2'!$K$41","v":424.99998954077512},{"$f":"AM111*'B2'!$M$41","v":849.99997908155024},{"$f":"$F$58/3600","v":3.4444444444444444E-2},82.319574326309365,6.8771574207443082,8.0434589716307698,21.800589023759457,229.83054989943915,146.38888528626697,14.638888528626698,29.277777057253395,{"$f":"$F$59/3600","v":3.4444444444444444E-2},82.319574326309365,6.8771574207443082,8.0434589716307698,21.800589023759457,229.83054989943915,146.38888528626697,14.638888528626698,29.277777057253395,{"$f":"$F$60/3600","v":3.4444444444444444E-2},82.319574326309365,6.8771574207443082,8.0434589716307698,21.800589023759457,229.83054989943915,146.38888528626697,14.638888528626698,29.277777057253395,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
["",0,0,0,0,{"$f":"F72","v":0},0,{"$f":"H72","v":0},0,{"$f":"H112/Data!$L$19","v":0},{"$f":"I112/Data!$L$30","v":0},0,0,0.16669999999999999,0,0,0,{"$f":"P112*'B2'!$E$41","v":0},{"$f":"$L112*'B2'!$E$41","v":0},{"$f":"$L112*'B2'!$I$41","v":0},{"$f":"$L112*'B2'!$K$41","v":0},{"$f":"$L112*'B2'!$M$41","v":0},0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},60.94182825484765,{"$f":"'B2'!$K$32","v":60},74.376710383489268,135.31853863833692,7.7475904376637067E-2,0.23867622625377355,566.95440833080249,47.364612224795529,55.397207280462609,{"$f":"AQ112*'B2'!$E$41","v":150.14582075260182},{"$f":"AM112*'B2'!$G$41","v":1062.2505283109447},{"$f":"AM112*'B2'!$I$41","v":676.59269319168459},{"$f":"AM112*'B2'!$K$41","v":67.659269319168459},{"$f":"AM112*'B2'!$M$41","v":135.31853863833692},{"$f":"$G$58/3600","v":3.3333333333333333E-2},18.898480277693416,1.5788204074931842,1.8465735760154203,5.004860691753394,35.408350943698153,22.553089773056154,2.2553089773056154,4.5106179546112308,{"$f":"$G$59/3600","v":3.3333333333333333E-2},18.898480277693416,1.5788204074931842,1.8465735760154203,5.004860691753394,35.408350943698153,22.553089773056154,2.2553089773056154,4.5106179546112308,{"$f":"$G$60/3600","v":3.3333333333333333E-2},18.898480277693416,1.5788204074931842,1.8465735760154203,5.004860691753394,35.408350943698153,22.553089773056154,2.2553089773056154,4.5106179546112308,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W108:W112)","v":0.68833333333333335},{"$f":"SUM(X108:X112)","v":1777.3488207989787},{"$f":"SUM(Y108:Y112)","v":51.374638754020012},{"$f":"SUM(Z108:Z112)","v":173.6650418247352},{"$f":"SUM(AA108:AA112)","v":470.69304610967106},{"$f":"SUM(AB108:AB112)","v":2017.2917270807779},{"$f":"SUM(AC108:AC112)","v":3181.8481499696809},{"$f":"SUM(AD108:AD112)","v":318.18481499696816},{"$f":"SUM(AE108:AE112)","v":636.36962999393631},null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},221.606648199446,{"$f":"'B2'!$K$32","v":60},74.376710383489268,295.98335858293524,0.16946368633152425,0.29087885459228829,1017.5485564181064,85.00823361888942,99.424834641975934,{"$f":"AQ113*'B2'!$E$41","v":269.47610057187944},{"$f":"AM113*'B2'!$G$41","v":2323.4693648760417},{"$f":"AM113*'B2'!$I$41","v":1479.9167929146761},{"$f":"AM113*'B2'!$K$41","v":147.99167929146762},{"$f":"AM113*'B2'!$M$41","v":295.98335858293524},{"$f":"$H$58/3600","v":8.3333333333333332E-3},8.4795713034842191,0.70840194682407853,0.82854028868313279,2.2456341714323287,19.362244707300349,12.332639940955634,1.2332639940955634,2.4665279881911268,{"$f":"$H$59/3600","v":8.3333333333333332E-3},8.4795713034842191,0.70840194682407853,0.82854028868313279,2.2456341714323287,19.362244707300349,12.332639940955634,1.2332639940955634,2.4665279881911268,{"$f":"$H$60/3600","v":8.3333333333333332E-3},8.4795713034842191,0.70840194682407853,0.82854028868313279,2.2456341714323287,19.362244707300349,12.332639940955634,1.2332639940955634,2.4665279881911268,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX108:AX113)","v":0.10944444444444443},{"$f":"SUM(AY108:AY113)","v":155.25133881448323},{"$f":"SUM(AZ108:AZ113)","v":12.97003665952241},{"$f":"SUM(BA108:BA113)","v":15.169633519909251},{"$f":"SUM(BB108:BB113)","v":41.115016210686036},{"$f":"SUM(BC108:BC113)","v":398.29204497059015},{"$f":"SUM(BD108:BD113)","v":253.68920061821026},{"$f":"SUM(BE108:BE113)","v":25.368920061821026},{"$f":"SUM(BF108:BF113)","v":50.737840123642052},{"$f":"SUM(BG108:BG113)","v":0.10944444444444443},{"$f":"SUM(BH108:BH113)","v":155.25133881448323},{"$f":"SUM(BI108:BI113)","v":12.97003665952241},{"$f":"SUM(BJ108:BJ113)","v":15.169633519909251},{"$f":"SUM(BK108:BK113)","v":41.115016210686036},{"$f":"SUM(BL108:BL113)","v":398.29204497059015},{"$f":"SUM(BM108:BM113)","v":253.68920061821026},{"$f":"SUM(BN108:BN113)","v":25.368920061821026},{"$f":"SUM(BO108:BO113)","v":50.737840123642052},{"$f":"SUM(BP108:BP113)","v":0.10944444444444443},{"$f":"SUM(BQ108:BQ113)","v":155.25133881448323},{"$f":"SUM(BR108:BR113)","v":12.97003665952241},{"$f":"SUM(BS108:BS113)","v":15.169633519909251},{"$f":"SUM(BT108:BT113)","v":41.115016210686036},{"$f":"SUM(BU108:BU113)","v":398.29204497059015},{"$f":"SUM(BV108:BV113)","v":253.68920061821026},{"$f":"SUM(BW108:BW113)","v":25.368920061821026},{"$f":"SUM(BX108:BX113)","v":50.737840123642052},{"$f":"SUM(BY108:BY113)","v":0},{"$f":"SUM(BZ108:BZ113)","v":0},{"$f":"SUM(CA108:CA113)","v":0},{"$f":"SUM(CB108:CB113)","v":0},{"$f":"SUM(CC108:CC113)","v":0},{"$f":"SUM(CD108:CD113)","v":0},{"$f":"SUM(CE108:CE113)","v":0},{"$f":"SUM(CF108:CF113)","v":0},{"$f":"SUM(CG108:CG113)","v":0},{"$f":"SUM(CH108:CH113)","v":0},{"$f":"SUM(CI108:CI113)","v":0},{"$f":"SUM(CJ108:CJ113)","v":0},{"$f":"SUM(CK108:CK113)","v":0},{"$f":"SUM(CL108:CL113)","v":0},{"$f":"SUM(CM108:CM113)","v":0},{"$f":"SUM(CN108:CN113)","v":0},{"$f":"SUM(CO108:CO113)","v":0},{"$f":"SUM(CP108:CP113)","v":0},null,"Roundtrips",null,{"$f":"'B1'!$E$23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT114*$DL$83)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!$K$32*CX114","v":-197.99999999999983},"kWh",null,null,{"$f":"SUM(C96:C100)","v":1970},"kWh"]
["Results calculations",null,null,null,null,null,null,null,null,null,null,"   "]
["LNG Constant RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl power","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"A68","v":"Port 1"},{"$f":"B68","v":4000},10,13.433333333333334,4,{"$f":"F68","v":3.3},14.739454094292803,1365.4471430413262,60,1437.3127821487644,70.657874864314806,{"$f":"L68","v":1507.9706570130793},{"$f":"L118/'B2'!$C$32","v":0.53460094195579222},{"$f":"$C$125+($D$125*M118)+($E$125*(M118^2))+($F$125*(M118^3))+($G$125*(M118^4))+($H$125*(M118^5))+($I$125*(M118^6))","v":0.45938531657379611},{"$f":"L118/N118","v":3282.5834927852716},{"$f":"O118/$L$125","v":239.77965615670357},null,{"$f":"P118*'B2'!$E$42","v":660.832732367875},{"$f":"$L118*'B2'!$G$42","v":2261.9559855196189},{"$f":"$L118*'B2'!$I$42","v":75.398532850653964},{"$f":"$L118*'B2'!$K$42","v":7.539853285065397},{"$f":"$L118*'B2'!$M$42","v":15.079706570130794},{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W118*O118","v":734.93397088470249},{"$f":"$W118*P118","v":53.684000795084188},{"$f":"$W118*Q118","v":0},{"$f":"$W118*R118","v":147.953106191252},{"$f":"$W118*S118","v":506.42681231355914},{"$f":"$W118*T118","v":16.880893743785304},{"$f":"$W118*U118","v":1.6880893743785306},{"$f":"$W118*V118","v":3.3761787487570611},null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI118/$L$19","v":0},{"$f":"IF(B118>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK118/$L$30","v":0},{"$f":"AJ118+AL118","v":0},{"$f":"AM118/'B2'!$C$32","v":0},{"$f":"$C$125+($D$125*AN118)+($E$125*(AN118^2))+($F$125*(AN118^3))+($G$125*(AN118^4))+($H$125*(AN118^5))+($I$125*(AN118^6))","v":0.1406},{"$f":"AM118/AO118","v":0},{"$f":"AP118/$L$125","v":0},null,{"$f":"AQ118*'B2'!$E$42","v":0},{"$f":"AM118*'B2'!$G$42","v":0},{"$f":"AM118*'B2'!$I$42","v":0},{"$f":"AM118*'B2'!$K$42","v":0},{"$f":"AM118*'B2'!$M$42","v":0},{"$f":"IF('B1'!$E$16>0,0,C95/3600)","v":0},{"$f":"AX118*$AP118","v":0},{"$f":"AX118*$AQ118","v":0},{"$f":"AX118*$AR118","v":0},{"$f":"AX118*$AS118","v":0},{"$f":"AX118*$AT118","v":0},{"$f":"AX118*$AU118","v":0},{"$f":"AX118*$AV118","v":0},{"$f":"AX118*$AW118","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG118*$AP118","v":0},{"$f":"BG118*$AQ118","v":0},{"$f":"BG118*$AR118","v":0},{"$f":"BG118*$AS118","v":0},{"$f":"BG118*$AT118","v":0},{"$f":"BG118*$AU118","v":0},{"$f":"BG118*$AV118","v":0},{"$f":"BG118*$AW118","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP118*$AP118","v":0},{"$f":"BP118*$AQ118","v":0},{"$f":"BP118*$AR118","v":0},{"$f":"BP118*$AS118","v":0},{"$f":"BP118*$AT118","v":0},{"$f":"BP118*$AU118","v":0},{"$f":"BP118*$AV118","v":0},{"$f":"BP118*$AW118","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY118*$AP118","v":0},{"$f":"BY118*$AQ118","v":0},{"$f":"BY118*$AR118","v":0},{"$f":"BY118*$AS118","v":0},{"$f":"BY118*$AT118","v":0},{"$f":"BY118*$AU118","v":0},{"$f":"BY118*$AV118","v":0},{"$f":"BY118*$AW118","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH118*$AP118","v":0},{"$f":"CH118*$AQ118","v":0},{"$f":"CH118*$AR118","v":0},{"$f":"CH118*$AS118","v":0},{"$f":"CH118*$AT118","v":0},{"$f":"CH118*$AU118","v":0},{"$f":"CH118*$AV118","v":0},{"$f":"CH118*$AW118","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"A69","v":"Port 2"},4000,10,12.433333333333334,4,3.3,15.924932975871313,1722.1204980970006,60,1812.7584190494745,70.657874864314806,{"$f":"L69","v":1883.4162939137893},{"$f":"L119/'B2'!$C$32","v":0.66770273024779814},{"$f":"$C$125+($D$125*M119)+($E$125*(M119^2))+($F$125*(M119^3))+($G$125*(M119^4))+($H$125*(M119^5))+($I$125*(M119^6))","v":0.47446492968724324},{"$f":"L119/N119","v":3969.5584985707915},{"$f":"O119/$L$75","v":331.62560556146963},null,{"$f":"P119*'B2'!$E$42","v":913.96016892741022},{"$f":"$L119*'B2'!$G$42","v":2825.1244408706839},{"$f":"$L119*'B2'!$I$42","v":94.170814695689472},{"$f":"$L119*'B2'!$K$42","v":9.4170814695689469},{"$f":"$L119*'B2'!$M$42","v":18.834162939137894},{"$f":"L50/60","v":0.20722222222222222},{"$f":"W119*O119","v":822.58073331494734},null,0,189.39285722773556,585.42856469153617,19.514285489717874,1.9514285489717873,3.9028570979435746,null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI119/$L$19","v":485.33379260997532},{"$f":"'B2'!$K$32","v":60},{"$f":"AK119/$L$30","v":74.376710383489268},{"$f":"AJ119+AL119","v":559.71050299346462},{"$f":"AM119/'B2'!$C$32","v":0.19842678021039317},{"$f":"$C$125+($D$125*AN119)+($E$125*(AN119^2))+($F$125*(AN119^3))+($G$125*(AN119^4))+($H$125*(AN119^5))+($I$125*(AN119^6))","v":0.36543971312308582},{"$f":"AM119/AO119","v":1531.6083142965508},{"$f":"AP119/$L$125","v":111.87789001435726},null,{"$f":"AQ119*'B2'!$E$42","v":308.33546487956858},{"$f":"AM119*'B2'!$G$42","v":839.56575449019692},{"$f":"AM119*'B2'!$I$42","v":27.985525149673233},{"$f":"AM119*'B2'!$K$42","v":2.7985525149673229},{"$f":"AM119*'B2'!$M$42","v":5.5971050299346459},{"$f":"$D$58/3600","v":2.5000000000000001E-2},{"$f":"AX119*$AP119","v":38.290207857413769},{"$f":"AX119*$AQ119","v":2.7969472503589317},{"$f":"AX119*$AR119","v":0},{"$f":"AX119*$AS119","v":7.7083866219892148},{"$f":"AX119*$AT119","v":20.989143862254924},{"$f":"AX119*$AU119","v":0.69963812874183084},{"$f":"AX119*$AV119","v":6.9963812874183073E-2},{"$f":"AX119*$AW119","v":0.13992762574836615},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG119*$AP119","v":38.290207857413769},{"$f":"BG119*$AQ119","v":2.7969472503589317},{"$f":"BG119*$AR119","v":0},{"$f":"BG119*$AS119","v":7.7083866219892148},{"$f":"BG119*$AT119","v":20.989143862254924},{"$f":"BG119*$AU119","v":0.69963812874183084},{"$f":"BG119*$AV119","v":6.9963812874183073E-2},{"$f":"BG119*$AW119","v":0.13992762574836615},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP119*$AP119","v":38.290207857413769},{"$f":"BP119*$AQ119","v":2.7969472503589317},{"$f":"BP119*$AR119","v":0},{"$f":"BP119*$AS119","v":7.7083866219892148},{"$f":"BP119*$AT119","v":20.989143862254924},{"$f":"BP119*$AU119","v":0.69963812874183084},{"$f":"BP119*$AV119","v":6.9963812874183073E-2},{"$f":"BP119*$AW119","v":0.13992762574836615},{"$f":"$D$61/3600","v":0},{"$f":"BY119*$AP119","v":0},{"$f":"BY119*$AQ119","v":0},{"$f":"BY119*$AR119","v":0},{"$f":"BY119*$AS119","v":0},{"$f":"BY119*$AT119","v":0},{"$f":"BY119*$AU119","v":0},{"$f":"BY119*$AV119","v":0},{"$f":"BY119*$AW119","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH119*$AP119","v":0},{"$f":"CH119*$AQ119","v":0},{"$f":"CH119*$AR119","v":0},{"$f":"CH119*$AS119","v":0},{"$f":"CH119*$AT119","v":0},{"$f":"CH119*$AU119","v":0},{"$f":"CH119*$AV119","v":0},{"$f":"CH119*$AW119","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
["Port 3",4000,10,15.433333333333334,4,3.3,12.829373650107989,900.42399223915527,60,947.81472867279501,70.657874864314806,{"$f":"L70","v":1018.4726035371098},{"$f":"L120/'B2'!$C$32","v":0.36106565514051947},0.4321291065745787,2356.871101811184,196.89817057737542,null,{"$f":"P120*'B2'!$E$42","v":542.65135811124662},{"$f":"$L120*'B2'!$G$42","v":1527.7089053056648},{"$f":"$L120*'B2'!$I$42","v":50.92363017685549},{"$f":"$L120*'B2'!$K$42","v":5.0923630176855488},{"$f":"$L120*'B2'!$M$42","v":10.184726035371098},0.25722222222222224,606.23962229921017,null,0,139.58198822528178,392.96067953140158,13.098689317713385,1.3098689317713386,2.6197378635426771,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},346.66699472141096,{"$f":"'B2'!$K$32","v":60},74.376710383489268,421.04370510490025,{"$f":"AM120/'B2'!$C$32","v":0.14926706982447882},0.32899699581270203,1279.7797866354999,93.482818600109567,null,{"$f":"AQ120*'B2'!$E$42","v":257.63864806190196},{"$f":"AM120*'B2'!$G$42","v":631.56555765735038},{"$f":"AM120*'B2'!$I$42","v":21.052185255245014},{"$f":"AM120*'B2'!$K$42","v":2.1052185255245015},{"$f":"AM120*'B2'!$M$42","v":4.210437051049003},{"$f":"$E$58/3600","v":8.3333333333333332E-3},10.664831555295832,0.77902348833424639,0,2.1469887338491831,5.2630463138112535,0.17543487712704178,1.754348771270418E-2,3.5086975425408361E-2,{"$f":"$E$59/3600","v":8.3333333333333332E-3},10.664831555295832,0.77902348833424639,0,2.1469887338491831,5.2630463138112535,0.17543487712704178,1.754348771270418E-2,3.5086975425408361E-2,{"$f":"$E$60/3600","v":8.3333333333333332E-3},10.664831555295832,0.77902348833424639,0,2.1469887338491831,5.2630463138112535,0.17543487712704178,1.754348771270418E-2,3.5086975425408361E-2,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX124,BG124,BP124,BY124,CH124)","v":0.32833333333333325},{"$f":"SUM(AY124,BH124,BQ124,BZ124,CI124)","v":491.43166670292555},{"$f":"SUM(AZ124,BI124,BR124,CA124,CJ124)","v":35.897126859234888},{"$f":"SUM(BA124,BJ124,BS124,CB124,CK124)","v":0},{"$f":"SUM(BB124,BK124,BT124,CC124,CL124)","v":98.932481624051348},{"$f":"SUM(BC124,BL124,BU124,CD124,CM124)","v":276.5240902110848},{"$f":"SUM(BD124,BM124,BV124,CE124,CN124)","v":9.2174696737028299},{"$f":"SUM(BE124,BN124,BW124,CF124,CO124)","v":0.92174696737028272},{"$f":"SUM(BF124,BO124,BX124,CG124,CP124)","v":1.8434939347405654},{"$f":"W123","v":0.68833333333333335},{"$f":"X123","v":2163.7543264988599},{"$f":"Y123","v":53.684000795084188},{"$f":"Z123","v":0},{"$f":"AA123","v":476.92795164426934},{"$f":"AB123","v":1484.8160565364969},{"$f":"AC123","v":49.493868551216565},{"$f":"AD123","v":4.9493868551216558},{"$f":"AE123","v":9.8987737102433115},{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM($I$57:$I$62)","v":30},{"$f":"DJ120+DA120+CR120","v":1.5166666666666666},{"$f":"DK120+DB120+CS120","v":2685.1859932017855},{"$f":"DC120+CT120","v":89.581127654319076},{"$f":"DD120+CU120","v":0},{"$f":"DE120+CV120","v":575.86043326832066},{"$f":"DF120+CW120","v":1761.3401467475817},{"$f":"DG120+CX120","v":58.711338224919395},{"$f":"DH120+CY120","v":5.871133822491938},{"$f":"DI120+CZ120","v":11.742267644983876}]
["",0,0,0,0,0,0,0,0,0,0,{"$f":"L71","v":0},{"$f":"L121/'B2'!$C$32","v":0},0.1406,0,0,null,{"$f":"P121*'B2'!$E$42","v":0},{"$f":"$L121*'B2'!$G$42","v":0},{"$f":"$L121*'B2'!$I$42","v":0},{"$f":"$L121*'B2'!$K$42","v":0},{"$f":"$L121*'B2'!$M$42","v":0},0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},970.66758521995064,{"$f":"'B2'!$K$32","v":60},74.376710383489268,1045.0442956034399,{"$f":"AM121/'B2'!$C$32","v":0.37048576656109344},0.43430341503054903,2406.253921650446,175.76726966036861,null,{"$f":"AQ121*'B2'!$E$42","v":484.41459518397585},{"$f":"AM121*'B2'!$G$42","v":1567.5664434051598},{"$f":"AM121*'B2'!$I$42","v":52.252214780171997},{"$f":"AM121*'B2'!$K$42","v":5.2252214780171995},{"$f":"AM121*'B2'!$M$42","v":10.450442956034399},{"$f":"$F$58/3600","v":3.4444444444444444E-2},82.882079523515358,6.0542059549682525,0,16.685391611892502,53.993955272844396,1.7997985090948132,0.17997985090948132,0.35995970181896264,{"$f":"$F$59/3600","v":3.4444444444444444E-2},82.882079523515358,6.0542059549682525,0,16.685391611892502,53.993955272844396,1.7997985090948132,0.17997985090948132,0.35995970181896264,{"$f":"$F$60/3600","v":3.4444444444444444E-2},82.882079523515358,6.0542059549682525,0,16.685391611892502,53.993955272844396,1.7997985090948132,0.17997985090948132,0.35995970181896264,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
["",0,0,0,0,0,0,0,0,0,0,{"$f":"L72","v":0},{"$f":"L122/'B2'!$C$32","v":0},0.1406,0,0,null,{"$f":"P122*'B2'!$E$42","v":0},{"$f":"$L122*'B2'!$G$42","v":0},{"$f":"$L122*'B2'!$I$42","v":0},{"$f":"$L122*'B2'!$K$42","v":0},{"$f":"$L122*'B2'!$M$42","v":0},0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},76.26673883871041,{"$f":"'B2'!$K$32","v":60},74.376710383489268,150.64344922219968,{"$f":"AM122/'B2'!$C$32","v":5.340563457194579E-2},0.22398020719838779,672.57482751040163,49.128913623842344,null,{"$f":"AQ122*'B2'!$E$42","v":135.39928594730949},{"$f":"AM122*'B2'!$G$42","v":225.9651738332995},{"$f":"AM122*'B2'!$I$42","v":7.5321724611099841},{"$f":"AM122*'B2'!$K$42","v":0.75321724611099838},{"$f":"AM122*'B2'!$M$42","v":1.5064344922219968},{"$f":"$G$58/3600","v":3.3333333333333333E-2},22.419160917013386,1.6376304541280782,0,4.5133095315769829,7.5321724611099832,0.25107241537033281,2.5107241537033278E-2,5.0214483074066556E-2,{"$f":"$G$59/3600","v":3.3333333333333333E-2},22.419160917013386,1.6376304541280782,0,4.5133095315769829,7.5321724611099832,0.25107241537033281,2.5107241537033278E-2,5.0214483074066556E-2,{"$f":"$G$60/3600","v":3.3333333333333333E-2},22.419160917013386,1.6376304541280782,0,4.5133095315769829,7.5321724611099832,0.25107241537033281,2.5107241537033278E-2,5.0214483074066556E-2,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W118:W122)","v":0.68833333333333335},{"$f":"SUM(X118:X122)","v":2163.7543264988599},{"$f":"SUM(Y118:Y122)","v":53.684000795084188},{"$f":"SUM(Z118:Z122)","v":0},{"$f":"SUM(AA118:AA122)","v":476.92795164426934},{"$f":"SUM(AB118:AB122)","v":1484.8160565364969},{"$f":"SUM(AC118:AC122)","v":49.493868551216565},{"$f":"SUM(AD118:AD122)","v":4.9493868551216558},{"$f":"SUM(AE118:AE122)","v":9.8987737102433115},null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},277.33359577712878,{"$f":"'B2'!$K$32","v":60},74.376710383489268,351.71030616061807,{"$f":"AM123/'B2'!$C$32","v":0.12468721463152163},0.30676519137778896,1146.5130857284198,83.748216634654483,null,{"$f":"AQ123*'B2'!$E$42","v":230.81008504510774},{"$f":"AM123*'B2'!$G$42","v":527.56545924092711},{"$f":"AM123*'B2'!$I$42","v":17.585515308030903},{"$f":"AM123*'B2'!$K$42","v":1.7585515308030903},{"$f":"AM123*'B2'!$M$42","v":3.5171030616061807},{"$f":"$H$58/3600","v":8.3333333333333332E-3},9.5542757144034987,0.69790180528878731,0,1.9234173753758979,4.3963788270077258,0.14654596090025751,1.4654596090025753E-2,2.9309192180051506E-2,{"$f":"$H$59/3600","v":8.3333333333333332E-3},9.5542757144034987,0.69790180528878731,0,1.9234173753758979,4.3963788270077258,0.14654596090025751,1.4654596090025753E-2,2.9309192180051506E-2,{"$f":"$H$60/3600","v":8.3333333333333332E-3},9.5542757144034987,0.69790180528878731,0,1.9234173753758979,4.3963788270077258,0.14654596090025751,1.4654596090025753E-2,2.9309192180051506E-2,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"F!C28","v":"Const"},{"$f":"F!D28","v":"x"},{"$f":"F!E28","v":"x2"},{"$f":"F!F28","v":"x3"},{"$f":"F!G28","v":"x4"},{"$f":"F!H28","v":"x5"},{"$f":"F!I28","v":"x6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX118:AX123)","v":0.10944444444444443},{"$f":"SUM(AY118:AY123)","v":163.81055556764184},{"$f":"SUM(AZ118:AZ123)","v":11.965708953078297},{"$f":"SUM(BA118:BA123)","v":0},{"$f":"SUM(BB118:BB123)","v":32.97749387468378},{"$f":"SUM(BC118:BC123)","v":92.17469673702827},{"$f":"SUM(BD118:BD123)","v":3.0724898912342766},{"$f":"SUM(BE118:BE123)","v":0.30724898912342757},{"$f":"SUM(BF118:BF123)","v":0.61449797824685515},{"$f":"SUM(BG118:BG123)","v":0.10944444444444443},{"$f":"SUM(BH118:BH123)","v":163.81055556764184},{"$f":"SUM(BI118:BI123)","v":11.965708953078297},{"$f":"SUM(BJ118:BJ123)","v":0},{"$f":"SUM(BK118:BK123)","v":32.97749387468378},{"$f":"SUM(BL118:BL123)","v":92.17469673702827},{"$f":"SUM(BM118:BM123)","v":3.0724898912342766},{"$f":"SUM(BN118:BN123)","v":0.30724898912342757},{"$f":"SUM(BO118:BO123)","v":0.61449797824685515},{"$f":"SUM(BP118:BP123)","v":0.10944444444444443},{"$f":"SUM(BQ118:BQ123)","v":163.81055556764184},{"$f":"SUM(BR118:BR123)","v":11.965708953078297},{"$f":"SUM(BS118:BS123)","v":0},{"$f":"SUM(BT118:BT123)","v":32.97749387468378},{"$f":"SUM(BU118:BU123)","v":92.17469673702827},{"$f":"SUM(BV118:BV123)","v":3.0724898912342766},{"$f":"SUM(BW118:BW123)","v":0.30724898912342757},{"$f":"SUM(BX118:BX123)","v":0.61449797824685515},{"$f":"SUM(BY118:BY123)","v":0},{"$f":"SUM(BZ118:BZ123)","v":0},{"$f":"SUM(CA118:CA123)","v":0},{"$f":"SUM(CB118:CB123)","v":0},{"$f":"SUM(CC118:CC123)","v":0},{"$f":"SUM(CD118:CD123)","v":0},{"$f":"SUM(CE118:CE123)","v":0},{"$f":"SUM(CF118:CF123)","v":0},{"$f":"SUM(CG118:CG123)","v":0},{"$f":"SUM(CH118:CH123)","v":0},{"$f":"SUM(CI118:CI123)","v":0},{"$f":"SUM(CJ118:CJ123)","v":0},{"$f":"SUM(CK118:CK123)","v":0},{"$f":"SUM(CL118:CL123)","v":0},{"$f":"SUM(CM118:CM123)","v":0},{"$f":"SUM(CN118:CN123)","v":0},{"$f":"SUM(CO118:CO123)","v":0},{"$f":"SUM(CP118:CP123)","v":0},null,"Roundtrips",null,{"$f":"'B1'!$E$23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT124*$DL$83)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!$K$32*CX124","v":-197.99999999999983},"kWh"]
[null,"LNG Constant RPM",{"$f":"F!C31","v":0.1406},{"$f":"F!D31","v":1.7576000000000001},{"$f":"F!E31","v":-3.8877000000000002},{"$f":"F!F31","v":4.0406000000000004},{"$f":"F!G31","v":-1.5559000000000001},{"$f":"F!H31","v":0},{"$f":"F!I31","v":0},null,"LNG",13.69,"kWh/kg"]
[]
[]
["Results calculations"]
["LNG Constant - Hybridization",null,null,null,null,null,"Available Power","C-rate","Losses","Effect left",null,"Energy charged","Energy used per tour","By main engine","% By batteries","% By engine"]
[null,null,null,null,null,{"$f":"B134","v":"Port 1"},{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C134,$C$93*(1-$C$95),C134),C134),0)/('B1'!H16/60)),0)","v":900},{"$f":"IFERROR(G130/$C$102,0)","v":1.2},{"$f":"IF(H130<=0.5,\"0,95%\",IF(AND(H130<=1,H130>0.5),\"1,75%\",IF(AND(H130<=1.5,H130>1),\"2,55%\",IF(AND(H130<=2,H130>1.5),\"3,5%\",IF(AND(H130<=2.5,H130>2),\"4,3%\",IF(H130>=2.5,\"5,25\",\"\"))))))","v":"2,55%"},{"$f":"G130*(1-I130)","v":877.05000000000007},null,{"$f":"IF(C134<($C$93*(1-$C$95)),C134,($C$93*(1-$C$95)))","v":300},{"$f":"X146+AY152+L130","v":880.11473760404533},{"$f":"X146+AY152","v":580.11473760404533},{"$f":"IFERROR(L130/M130,0)","v":0.34086464773524444},{"$f":"IFERROR(N130/M130,0)","v":0.65913535226475561}]
[null,"Forced Battery Size",{"$f":"C93","v":500},null,null,{"$f":"B135","v":"Port 2"},{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C135,$C$93*(1-$C$95),C135),C135),0)/('B1'!H17/60)),0)","v":947.36842105263167},{"$f":"IFERROR(G131/$C$102,0)","v":1.2631578947368423},{"$f":"IF(H131<=0.5,\"0,95%\",IF(AND(H131<=1,H131>0.5),\"1,75%\",IF(AND(H131<=1.5,H131>1),\"2,55%\",IF(AND(H131<=2,H131>1.5),\"3,5%\",IF(AND(H131<=2.5,H131>2),\"4,3%\",IF(H131>=2.5,\"5,25\",\"\"))))))","v":"2,55%"},{"$f":"G131*(1-I131)","v":923.21052631578959},null,{"$f":"IF(C135<($C$93*(1-$C$95)),C135,($C$93*(1-$C$95)))","v":300},{"$f":"X147+$BH$114+L131","v":1009.2483050448303},{"$f":"X147+$BH$114","v":709.24830504483032},{"$f":"IFERROR(L131/M131,0)","v":0.2972509326995344},{"$f":"IFERROR(N131/M131,0)","v":0.7027490673004656}]
[null,"Cycluses",{"$f":"Table3[[#Totals],[Shore Connection or not]]*'B1'!E23*365","v":19710},null,null,"Port 3",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C136,$C$93*(1-$C$95),C136),C136),0)/('B1'!H18/60)),0)","v":818.18181818181824},1.0909090909090911,"2,55%",797.31818181818187,null,300,{"$f":"X148+BQ152+L132","v":705.531618806079},{"$f":"X148+BQ152","v":405.531618806079},0.4252112761546657,0.5747887238453343]
[null,"DOD",{"$f":"IF(C132<6000,\"80%\",IF(AND(C132<=9000,C132>=6000),\"60%\",IF(AND(C132<=14000,C132>=9000),\"50%\",IF(AND(C132<=22000,C132>=14000),\"40%\",IF(AND(C132<=41000,C132>=22000),\"30%\",IF(AND(C132<=95000,C132>=41000),\"20%\",IF(AND(C132<=160000,C132>=95000),\"15%\",IF(AND(C132<=360000,C132>=160000),\"10%\",\"\"))))))))","v":"40%"},null,null,"Port 4",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C137,$C$93*(1-$C$95),C137),C137),0)/('B1'!H19/60)),0)","v":0},0,"0,95%",0,null,0,{"$f":"X149+BZ152+L133","v":0},{"$f":"X149+BZ152","v":0},0,0]
[null,"Port 1",{"$f":"('B1'!E16-'B2'!$K$32)*('B1'!F16/60)","v":656.66666666666663},null,null,"Port 5",{"$f":"IFERROR((IFERROR(IF($C$93>0,IF($C$93*(1-$C$95)<C138,$C$93*(1-$C$95),C138),C138),0)/('B1'!H20/60)),0)","v":0},0,"0,95%",0,null,0,{"$f":"X150+CI152+L134","v":0},{"$f":"X150+CI152","v":0},0,0]
[null,"Port 2",{"$f":"('B1'!E17-'B2'!$K$32)*('B1'!F17/60)","v":656.66666666666663}]
[null,"Port 3",{"$f":"('B1'!E18-'B2'!$K$32)*('B1'!F18/60)","v":656.66666666666663}]
[null,"Port 4",{"$f":"('B1'!E19-'B2'!$K$32)*('B1'!F19/60)","v":0}]
[null,"Port 5",{"$f":"('B1'!E20-'B2'!$K$32)*('B1'!F20/60)","v":0},null,null,null,null,{"$f":"IFERROR((Data!C96/((((Data!H108+Data!I108)*Data!W108))+Data!AY$114)),\"\")","v":1.3842246962292653}]
[null,"Max charge",{"$f":"IF(C131=0,MAX(C134:C138),C131)","v":500}]
[null,"Battery Capacity",{"$f":"C139/C133","v":1250}]
[null,"Transit Power",{"$f":"C139/(DA120/2)","v":1452.7845036319611},"C-rate",{"$f":"C141/C140","v":1.1622276029055689},"Losses",{"$f":"IF(E141<=0.5,\"0,95%\",IF(AND(E141<=1,E141>0.5),\"1,75%\",IF(AND(E141<=1.5,E141>1),\"2,55%\",IF(AND(E141<=2,E141>1.5),\"3,5%\",IF(AND(E141<=2.5,E141>2),\"4,3%\",IF(E141>=2.5,\"5,25\",\"\"))))))","v":"2,55%"}]
[null,"Then Maximum Engine size is",{"$f":"G36/(1-'B2'!H56)","v":1659.2592592592596},"Real Transit Power",{"$f":"C141*(1-G141)","v":1415.7384987893461}]
[]
["LNG Constant RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl power","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"A118","v":"Port 1"},{"$f":"B118","v":4000},10,13.433333333333334,{"$f":"E118","v":4},3.3,14.739454094292803,1365.4471430413262,{"$f":"I118","v":60},{"$f":"H146/Data!$P$19","v":1708.8132016799536},{"$f":"I146/Data!$P$30","v":74.376710383489268},{"$f":"IF(K146+J146-J130>0,K146+J146-J130,0)","v":906.13991206344292},{"$f":"L146/$C$142","v":0.54611110771680704},{"$f":"$C$125+($D$125*M146)+($E$125*(M146^2))+($F$125*(M146^3))+($G$125*(M146^4))+($H$125*(M146^5))+($I$125*(M146^6))","v":0.46069269838054605},{"$f":"L146/N146","v":1966.9074748715555},{"$f":"O146/$L$125","v":143.67476076490544},null,{"$f":"P146*'B2'!$E$42","v":395.96764066807935},{"$f":"$L146*'B2'!$G$42","v":1359.2098680951644},{"$f":"$L146*'B2'!$I$42","v":45.306995603172147},{"$f":"$L146*'B2'!$K$42","v":4.5306995603172151},{"$f":"$L146*'B2'!$M$42","v":9.0613991206344302},{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W146*O146","v":440.3687290962427},{"$f":"$W146*P146","v":32.167182549031608},{"$f":"$W146*Q146","v":0},{"$f":"$W146*R146","v":88.652755105131092},{"$f":"$W146*S146","v":304.31198713463959},{"$f":"$W146*T146","v":10.143732904487987},{"$f":"$W146*U146","v":1.0143732904487988},{"$f":"$W146*V146","v":2.0287465808975975},null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI146/$P$19","v":0},{"$f":"IF(B146>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK146/$P$30","v":0},{"$f":"AJ146+AL146","v":0},{"$f":"AM146/$C$142","v":0},{"$f":"$C$125+($D$125*AN146)+($E$125*(AN146^2))+($F$125*(AN146^3))+($G$125*(AN146^4))+($H$125*(AN146^5))+($I$125*(AN146^6))","v":0.1406},{"$f":"AM146/AO146","v":0},{"$f":"AP146/$L$125","v":0},null,{"$f":"AQ146*'B2'!$E$42","v":0},{"$f":"AM146*'B2'!$G$42","v":0},{"$f":"AM146*'B2'!$I$42","v":0},{"$f":"AM146*'B2'!$K$42","v":0},{"$f":"AM146*'B2'!$M$42","v":0},{"$f":"IF('B1'!$E$16>0,0,C123/3600)","v":0},{"$f":"AX146*$AP146","v":0},{"$f":"AX146*$AQ146","v":0},{"$f":"AX146*$AR146","v":0},{"$f":"AX146*$AS146","v":0},{"$f":"AX146*$AT146","v":0},{"$f":"AX146*$AU146","v":0},{"$f":"AX146*$AV146","v":0},{"$f":"AX146*$AW146","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG146*$AP146","v":0},{"$f":"BG146*$AQ146","v":0},{"$f":"BG146*$AR146","v":0},{"$f":"BG146*$AS146","v":0},{"$f":"BG146*$AT146","v":0},{"$f":"BG146*$AU146","v":0},{"$f":"BG146*$AV146","v":0},{"$f":"BG146*$AW146","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP146*$AP146","v":0},{"$f":"BP146*$AQ146","v":0},{"$f":"BP146*$AR146","v":0},{"$f":"BP146*$AS146","v":0},{"$f":"BP146*$AT146","v":0},{"$f":"BP146*$AU146","v":0},{"$f":"BP146*$AV146","v":0},{"$f":"BP146*$AW146","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY146*$AP146","v":0},{"$f":"BY146*$AQ146","v":0},{"$f":"BY146*$AR146","v":0},{"$f":"BY146*$AS146","v":0},{"$f":"BY146*$AT146","v":0},{"$f":"BY146*$AU146","v":0},{"$f":"BY146*$AV146","v":0},{"$f":"BY146*$AW146","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH146*$AP146","v":0},{"$f":"CH146*$AQ146","v":0},{"$f":"CH146*$AR146","v":0},{"$f":"CH146*$AS146","v":0},{"$f":"CH146*$AT146","v":0},{"$f":"CH146*$AU146","v":0},{"$f":"CH146*$AV146","v":0},{"$f":"CH146*$AW146","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"A119","v":"Port 2"},4000,10,12.433333333333334,{"$f":"E119","v":4},3.3,15.924932975871313,1722.1204980970006,{"$f":"I119","v":60},{"$f":"H147/Data!$P$19","v":2155.1784388205692},{"$f":"I147/Data!$P$30","v":74.376710383489268},{"$f":"IF(K147+J147-J131>0,K147+J147-J131,0)","v":1306.344622888269},{"$f":"L147/$C$142","v":0.7873059111156977},{"$f":"$C$125+($D$125*M147)+($E$125*(M147^2))+($F$125*(M147^3))+($G$125*(M147^4))+($H$125*(M147^5))+($I$125*(M147^6))","v":0.48863739739398093},{"$f":"L147/N147","v":2673.4438048649458},{"$f":"O147/$L$125","v":195.28442694411584},null,{"$f":"P147*'B2'!$E$42","v":538.20388065798318},{"$f":"$L147*'B2'!$G$42","v":1959.5169343324035},{"$f":"$L147*'B2'!$I$42","v":65.317231144413455},{"$f":"$L147*'B2'!$K$42","v":6.5317231144413448},{"$f":"$L147*'B2'!$M$42","v":13.06344622888269},{"$f":"L50/60","v":0.20722222222222222},{"$f":"W147*O147","v":553.99696623034708},null,0,111.52780415857096,406.05545361443694,13.535181787147899,1.3535181787147899,2.7070363574295797,null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI147/$P$19","v":461.06710297947649},{"$f":"'B2'!$K$32","v":60},{"$f":"AK147/$P$30","v":74.376710383489268},{"$f":"AJ147+AL147","v":535.44381336296578},{"$f":"AM147/$C$142","v":0.32270051251785881},{"$f":"$C$125+($D$125*AN147)+($E$125*(AN147^2))+($F$125*(AN147^3))+($G$125*(AN147^4))+($H$125*(AN147^5))+($I$125*(AN147^6))","v":0.42184065459318187},{"$f":"AM147/AO147","v":1269.3034858845965},{"$f":"AP147/$L$125","v":92.717566536493536},null,{"$f":"AQ147*'B2'!$E$42","v":255.52961337457617},{"$f":"AM147*'B2'!$G$42","v":803.16572004444868},{"$f":"AM147*'B2'!$I$42","v":26.772190668148291},{"$f":"AM147*'B2'!$K$42","v":2.6772190668148288},{"$f":"AM147*'B2'!$M$42","v":5.3544381336296576},{"$f":"$D$58/3600","v":2.5000000000000001E-2},{"$f":"AX147*$AP147","v":31.732587147114913},{"$f":"AX147*$AQ147","v":2.3179391634123383},{"$f":"AX147*$AR147","v":0},{"$f":"AX147*$AS147","v":6.3882403343644043},{"$f":"AX147*$AT147","v":20.07914300111122},{"$f":"AX147*$AU147","v":0.66930476670370731},{"$f":"AX147*$AV147","v":6.693047667037072E-2},{"$f":"AX147*$AW147","v":0.13386095334074144},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG147*$AP147","v":31.732587147114913},{"$f":"BG147*$AQ147","v":2.3179391634123383},{"$f":"BG147*$AR147","v":0},{"$f":"BG147*$AS147","v":6.3882403343644043},{"$f":"BG147*$AT147","v":20.07914300111122},{"$f":"BG147*$AU147","v":0.66930476670370731},{"$f":"BG147*$AV147","v":6.693047667037072E-2},{"$f":"BG147*$AW147","v":0.13386095334074144},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP147*$AP147","v":31.732587147114913},{"$f":"BP147*$AQ147","v":2.3179391634123383},{"$f":"BP147*$AR147","v":0},{"$f":"BP147*$AS147","v":6.3882403343644043},{"$f":"BP147*$AT147","v":20.07914300111122},{"$f":"BP147*$AU147","v":0.66930476670370731},{"$f":"BP147*$AV147","v":6.693047667037072E-2},{"$f":"BP147*$AW147","v":0.13386095334074144},{"$f":"$D$61/3600","v":0},{"$f":"BY147*$AP147","v":0},{"$f":"BY147*$AQ147","v":0},{"$f":"BY147*$AR147","v":0},{"$f":"BY147*$AS147","v":0},{"$f":"BY147*$AT147","v":0},{"$f":"BY147*$AU147","v":0},{"$f":"BY147*$AV147","v":0},{"$f":"BY147*$AW147","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH147*$AP147","v":0},{"$f":"CH147*$AQ147","v":0},{"$f":"CH147*$AR147","v":0},{"$f":"CH147*$AS147","v":0},{"$f":"CH147*$AT147","v":0},{"$f":"CH147*$AU147","v":0},{"$f":"CH147*$AV147","v":0},{"$f":"CH147*$AW147","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
["Port 3",4000,10,15.433333333333334,{"$f":"E120","v":4},3.3,12.829373650107989,900.42399223915527,{"$f":"I120","v":60},{"$f":"H148/Data!$P$19","v":1126.8516785062168},{"$f":"I148/Data!$P$30","v":74.376710383489268},403.91020707152427,0.24342802658328466,0.39089656104625159,1033.2917894965387,75.47785167980561,null,{"$f":"P148*'B2'!$E$42","v":208.01695922954426},{"$f":"$L148*'B2'!$G$42","v":605.86531060728635},{"$f":"$L148*'B2'!$I$42","v":20.195510353576214},{"$f":"$L148*'B2'!$K$42","v":2.0195510353576216},{"$f":"$L148*'B2'!$M$42","v":4.0391020707152432},0.25722222222222224,265.78561029827637,null,0,53.506584512932776,155.84202156176312,5.194734052058771,0.51947340520587715,1.0389468104117543,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},329.33364498534041,{"$f":"'B2'!$K$32","v":60},74.376710383489268,{"$f":"AJ148+AL148","v":403.71035536882971},0.24330758024460714,0.39083711371657914,1032.9376131397435,75.451980506920634,null,{"$f":"AQ148*'B2'!$E$42","v":207.94565827707325},{"$f":"AM148*'B2'!$G$42","v":605.56553305324451},{"$f":"AM148*'B2'!$I$42","v":20.185517768441485},{"$f":"AM148*'B2'!$K$42","v":2.0185517768441485},{"$f":"AM148*'B2'!$M$42","v":4.0371035536882971},{"$f":"$E$58/3600","v":8.3333333333333332E-3},8.6078134428311959,0.62876650422433866,0,1.732880485642277,5.0463794421103705,0.16821264807034572,1.682126480703457E-2,3.364252961406914E-2,{"$f":"$E$59/3600","v":8.3333333333333332E-3},8.6078134428311959,0.62876650422433866,0,1.732880485642277,5.0463794421103705,0.16821264807034572,1.682126480703457E-2,3.364252961406914E-2,{"$f":"$E$60/3600","v":8.3333333333333332E-3},8.6078134428311959,0.62876650422433866,0,1.732880485642277,5.0463794421103705,0.16821264807034572,1.682126480703457E-2,3.364252961406914E-2,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX152,BG152,BP152,BY152,CH152)","v":0.32833333333333325},{"$f":"SUM(AY152,BH152,BQ152,BZ152,CI152)","v":419.23802552340794},{"$f":"SUM(AZ152,BI152,BR152,CA152,CJ152)","v":30.623668774536746},{"$f":"SUM(BA152,BJ152,BS152,CB152,CK152)","v":0},{"$f":"SUM(BB152,BK152,BT152,CC152,CL152)","v":84.398831142623251},{"$f":"SUM(BC152,BL152,BU152,CD152,CM152)","v":264.529412193724},{"$f":"SUM(BD152,BM152,BV152,CE152,CN152)","v":8.8176470731241317},{"$f":"SUM(BE152,BN152,BW152,CF152,CO152)","v":0.8817647073124133},{"$f":"SUM(BF152,BO152,BX152,CG152,CP152)","v":1.7635294146248266},{"$f":"W151","v":0},{"$f":"X151","v":1260.1513056248662},{"$f":"Y151","v":32.167182549031608},{"$f":"Z151","v":0},{"$f":"AA151","v":253.6871437766348},{"$f":"AB151","v":866.20946231083963},{"$f":"AC151","v":28.873648743694655},{"$f":"AD151","v":2.8873648743694655},{"$f":"AE151","v":5.7747297487389311},{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM($I$57:$I$62)","v":30},{"$f":"DJ148+DA148+CR148","v":0.82833333333333325},{"$f":"DK148+DB148+CS148","v":1709.3893311482741},{"$f":"DC148+CT148","v":62.790851323568354},{"$f":"DD148+CU148","v":0},{"$f":"DE148+CV148","v":338.08597491925804},{"$f":"DF148+CW148","v":1130.7388745045637},{"$f":"DG148+CX148","v":37.691295816818787},{"$f":"DH148+CY148","v":3.7691295816818791},{"$f":"DI148+CZ148","v":7.5382591633637581}]
["",0,0,0,{"$f":"E121","v":0},0,0,0,{"$f":"I121","v":0},{"$f":"H149/Data!$P$19","v":0},{"$f":"I149/Data!$P$30","v":0},0,0,0.1406,0,0,null,{"$f":"P149*'B2'!$E$42","v":0},{"$f":"$L149*'B2'!$G$42","v":0},{"$f":"$L149*'B2'!$I$42","v":0},{"$f":"$L149*'B2'!$K$42","v":0},{"$f":"$L149*'B2'!$M$42","v":0},0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},922.13420595895298,{"$f":"'B2'!$K$32","v":60},74.376710383489268,996.51091634244221,0.60057577547423957,0.46677740348921737,2134.8739439685874,155.94404265658054,null,{"$f":"AQ149*'B2'!$E$42","v":429.78178156153592},{"$f":"AM149*'B2'!$G$42","v":1494.7663745136633},{"$f":"AM149*'B2'!$I$42","v":49.825545817122112},{"$f":"AM149*'B2'!$K$42","v":4.9825545817122112},{"$f":"AM149*'B2'!$M$42","v":9.9651091634244224},{"$f":"$F$58/3600","v":3.4444444444444444E-2},73.534546958918014,5.3714059137266625,0,14.803594698230683,51.486397344359517,1.7162132448119838,0.17162132448119838,0.34324264896239676,{"$f":"$F$59/3600","v":3.4444444444444444E-2},73.534546958918014,5.3714059137266625,0,14.803594698230683,51.486397344359517,1.7162132448119838,0.17162132448119838,0.34324264896239676,{"$f":"$F$60/3600","v":3.4444444444444444E-2},73.534546958918014,5.3714059137266625,0,14.803594698230683,51.486397344359517,1.7162132448119838,0.17162132448119838,0.34324264896239676,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
["",0,0,0,{"$f":"E122","v":0},0,0,0,{"$f":"I122","v":0},{"$f":"H150/Data!$P$19","v":0},{"$f":"I150/Data!$P$30","v":0},0,0,0.1406,0,0,null,{"$f":"P150*'B2'!$E$42","v":0},{"$f":"$L150*'B2'!$G$42","v":0},{"$f":"$L150*'B2'!$I$42","v":0},{"$f":"$L150*'B2'!$K$42","v":0},{"$f":"$L150*'B2'!$M$42","v":0},0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},72.453401896774878,{"$f":"'B2'!$K$32","v":60},74.376710383489268,146.83011228026413,8.8491362311766311E-2,0.26839345405147286,547.07039260393015,39.961314288088396,null,{"$f":"AQ150*'B2'!$E$42","v":110.13338217797161},{"$f":"AM150*'B2'!$G$42","v":220.2451684203962},{"$f":"AM150*'B2'!$I$42","v":7.3415056140132071},{"$f":"AM150*'B2'!$K$42","v":0.73415056140132062},{"$f":"AM150*'B2'!$M$42","v":1.4683011228026412},{"$f":"$G$58/3600","v":3.3333333333333333E-2},18.235679753464339,1.3320438096029465,0,3.6711127392657201,7.3415056140132062,0.24471685380044023,2.4471685380044021E-2,4.8943370760088041E-2,{"$f":"$G$59/3600","v":3.3333333333333333E-2},18.235679753464339,1.3320438096029465,0,3.6711127392657201,7.3415056140132062,0.24471685380044023,2.4471685380044021E-2,4.8943370760088041E-2,{"$f":"$G$60/3600","v":3.3333333333333333E-2},18.235679753464339,1.3320438096029465,0,3.6711127392657201,7.3415056140132062,0.24471685380044023,2.4471685380044021E-2,4.8943370760088041E-2,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(X146:X150)","v":1260.1513056248662},{"$f":"SUM(Y146:Y150)","v":32.167182549031608},{"$f":"SUM(Z146:Z150)","v":0},{"$f":"SUM(AA146:AA150)","v":253.6871437766348},{"$f":"SUM(AB146:AB150)","v":866.20946231083963},{"$f":"SUM(AC146:AC150)","v":28.873648743694655},{"$f":"SUM(AD146:AD150)","v":2.8873648743694655},{"$f":"SUM(AE146:AE150)","v":5.7747297487389311},null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},263.46691598827232,{"$f":"'B2'!$K$32","v":60},74.376710383489268,337.84362637176162,0.2036111141079813,0.3687259977379424,916.2457446569058,66.928104065515399,null,{"$f":"AQ151*'B2'!$E$42","v":184.45385480456042},{"$f":"AM151*'B2'!$G$42","v":506.76543955764242},{"$f":"AM151*'B2'!$I$42","v":16.892181318588083},{"$f":"AM151*'B2'!$K$42","v":1.6892181318588082},{"$f":"AM151*'B2'!$M$42","v":3.3784362637176164},{"$f":"$H$58/3600","v":8.3333333333333332E-3},7.6353812054742152,0.55773420054596168,0,1.5371154567046701,4.2230453296470198,0.14076817765490068,1.4076817765490067E-2,2.8153635530980135E-2,{"$f":"$H$59/3600","v":8.3333333333333332E-3},7.6353812054742152,0.55773420054596168,0,1.5371154567046701,4.2230453296470198,0.14076817765490068,1.4076817765490067E-2,2.8153635530980135E-2,{"$f":"$H$60/3600","v":8.3333333333333332E-3},7.6353812054742152,0.55773420054596168,0,1.5371154567046701,4.2230453296470198,0.14076817765490068,1.4076817765490067E-2,2.8153635530980135E-2,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Battery"]
[null,null,{"$f":"C124","v":"Const"},{"$f":"D124","v":"x"},"x2","x3","x4","x5","x6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX146:AX151)","v":0.10944444444444443},{"$f":"SUM(AY146:AY151)","v":139.74600850780266},{"$f":"SUM(AZ146:AZ151)","v":10.207889591512249},{"$f":"SUM(BA146:BA151)","v":0},{"$f":"SUM(BB146:BB151)","v":28.132943714207752},{"$f":"SUM(BC146:BC151)","v":88.176470731241338},{"$f":"SUM(BD146:BD151)","v":2.9392156910413774},{"$f":"SUM(BE146:BE151)","v":0.29392156910413775},{"$f":"SUM(BF146:BF151)","v":0.5878431382082755},{"$f":"SUM(BG146:BG151)","v":0.10944444444444443},{"$f":"SUM(BH146:BH151)","v":139.74600850780266},{"$f":"SUM(BI146:BI151)","v":10.207889591512249},{"$f":"SUM(BJ146:BJ151)","v":0},{"$f":"SUM(BK146:BK151)","v":28.132943714207752},{"$f":"SUM(BL146:BL151)","v":88.176470731241338},{"$f":"SUM(BM146:BM151)","v":2.9392156910413774},{"$f":"SUM(BN146:BN151)","v":0.29392156910413775},{"$f":"SUM(BO146:BO151)","v":0.5878431382082755},{"$f":"SUM(BP146:BP151)","v":0.10944444444444443},{"$f":"SUM(BQ146:BQ151)","v":139.74600850780266},{"$f":"SUM(BR146:BR151)","v":10.207889591512249},{"$f":"SUM(BS146:BS151)","v":0},{"$f":"SUM(BT146:BT151)","v":28.132943714207752},{"$f":"SUM(BU146:BU151)","v":88.176470731241338},{"$f":"SUM(BV146:BV151)","v":2.9392156910413774},{"$f":"SUM(BW146:BW151)","v":0.29392156910413775},{"$f":"SUM(BX146:BX151)","v":0.5878431382082755},{"$f":"SUM(BY146:BY151)","v":0},{"$f":"SUM(BZ146:BZ151)","v":0},{"$f":"SUM(CA146:CA151)","v":0},{"$f":"SUM(CB146:CB151)","v":0},{"$f":"SUM(CC146:CC151)","v":0},{"$f":"SUM(CD146:CD151)","v":0},{"$f":"SUM(CE146:CE151)","v":0},{"$f":"SUM(CF146:CF151)","v":0},{"$f":"SUM(CG146:CG151)","v":0},{"$f":"SUM(CH146:CH151)","v":0},{"$f":"SUM(CI146:CI151)","v":0},{"$f":"SUM(CJ146:CJ151)","v":0},{"$f":"SUM(CK146:CK151)","v":0},{"$f":"SUM(CL146:CL151)","v":0},{"$f":"SUM(CM146:CM151)","v":0},{"$f":"SUM(CN146:CN151)","v":0},{"$f":"SUM(CO146:CO151)","v":0},{"$f":"SUM(CP146:CP151)","v":0},null,"Roundtrips",null,{"$f":"'B1'!$E$23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT152*$DL$83)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!$K$32*CX152","v":-197.99999999999983},"kWh",null,null,{"$f":"SUM(C134:C138)","v":1970},"kWh"]
[null,"LNG Constant RPM",{"$f":"C125","v":0.1406},{"$f":"D125","v":1.7576000000000001},-3.8877000000000002,4.0406000000000004,-1.5559000000000001,0,0,null,"Diesel Oil",13.69,"kWh/kg"]
[]
[]
["Hydrogen",null,null,null,null,null,null,null,null,null,null,"Energy charged","Energy used per tour","By main engine","% By batteries","% By engine"]
[null,"Fuel Cell Stack Calculations",null,null,null,null,null,null,null,null,null,{"$f":"L130","v":300},{"$f":"X175+AY181+L157","v":851.70737845830047},{"$f":"X175+AY181","v":551.70737845830047},{"$f":"IFERROR(L157/M157,0)","v":0.35223365158939735},{"$f":"IFERROR(N157/M157,0)","v":0.64776634841060265}]
[null,"Everything above sea margin to be covered by batteries",null,null,null,null,null,null,null,null,null,{"$f":"L131","v":300},{"$f":"X176+BH181+L158","v":1014.7968208608874},{"$f":"X176+$BH$181","v":714.79682086088735},{"$f":"IFERROR(L158/M158,0)","v":0.29562567977449872},{"$f":"IFERROR(N158/M158,0)","v":0.70437432022550128}]
[null,"Available Fuel Cell Power",{"$f":"G36/(1-'B2'!H18)","v":1746.5886939571155},null,null,null,null,null,null,null,null,300,{"$f":"X177+BQ181+L159","v":636.30900391341049},{"$f":"X177+BQ181","v":336.30900391341049},0.47146904751456931,0.52853095248543069]
[null,"Design Stack Size",{"$f":"F!C38","v":120},null,null,null,null,null,null,null,null,0,{"$f":"X178+BZ181+L160","v":0},{"$f":"X178+BZ181","v":0},0,0]
[null,"Number of stacks",{"$f":"C159/C160","v":14.554905782975963},{"$f":"ROUNDUP(C161,0)","v":15},null,null,null,null,null,null,null,0,{"$f":"X179+CI181+L161","v":0},{"$f":"X179+CI181","v":0},0,0]
[null,"Available Power",{"$f":"D161*C160","v":1800}]
[null,"Peak Power Efficiency",{"$f":"F!K36","v":35},{"$f":"C163/C160","v":0.29166666666666669}]
[null,"Peak Efficiency",{"$f":"F!K37","v":0.54},{"$f":"C164","v":0.54}]
[]
[null,"From there on","HYDROGENICS"]
[null,"Const",{"$f":"F!A41","v":0.44}]
[null,"x",{"$f":"F!B41","v":0.84}]
[null,"x2",{"$f":"F!C41","v":-2.54}]
[null,"x3",{"$f":"F!D41","v":2.96}]
[null,"x4",{"$f":"F!E41","v":-1.25}]
[]
["Diesel variable RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORT 1",null,null,null,null,null,null,null,null,"PORT 2",null,null,null,null,null,null,null,null,"PORT 3",null,null,null,null,null,null,null,null,"PORT 4",null,null,null,null,null,null,null,null,"PORT 5"]
[null,"Shore charging","Time in port","Transit to next port","Distance to next port","Distance to next port, manouevring","Speed","Propeller power","Hotel power","Propeller incl losses","Hotel incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"PORTS",null,"Propeller power","Incl losses","Hotel","Incl losses","Total Power","Relative Load","Thermal Efficiency","Energy Consumed","Fuel Consumed, kg","Liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"C49","v":"Port 1"},{"$f":"D49","v":4000},10,20,{"$f":"G49","v":4},{"$f":"H49","v":3.3},{"$f":"I49","v":14.739454094292803},{"$f":"J49","v":1365.4471430413262},{"$f":"K49","v":60},{"$f":"H175/$T$19","v":1798.7507386104778},{"$f":"I175/$T$30","v":70.657874864314806},{"$f":"IF(K175+J175-J130>0,K175+J175-J130,0)","v":992.35861347479261},{"$f":"IFERROR(L175/$C$162,0)","v":0.55131034081932917},{"$f":"IF(M175<$D$163,$D$164,$C$167+($C$168*M175)+($C$169*(M175^2))+($C$170*(M175^3))+($C$171*(M175^4)))","v":0.51160670895134386},{"$f":"L175/N175","v":1939.6903834761292},{"$f":"O175/$L$182","v":49.230720392795163},null,null,null,null,null,null,{"$f":"L49/60","v":0.22388888888888889},{"$f":"$W175*O175","v":434.27512474493335},{"$f":"$W175*P175","v":11.022211287942472},{"$f":"$W175*Q175","v":0},{"$f":"$W175*R175","v":0},{"$f":"$W175*S175","v":0},{"$f":"$W175*T175","v":0},{"$f":"$W175*U175","v":0},{"$f":"$W175*V175","v":0},null,null,"Loading",{"$f":"$C$56","v":0},{"$f":"AI175/$T$19","v":0},{"$f":"IF(B175>'B2'!$K$32,0,'B2'!$K$32)","v":0},{"$f":"AK175/$T$30","v":0},{"$f":"AJ175+AL175","v":0},{"$f":"AM175/$C$162","v":0},{"$f":"IF(AN175<$D$163,$D$164,$C$167+($C$168*AN175)+($C$169*(AN175^2))+($C$170*(AN175^3))+($C$171*(AN175^4)))","v":0.54},{"$f":"AM175/AO175","v":0},{"$f":"AP175/$L$182","v":0},null,null,null,null,null,null,{"$f":"AX146","v":0},{"$f":"AX175*$AP175","v":0},{"$f":"AX175*$AQ175","v":0},{"$f":"AX175*$AR175","v":0},{"$f":"AX175*$AS175","v":0},{"$f":"AX175*$AT175","v":0},{"$f":"AX175*$AU175","v":0},{"$f":"AX175*$AV175","v":0},{"$f":"AX175*$AW175","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$59/3600)","v":0},{"$f":"BG175*$AP175","v":0},{"$f":"BG175*$AQ175","v":0},{"$f":"BG175*$AR175","v":0},{"$f":"BG175*$AS175","v":0},{"$f":"BG175*$AT175","v":0},{"$f":"BG175*$AU175","v":0},{"$f":"BG175*$AV175","v":0},{"$f":"BG175*$AW175","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$60/3600)","v":0},{"$f":"BP175*$AP175","v":0},{"$f":"BP175*$AQ175","v":0},{"$f":"BP175*$AR175","v":0},{"$f":"BP175*$AS175","v":0},{"$f":"BP175*$AT175","v":0},{"$f":"BP175*$AU175","v":0},{"$f":"BP175*$AV175","v":0},{"$f":"BP175*$AW175","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$61/3600)","v":0},{"$f":"BY175*$AP175","v":0},{"$f":"BY175*$AQ175","v":0},{"$f":"BY175*$AR175","v":0},{"$f":"BY175*$AS175","v":0},{"$f":"BY175*$AT175","v":0},{"$f":"BY175*$AU175","v":0},{"$f":"BY175*$AV175","v":0},{"$f":"BY175*$AW175","v":0},{"$f":"IF('B1'!$E$16>0,0,$C$62/3600)","v":0},{"$f":"CH175*$AP175","v":0},{"$f":"CH175*$AQ175","v":0},{"$f":"CH175*$AR175","v":0},{"$f":"CH175*$AS175","v":0},{"$f":"CH175*$AT175","v":0},{"$f":"CH175*$AU175","v":0},{"$f":"CH175*$AV175","v":0},{"$f":"CH175*$AW175","v":0},null,"In and out of port",null,null,null,null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,"SHORE POWER",null,"Overall"]
[{"$f":"C50","v":"Port 2"},4000,10,19,{"$f":"G50","v":4},3.3,15.924932975871313,1722.1204980970006,60,{"$f":"H176/$T$19","v":2268.6088829690207},{"$f":"I176/$T$30","v":70.657874864314806},{"$f":"IF(K176+J176-J131>0,K176+J176-J131,0)","v":1416.0562315175457},{"$f":"IFERROR(L176/$C$162,0)","v":0.78669790639863646},{"$f":"IF(M176<$D$163,$D$164,$C$167+($C$168*M176)+($C$169*(M176^2))+($C$170*(M176^3))+($C$171*(M176^4)))","v":0.49122150061208153},{"$f":"L176/N176","v":2882.7244527226176},{"$f":"O176/$L$182","v":73.165595246766941},null,null,null,null,null,null,{"$f":"L50/60","v":0.20722222222222222},{"$f":"W176*O176","v":597.36456714752023},null,0,0,0,0,0,0,null,null,"Entering Harbour",{"$f":"$D$56","v":368.42105263157896},{"$f":"AI176/$T$19","v":485.33379260997538},{"$f":"'B2'!$K$32","v":60},{"$f":"AK176/$T$30","v":70.657874864314806},{"$f":"AJ176+AL176","v":555.99166747429013},{"$f":"AM176/$C$162","v":0.30888425970793898},{"$f":"IF(AN176<$D$163,$D$164,$C$167+($C$168*AN176)+($C$169*(AN176^2))+($C$170*(AN176^3))+($C$171*(AN176^4)))","v":0.53297661720491873},{"$f":"AM176/AO176","v":1043.1821012900507},{"$f":"AP176/$L$182","v":26.476703078427683},null,null,null,null,null,null,{"$f":"AX147","v":2.5000000000000001E-2},{"$f":"AX176*$AP176","v":26.07955253225127},{"$f":"AX176*$AQ176","v":0.66191757696069209},{"$f":"AX176*$AR176","v":0},{"$f":"AX176*$AS176","v":0},{"$f":"AX176*$AT176","v":0},{"$f":"AX176*$AU176","v":0},{"$f":"AX176*$AV176","v":0},{"$f":"AX176*$AW176","v":0},{"$f":"$D$59/3600","v":2.5000000000000001E-2},{"$f":"BG176*$AP176","v":26.07955253225127},{"$f":"BG176*$AQ176","v":0.66191757696069209},{"$f":"BG176*$AR176","v":0},{"$f":"BG176*$AS176","v":0},{"$f":"BG176*$AT176","v":0},{"$f":"BG176*$AU176","v":0},{"$f":"BG176*$AV176","v":0},{"$f":"BG176*$AW176","v":0},{"$f":"$D$60/3600","v":2.5000000000000001E-2},{"$f":"BP176*$AP176","v":26.07955253225127},{"$f":"BP176*$AQ176","v":0.66191757696069209},{"$f":"BP176*$AR176","v":0},{"$f":"BP176*$AS176","v":0},{"$f":"BP176*$AT176","v":0},{"$f":"BP176*$AU176","v":0},{"$f":"BP176*$AV176","v":0},{"$f":"BP176*$AW176","v":0},{"$f":"$D$61/3600","v":0},{"$f":"BY176*$AP176","v":0},{"$f":"BY176*$AQ176","v":0},{"$f":"BY176*$AR176","v":0},{"$f":"BY176*$AS176","v":0},{"$f":"BY176*$AT176","v":0},{"$f":"BY176*$AU176","v":0},{"$f":"BY176*$AV176","v":0},{"$f":"BY176*$AW176","v":0},{"$f":"$D$62/3600","v":0},{"$f":"CH176*$AP176","v":0},{"$f":"CH176*$AQ176","v":0},{"$f":"CH176*$AR176","v":0},{"$f":"CH176*$AS176","v":0},{"$f":"CH176*$AT176","v":0},{"$f":"CH176*$AU176","v":0},{"$f":"CH176*$AV176","v":0},{"$f":"CH176*$AW176","v":0},null,"Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Hours","kWh","Hours","kWh","Fuel consumed, kg","Fuel consumed, liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
["Port 3",4000,10,22,4,3.3,12.829373650107989,900.42399223915527,60,1186.1596615854914,70.657874864314806,459.49935463162444,0.25527741923979136,0.54,850.92473079930448,21.597074385769151,null,null,null,null,null,null,0.25722222222222224,218.87675020004335,null,0,0,0,0,0,0,null,null,"Leaving Harbour",{"$f":"$E$56","v":263.15789473684214},346.66699472141102,{"$f":"'B2'!$K$32","v":60},70.657874864314806,417.32486958572582,{"$f":"AM177/$C$162","v":0.23184714976984769},0.54,772.8238325661589,19.614818085435505,null,null,null,null,null,null,8.3333333333333332E-3,6.4401986047179909,0.16345681737862922,0,0,0,0,0,0,{"$f":"$E$59/3600","v":8.3333333333333332E-3},6.4401986047179909,0.16345681737862922,0,0,0,0,0,0,{"$f":"$E$60/3600","v":8.3333333333333332E-3},6.4401986047179909,0.16345681737862922,0,0,0,0,0,0,{"$f":"$E$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$E$62/3600","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AX181,BG181,BP181,BY181,CH181)","v":0.32833333333333325},{"$f":"SUM(AY181,BH181,BQ181,BZ181,CI181)","v":352.29676114010141},{"$f":"SUM(AZ181,BI181,BR181,CA181,CJ181)","v":8.9415421609162795},{"$f":"SUM(BA181,BJ181,BS181,CB181,CK181)","v":0},{"$f":"SUM(BB181,BK181,BT181,CC181,CL181)","v":0},{"$f":"SUM(BC181,BL181,BU181,CD181,CM181)","v":0},{"$f":"SUM(BD181,BM181,BV181,CE181,CN181)","v":0},{"$f":"SUM(BE181,BN181,BW181,CF181,CO181)","v":0},{"$f":"SUM(BF181,BO181,BX181,CG181,CP181)","v":0},{"$f":"W180","v":0.68833333333333335},{"$f":"X180","v":1250.5164420924968},{"$f":"Y180","v":11.022211287942472},{"$f":"Z180","v":0},{"$f":"AA180","v":0},{"$f":"AB180","v":0},{"$f":"AC180","v":0},{"$f":"AD180","v":0},{"$f":"AE180","v":0},{"$f":"SUM($J$57:$J$62)","v":0.5},{"$f":"SUM(I164:I169)","v":0},{"$f":"DJ177+DA177+CR177","v":1.5166666666666666},{"$f":"DK177+DB177+CS177","v":1602.8132032325982},{"$f":"DC177+CT177","v":19.963753448858753},{"$f":"DD177+CU177","v":0},{"$f":"DE177+CV177","v":0},{"$f":"DF177+CW177","v":0},{"$f":"DG177+CX177","v":0},{"$f":"DH177+CY177","v":0},{"$f":"DI177+CZ177","v":0}]
["",0,0,0,0,0,0,0,0,0,0,0,0,0.54,0,0,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,null,"Acceleration",{"$f":"$F$56","v":736.84210526315792},970.66758521995075,{"$f":"'B2'!$K$32","v":60},70.657874864314806,1041.3254600842656,0.57851414449125871,0.50896026487651413,2045.9857712800349,51.928572875127792,null,null,null,null,null,null,3.4444444444444444E-2,70.472843232978974,1.788650843476624,0,0,0,0,0,0,{"$f":"$F$59/3600","v":3.4444444444444444E-2},70.472843232978974,1.788650843476624,0,0,0,0,0,0,{"$f":"$F$60/3600","v":3.4444444444444444E-2},70.472843232978974,1.788650843476624,0,0,0,0,0,0,{"$f":"$F$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$F$62/3600","v":0},0,0,0,0,0,0,0,0]
["",0,0,0,0,0,0,0,0,0,0,0,0,0.54,0,0,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,null,"Passive Retardation",{"$f":"$G$56","v":57.894736842105267},76.266738838710424,{"$f":"'B2'!$K$32","v":60},70.657874864314806,146.92461370302522,8.1624785390569568E-2,0.54,272.08261796856522,6.9056502022478483,null,null,null,null,null,null,3.3333333333333333E-2,9.0694205989521741,0.23018834007492828,0,0,0,0,0,0,{"$f":"$G$59/3600","v":3.3333333333333333E-2},9.0694205989521741,0.23018834007492828,0,0,0,0,0,0,{"$f":"$G$60/3600","v":3.3333333333333333E-2},9.0694205989521741,0.23018834007492828,0,0,0,0,0,0,{"$f":"$G$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$G$62/3600","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W175:W179)","v":0.68833333333333335},{"$f":"SUM(X175:X179)","v":1250.5164420924968},{"$f":"SUM(Y175:Y179)","v":11.022211287942472},{"$f":"SUM(Z175:Z179)","v":0},{"$f":"SUM(AA175:AA179)","v":0},{"$f":"SUM(AB175:AB179)","v":0},{"$f":"SUM(AC175:AC179)","v":0},{"$f":"SUM(AD175:AD179)","v":0},{"$f":"SUM(AE175:AE179)","v":0},null,null,"Active Retardation",{"$f":"$H$56","v":210.5263157894737},277.33359577712878,{"$f":"'B2'!$K$32","v":60},70.657874864314806,347.99147064144358,0.193328594800802,0.54,644.42864933600663,16.356057089746361,null,null,null,null,null,null,8.3333333333333332E-3,5.3702387444667217,0.13630047574788634,0,0,0,0,0,0,{"$f":"$H$59/3600","v":8.3333333333333332E-3},5.3702387444667217,0.13630047574788634,0,0,0,0,0,0,{"$f":"$H$60/3600","v":8.3333333333333332E-3},5.3702387444667217,0.13630047574788634,0,0,0,0,0,0,{"$f":"$H$61/3600","v":0},0,0,0,0,0,0,0,0,{"$f":"$H$62/3600","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX175:AX180)","v":0.10944444444444443},{"$f":"SUM(AY175:AY180)","v":117.43225371336713},{"$f":"SUM(AZ175:AZ180)","v":2.98051405363876},{"$f":"SUM(BA175:BA180)","v":0},{"$f":"SUM(BB175:BB180)","v":0},{"$f":"SUM(BC175:BC180)","v":0},{"$f":"SUM(BD175:BD180)","v":0},{"$f":"SUM(BE175:BE180)","v":0},{"$f":"SUM(BF175:BF180)","v":0},{"$f":"SUM(BG175:BG180)","v":0.10944444444444443},{"$f":"SUM(BH175:BH180)","v":117.43225371336713},{"$f":"SUM(BI175:BI180)","v":2.98051405363876},{"$f":"SUM(BJ175:BJ180)","v":0},{"$f":"SUM(BK175:BK180)","v":0},{"$f":"SUM(BL175:BL180)","v":0},{"$f":"SUM(BM175:BM180)","v":0},{"$f":"SUM(BN175:BN180)","v":0},{"$f":"SUM(BO175:BO180)","v":0},{"$f":"SUM(BP175:BP180)","v":0.10944444444444443},{"$f":"SUM(BQ175:BQ180)","v":117.43225371336713},{"$f":"SUM(BR175:BR180)","v":2.98051405363876},{"$f":"SUM(BS175:BS180)","v":0},{"$f":"SUM(BT175:BT180)","v":0},{"$f":"SUM(BU175:BU180)","v":0},{"$f":"SUM(BV175:BV180)","v":0},{"$f":"SUM(BW175:BW180)","v":0},{"$f":"SUM(BX175:BX180)","v":0},{"$f":"SUM(BY175:BY180)","v":0},{"$f":"SUM(BZ175:BZ180)","v":0},{"$f":"SUM(CA175:CA180)","v":0},{"$f":"SUM(CB175:CB180)","v":0},{"$f":"SUM(CC175:CC180)","v":0},{"$f":"SUM(CD175:CD180)","v":0},{"$f":"SUM(CE175:CE180)","v":0},{"$f":"SUM(CF175:CF180)","v":0},{"$f":"SUM(CG175:CG180)","v":0},{"$f":"SUM(CH175:CH180)","v":0},{"$f":"SUM(CI175:CI180)","v":0},{"$f":"SUM(CJ175:CJ180)","v":0},{"$f":"SUM(CK175:CK180)","v":0},{"$f":"SUM(CL175:CL180)","v":0},{"$f":"SUM(CM175:CM180)","v":0},{"$f":"SUM(CN175:CN180)","v":0},{"$f":"SUM(CO175:CO180)","v":0},{"$f":"SUM(CP175:CP180)","v":0},null,"Roundtrips",null,{"$f":"'B1'!E23","v":18},null,"Hours in harbour",null,{"$f":"24-(CT181*DL177)","v":-3.2999999999999972},null,"Assuming shore connection",null,null,{"$f":"'B2'!$K$32*CX181","v":-197.99999999999983},"kWh",null,null,{"$f":"SUM(C134:C138)","v":1970}]
[null,null,null,null,null,null,null,null,null,null,"Hydrogen",39.4,"kWh/kg"]
[]
["Batteries","Battery Data",null,"Necessary Size Battery",{"$f":"C187/C186","v":3357.011354031938},null,null,null,"kWh","Enough eneryg?"]
[null,"Cycles",{"$f":"Table3[[#Totals],[Shore Connection or not]]*'B1'!E23*365","v":19710},"C-value ",{"$f":"C189/E184","v":0.15740056336207869},null,"necessary kw per harbour",{"$f":"A193","v":"Port 1"},{"$f":"P201+SUM($X$200:$X$205)","v":464.43726450821913},{"$f":"IF(I185<=C134,\"Yes\",\"No\")","v":"Yes"}]
[null,"DoD",{"$f":"IF(C185<6000,\"80%\",IF(AND(C185<=9000,C185>=6000),\"60%\",IF(AND(C185<=14000,C185>=9000),\"50%\",IF(AND(C185<=22000,C185>=14000),\"40%\",IF(AND(C185<=41000,C185>=22000),\"30%\",IF(AND(C185<=95000,C185>=41000),\"20%\",IF(AND(C185<=160000,C185>=95000),\"15%\",IF(AND(C185<=360000,C185>=160000),\"10%\",\"\"))))))))","v":"40%"},"Losses",{"$f":"IF(E185<=0.5,\"0,95%\",IF(AND(E185<=1,E185>0.5),\"1,75%\",IF(AND(E185<=1.5,E185>1),\"2,55%\",IF(AND(E185<=2,E185>1.5),\"3,5%\",IF(AND(E185<=2.5,E185>2),\"4,3%\",IF(E185>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},null,null,{"$f":"A194","v":"Port 2"},{"$f":"P202+SUM($Y$200:$Y$205)","v":528.39547833752169},{"$f":"IF(I186<=C135,\"Yes\",\"No\")","v":"Yes"}]
[null,"Necessary Energy",{"$f":"SUM(N198+AA198)","v":1342.8045416127752},null,null,null,null,"Port 3",{"$f":"P203+SUM($Z200:$Z$205)","v":369.9175935222213},{"$f":"IF(I187<=C136,\"Yes\",\"No\")","v":"Yes"}]
[null,"Is there sufficient Charging as there is?",{"$f":"IF(C134>(SUM(P201+SUM(X200:X205))),IF(C135>(SUM(P202+SUM(Y200:Y205))),IF(C136>(SUM(P203+SUM(Z200:Z205))),IF(C137>(SUM(P204+SUM(AA200:AA205))),IF(C139>(SUM(P205+SUM(AB200:AB205))),\"Yes\"),\"No\"),\"No\"),\"No\"),\"No\")","v":"No"},"Consumption",{"$f":"P206+AC206","v":1362.7503363679621},"kWh",null,"",{"$f":"P204+SUM($AA$200:$AA$205)","v":0},{"$f":"IF(I188<=C137,\"Yes\",\"No\")","v":"Yes"}]
[null,"How much charging will we need with the current schedule?",{"$f":"MAX(I185:I187)","v":528.39547833752169},"All day",{"$f":"E188*'B1'!E23","v":24529.506054623318},null,null,"",{"$f":"P205+SUM($AB$200:$AB$205)","v":0},{"$f":"IF(I189<=C138,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,"Energy in harbour",{"$f":"((SUM(C193:C197)/60)*CT181)+(CX181*60)","v":-188.99999999999983},null,null,null,null,null,null,null,"MAX value",{"$f":"MAX(N193:N197)","v":461.24274722470102},{"$f":"MAX(O193:O197)","v":2767.4564833482063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI80","v":"Propeller power"},{"$f":"AJ80","v":"Incl losses"},{"$f":"AK80","v":"Hotel"},"Hotel Incl Losses","Total power","Port 1","Port 2","Port 3","Port 4","Port 5"]
[null,{"$f":"D48","v":"Shore Charging [kW]"},{"$f":"E48","v":"Time in port [min]"},"Transit to next port [min]",{"$f":"G48","v":"Distance to next port [nm]"},{"$f":"H48","v":"Distance to next port - manouevring"},{"$f":"I48","v":"Speed"},"Propeller power, incl sea margin","Hotel Power","Distance to next port, without manouevring","Propeller power incl losses","Hotel Power incl losses","Total Power [kW]","Energy for transit [kWh]","Neded shore capacity",{"$f":"AH81","v":"Loading"},{"$f":"AI81","v":0},{"$f":"Q192/$R$19","v":0},{"$f":"AK81","v":0},{"$f":"S192/$R$30","v":0},{"$f":"T192+R192","v":0},{"$f":"U192*AX68","v":0},{"$f":"U192*BG68","v":0},{"$f":"U192*BP68","v":0},{"$f":"U192*BY68","v":0},{"$f":"U192*CH68","v":0}]
[{"$f":"C49","v":"Port 1"},{"$f":"D49","v":4000},{"$f":"E49","v":10},20,{"$f":"G49","v":4},3.3,14.739454094292803,1365.4471430413262,60,13.433333333333334,{"$f":"H193/Data!$R$19","v":1708.8132016799539},{"$f":"I193/Data!$R$30","v":70.657874864314806},{"$f":"L193+K193","v":1779.4710765442687},{"$f":"M193*(J193/60)","v":398.40380213741128},{"$f":"N193/(C193/60)","v":2390.4228128244677},{"$f":"AH82","v":"Entering Harbour"},{"$f":"AI82","v":368.42105263157896},{"$f":"Q193/$R$19","v":461.06710297947654},60,{"$f":"S193/$R$30","v":70.657874864314806},{"$f":"T193+R193","v":531.72497784379129},{"$f":"U193*AX69","v":13.293124446094783},{"$f":"U193*BG69","v":13.293124446094783},{"$f":"U193*BP69","v":13.293124446094783},{"$f":"U193*BY69","v":0},{"$f":"U193*CH69","v":0}]
[{"$f":"C50","v":"Port 2"},{"$f":"D50","v":4000},10,19,{"$f":"G50","v":4},3.3,15.924932975871313,1722.1204980970006,60,12.433333333333334,{"$f":"H194/Data!$R$19","v":2155.1784388205697},{"$f":"I194/Data!$R$30","v":70.657874864314806},{"$f":"L194+K194","v":2225.8363136848843},{"$f":"M194*(J194/60)","v":461.24274722470102},{"$f":"N194/(C194/60)","v":2767.4564833482063},"Leaving Harbour",263.15789473684214,329.33364498534041,60,70.657874864314806,399.99151984965522,{"$f":"U194*AX70","v":3.3332626654137933},3.3332626654137933,3.3332626654137933,0,0]
["Port 3",4000,10,22,4,3.3,12.829373650107989,900.42399223915527,60,15.433333333333334,{"$f":"H195/Data!$R$19","v":1126.8516785062168},{"$f":"I195/Data!$R$30","v":70.657874864314806},1197.5095533705316,308.02606845030897,{"$f":"IFERROR(N195/(C195/60),\"\")","v":1848.1564107018539},"Acceleration",736.84210526315792,922.13420595895309,60,70.657874864314806,992.79208082326795,34.196171672801448,34.196171672801448,34.196171672801448,0,0]
["",0,0,0,0,0,0,0,0,0,{"$f":"H196/Data!$R$19","v":0},{"$f":"I196/Data!$R$30","v":0},0,0,{"$f":"IFERROR(N196/(C196/60),\"\")","v":""},"Passive Retardation",57.894736842105267,72.453401896774892,60,70.657874864314806,143.1112767610897,4.7703758920363235,4.7703758920363235,4.7703758920363235,0,0]
["",0,0,0,0,0,0,0,0,0,{"$f":"H197/Data!$R$19","v":0},{"$f":"I197/Data!$R$30","v":0},0,0,"",{"$f":"AH86","v":"Active Retardation"},210.5263157894737,263.46691598827232,60,70.657874864314806,334.12479085258713,2.7843732571048925,2.7843732571048925,2.7843732571048925,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(N193:N197)","v":1167.6726178124213},null,null,null,null,null,null,null,null,null,null,null,"Energy Sum",{"$f":"SUM(V192:Z197)","v":175.13192380035377}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C-rate","Losses","Real Power","Port 1","Port 2","Port 3","Port 4","Port 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,"C-value","Losses","Real Energy Consumption","Energy for transit [kWh]",null,null,null,null,{"$f":"U192/$E$184","v":0},{"$f":"IF(U200<=0.5,\"0,95%\",IF(AND(U200<=1,U200>0.5),\"1,75%\",IF(AND(U200<=1.5,U200>1),\"2,55%\",IF(AND(U200<=2,U200>1.5),\"3,5%\",IF(AND(U200<=2.5,U200>2),\"4,3%\",IF(U200>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"U192/(1-V200)","v":0},{"$f":"W200*AX68","v":0},{"$f":"W200*BG68","v":0},{"$f":"W200*BP68","v":0},{"$f":"W200*BY68","v":0},{"$f":"W200*CH68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M193/$E$184","v":0.53007597796981987},{"$f":"IF(M201<=0.5,\"0,95%\",IF(AND(M201<=1,M201>0.5),\"1,75%\",IF(AND(M201<=1.5,M201>1),\"2,55%\",IF(AND(M201<=2,M201>1.5),\"3,5%\",IF(AND(M201<=2.5,M201>2),\"4,3%\",IF(M201>=2.5,\"5,25\",\"\"))))))","v":"1,75%"},{"$f":"M193/(1-N201)","v":1811.1664901213931},{"$f":"O201*(J193/60)","v":405.50005306606744},null,null,null,null,{"$f":"U193/$E$184","v":0.15839236802257553},{"$f":"IF(U201<=0.5,\"0,95%\",IF(AND(U201<=1,U201>0.5),\"1,75%\",IF(AND(U201<=1.5,U201>1),\"2,55%\",IF(AND(U201<=2,U201>1.5),\"3,5%\",IF(AND(U201<=2.5,U201>2),\"4,3%\",IF(U201>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"U193/(1-V201)","v":536.82481357273218},{"$f":"W201*AX69","v":13.420620339318305},{"$f":"W201*BG69","v":13.420620339318305},{"$f":"W201*BP69","v":13.420620339318305},{"$f":"W201*BY69","v":0},{"$f":"W201*CH69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M194/$E$184","v":0.66304104423464161},{"$f":"IF(M202<=0.5,\"0,95%\",IF(AND(M202<=1,M202>0.5),\"1,75%\",IF(AND(M202<=1.5,M202>1),\"2,55%\",IF(AND(M202<=2,M202>1.5),\"3,5%\",IF(AND(M202<=2.5,M202>2),\"4,3%\",IF(M202>=2.5,\"5,25\",\"\"))))))","v":"1,75%"},{"$f":"M194/(1-N202)","v":2265.4822531143859},{"$f":"O202*(J194/60)","v":469.45826689537},null,null,null,null,0.11915107745144962,"0,95%",403.82788475482607,3.3652323729568838,3.3652323729568838,3.3652323729568838,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35671894643199908,"0,95%",1208.9950059268365,310.9803820800696,null,null,null,null,0.29573688502151629,"0,95%",1002.3140644354042,34.524151108330592,34.524151108330592,34.524151108330592,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,"0,95%",0,0,null,null,null,null,4.2630560837754072E-2,"0,95%",144.48387355990883,4.8161291186636275,4.8161291186636275,4.8161291186636275,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,"0,95%",0,0,null,null,null,null,9.9530432165886654E-2,"0,95%",337.3294203458729,2.8110785028822742,2.8110785028822742,2.8110785028822742,{"$f":"W205*BY73","v":0},{"$f":"W205*CH73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",{"$f":"SUM(P201:P205)","v":1185.938702041507},null,null,null,null,null,null,null,null,null,null,null,"Energy Sum",{"$f":"SUM(X200:AB205)","v":176.81163432645508}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Costs"]
[null,{"$f":"'G '!C59","v":7.0000000000000007E-2},null,{"$f":"'G '!B5","v":"Disel Variable RPM"},null,{"$f":"'G '!D5","v":"Diesel Constan RPM"},null,{"$f":"'G '!F5","v":"Diesel Electric"},null,{"$f":"'G '!H5","v":"LNG"},null,{"$f":"'G '!J5","v":"LNG Electric"},null,{"$f":"'G '!L5","v":"Hydrogen"},null,{"$f":"'G '!N5","v":"Batteries"}]
[null,null,null,{"$f":"'G '!B6","v":"CAPEX"},{"$f":"'G '!C6","v":"OPEX"},{"$f":"'G '!D6","v":"CAPEX"},{"$f":"'G '!E6","v":"OPEX"},{"$f":"'G '!F6","v":"CAPEX"},{"$f":"'G '!G6","v":"OPEX"},{"$f":"'G '!H6","v":"CAPEX"},{"$f":"'G '!I6","v":"OPEX"},{"$f":"'G '!J6","v":"CAPEX"},{"$f":"'G '!K6","v":"OPEX"},{"$f":"'G '!L6","v":"CAPEX"},{"$f":"'G '!M6","v":"OPEX"},{"$f":"'G '!N6","v":"CAPEX"},{"$f":"'G '!O6","v":"OPEX"}]
[null,null,{"$f":"'G '!A7","v":1},{"$f":"'G '!B7","v":8.4622222222222216},{"$f":"'G '!C7","v":12.015401603916228},{"$f":"'G '!D7","v":8.4622222222222216},{"$f":"'G '!E7","v":12.549849247959967},{"$f":"'G '!F7","v":12.557222222222222},{"$f":"'G '!G7","v":16.578626171595996},{"$f":"'G '!H7","v":28.207407407407409},{"$f":"'G '!I7","v":10.190253145694724},{"$f":"'G '!J7","v":35.032407407407412},{"$f":"'G '!K7","v":13.891251985273611},{"$f":"'G '!L7","v":29.5306530214425},{"$f":"'G '!M7","v":31.386953659143028},{"$f":"'G '!N7","v":18.32928199301438},{"$f":"'G '!O7","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A8","v":2},{"$f":"'G '!B8","v":0},{"$f":"'G '!C8","v":12.015401603916228},{"$f":"'G '!D8","v":0},{"$f":"'G '!E8","v":12.549849247959967},{"$f":"'G '!F8","v":0},{"$f":"'G '!G8","v":16.578626171595996},{"$f":"'G '!H8","v":0},{"$f":"'G '!I8","v":10.190253145694724},{"$f":"'G '!J8","v":0},{"$f":"'G '!K8","v":13.891251985273611},{"$f":"'G '!L8","v":0},{"$f":"'G '!M8","v":31.386953659143028},{"$f":"'G '!N8","v":0},{"$f":"'G '!O8","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A9","v":3},{"$f":"'G '!B9","v":0},{"$f":"'G '!C9","v":12.015401603916228},{"$f":"'G '!D9","v":0},{"$f":"'G '!E9","v":12.549849247959967},{"$f":"'G '!F9","v":0},{"$f":"'G '!G9","v":16.578626171595996},{"$f":"'G '!H9","v":0},{"$f":"'G '!I9","v":10.190253145694724},{"$f":"'G '!J9","v":0},{"$f":"'G '!K9","v":13.891251985273611},{"$f":"'G '!L9","v":0},{"$f":"'G '!M9","v":31.386953659143028},{"$f":"'G '!N9","v":0},{"$f":"'G '!O9","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A10","v":4},{"$f":"'G '!B10","v":0},{"$f":"'G '!C10","v":12.015401603916228},{"$f":"'G '!D10","v":0},{"$f":"'G '!E10","v":12.549849247959967},{"$f":"'G '!F10","v":0},{"$f":"'G '!G10","v":16.578626171595996},{"$f":"'G '!H10","v":0},{"$f":"'G '!I10","v":10.190253145694724},{"$f":"'G '!J10","v":0},{"$f":"'G '!K10","v":13.891251985273611},{"$f":"'G '!L10","v":22.705653021442501},{"$f":"'G '!M10","v":31.386953659143028},{"$f":"'G '!N10","v":0},{"$f":"'G '!O10","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A11","v":5},{"$f":"'G '!B11","v":0},{"$f":"'G '!C11","v":12.015401603916228},{"$f":"'G '!D11","v":0},{"$f":"'G '!E11","v":12.549849247959967},{"$f":"'G '!F11","v":0},{"$f":"'G '!G11","v":16.578626171595996},{"$f":"'G '!H11","v":0},{"$f":"'G '!I11","v":10.190253145694724},{"$f":"'G '!J11","v":0},{"$f":"'G '!K11","v":13.891251985273611},{"$f":"'G '!L11","v":0},{"$f":"'G '!M11","v":31.386953659143028},{"$f":"'G '!N11","v":0},{"$f":"'G '!O11","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A12","v":6},{"$f":"'G '!B12","v":0},{"$f":"'G '!C12","v":12.015401603916228},{"$f":"'G '!D12","v":0},{"$f":"'G '!E12","v":12.549849247959967},{"$f":"'G '!F12","v":0},{"$f":"'G '!G12","v":16.578626171595996},{"$f":"'G '!H12","v":0},{"$f":"'G '!I12","v":10.190253145694724},{"$f":"'G '!J12","v":0},{"$f":"'G '!K12","v":13.891251985273611},{"$f":"'G '!L12","v":0},{"$f":"'G '!M12","v":31.386953659143028},{"$f":"'G '!N12","v":0},{"$f":"'G '!O12","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A13","v":7},{"$f":"'G '!B13","v":0},{"$f":"'G '!C13","v":12.015401603916228},{"$f":"'G '!D13","v":0},{"$f":"'G '!E13","v":12.549849247959967},{"$f":"'G '!F13","v":0},{"$f":"'G '!G13","v":16.578626171595996},{"$f":"'G '!H13","v":0},{"$f":"'G '!I13","v":10.190253145694724},{"$f":"'G '!J13","v":0},{"$f":"'G '!K13","v":13.891251985273611},{"$f":"'G '!L13","v":22.705653021442501},{"$f":"'G '!M13","v":31.386953659143028},{"$f":"'G '!N13","v":0},{"$f":"'G '!O13","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A14","v":8},{"$f":"'G '!B14","v":0},{"$f":"'G '!C14","v":12.015401603916228},{"$f":"'G '!D14","v":0},{"$f":"'G '!E14","v":12.549849247959967},{"$f":"'G '!F14","v":0},{"$f":"'G '!G14","v":16.578626171595996},{"$f":"'G '!H14","v":0},{"$f":"'G '!I14","v":10.190253145694724},{"$f":"'G '!J14","v":0},{"$f":"'G '!K14","v":13.891251985273611},{"$f":"'G '!L14","v":0},{"$f":"'G '!M14","v":31.386953659143028},{"$f":"'G '!N14","v":0},{"$f":"'G '!O14","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A15","v":9},{"$f":"'G '!B15","v":0},{"$f":"'G '!C15","v":12.015401603916228},{"$f":"'G '!D15","v":0},{"$f":"'G '!E15","v":12.549849247959967},{"$f":"'G '!F15","v":0},{"$f":"'G '!G15","v":16.578626171595996},{"$f":"'G '!H15","v":0},{"$f":"'G '!I15","v":10.190253145694724},{"$f":"'G '!J15","v":0},{"$f":"'G '!K15","v":13.891251985273611},{"$f":"'G '!L15","v":0},{"$f":"'G '!M15","v":31.386953659143028},{"$f":"'G '!N15","v":0},{"$f":"'G '!O15","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A16","v":10},{"$f":"'G '!B16","v":0},{"$f":"'G '!C16","v":12.015401603916228},{"$f":"'G '!D16","v":0},{"$f":"'G '!E16","v":12.549849247959967},{"$f":"'G '!F16","v":0},{"$f":"'G '!G16","v":16.578626171595996},{"$f":"'G '!H16","v":0},{"$f":"'G '!I16","v":10.190253145694724},{"$f":"'G '!J16","v":0},{"$f":"'G '!K16","v":13.891251985273611},{"$f":"'G '!L16","v":22.705653021442501},{"$f":"'G '!M16","v":31.386953659143028},{"$f":"'G '!N16","v":0},{"$f":"'G '!O16","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A17","v":11},{"$f":"'G '!B17","v":0},{"$f":"'G '!C17","v":12.015401603916228},{"$f":"'G '!D17","v":0},{"$f":"'G '!E17","v":12.549849247959967},{"$f":"'G '!F17","v":4.0949999999999998},{"$f":"'G '!G17","v":16.578626171595996},{"$f":"'G '!H17","v":0},{"$f":"'G '!I17","v":10.190253145694724},{"$f":"'G '!J17","v":6.8250000000000002},{"$f":"'G '!K17","v":13.891251985273611},{"$f":"'G '!L17","v":6.8250000000000002},{"$f":"'G '!M17","v":31.386953659143028},{"$f":"'G '!N17","v":18.32928199301438},{"$f":"'G '!O17","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A18","v":12},{"$f":"'G '!B18","v":0},{"$f":"'G '!C18","v":12.015401603916228},{"$f":"'G '!D18","v":0},{"$f":"'G '!E18","v":12.549849247959967},{"$f":"'G '!F18","v":0},{"$f":"'G '!G18","v":16.578626171595996},{"$f":"'G '!H18","v":0},{"$f":"'G '!I18","v":10.190253145694724},{"$f":"'G '!J18","v":0},{"$f":"'G '!K18","v":13.891251985273611},{"$f":"'G '!L18","v":0},{"$f":"'G '!M18","v":31.386953659143028},{"$f":"'G '!N18","v":0},{"$f":"'G '!O18","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A19","v":13},{"$f":"'G '!B19","v":0},{"$f":"'G '!C19","v":12.015401603916228},{"$f":"'G '!D19","v":0},{"$f":"'G '!E19","v":12.549849247959967},{"$f":"'G '!F19","v":0},{"$f":"'G '!G19","v":16.578626171595996},{"$f":"'G '!H19","v":0},{"$f":"'G '!I19","v":10.190253145694724},{"$f":"'G '!J19","v":0},{"$f":"'G '!K19","v":13.891251985273611},{"$f":"'G '!L19","v":22.705653021442501},{"$f":"'G '!M19","v":31.386953659143028},{"$f":"'G '!N19","v":0},{"$f":"'G '!O19","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A20","v":14},{"$f":"'G '!B20","v":0},{"$f":"'G '!C20","v":12.015401603916228},{"$f":"'G '!D20","v":0},{"$f":"'G '!E20","v":12.549849247959967},{"$f":"'G '!F20","v":0},{"$f":"'G '!G20","v":16.578626171595996},{"$f":"'G '!H20","v":0},{"$f":"'G '!I20","v":10.190253145694724},{"$f":"'G '!J20","v":0},{"$f":"'G '!K20","v":13.891251985273611},{"$f":"'G '!L20","v":0},{"$f":"'G '!M20","v":31.386953659143028},{"$f":"'G '!N20","v":0},{"$f":"'G '!O20","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A21","v":15},{"$f":"'G '!B21","v":0},{"$f":"'G '!C21","v":12.015401603916228},{"$f":"'G '!D21","v":0},{"$f":"'G '!E21","v":12.549849247959967},{"$f":"'G '!F21","v":0},{"$f":"'G '!G21","v":16.578626171595996},{"$f":"'G '!H21","v":0},{"$f":"'G '!I21","v":10.190253145694724},{"$f":"'G '!J21","v":0},{"$f":"'G '!K21","v":13.891251985273611},{"$f":"'G '!L21","v":0},{"$f":"'G '!M21","v":31.386953659143028},{"$f":"'G '!N21","v":0},{"$f":"'G '!O21","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A22","v":16},{"$f":"'G '!B22","v":0},{"$f":"'G '!C22","v":12.015401603916228},{"$f":"'G '!D22","v":0},{"$f":"'G '!E22","v":12.549849247959967},{"$f":"'G '!F22","v":0},{"$f":"'G '!G22","v":16.578626171595996},{"$f":"'G '!H22","v":0},{"$f":"'G '!I22","v":10.190253145694724},{"$f":"'G '!J22","v":0},{"$f":"'G '!K22","v":13.891251985273611},{"$f":"'G '!L22","v":22.705653021442501},{"$f":"'G '!M22","v":31.386953659143028},{"$f":"'G '!N22","v":0},{"$f":"'G '!O22","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A23","v":17},{"$f":"'G '!B23","v":0},{"$f":"'G '!C23","v":12.015401603916228},{"$f":"'G '!D23","v":0},{"$f":"'G '!E23","v":12.549849247959967},{"$f":"'G '!F23","v":0},{"$f":"'G '!G23","v":16.578626171595996},{"$f":"'G '!H23","v":0},{"$f":"'G '!I23","v":10.190253145694724},{"$f":"'G '!J23","v":0},{"$f":"'G '!K23","v":13.891251985273611},{"$f":"'G '!L23","v":0},{"$f":"'G '!M23","v":31.386953659143028},{"$f":"'G '!N23","v":0},{"$f":"'G '!O23","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A24","v":18},{"$f":"'G '!B24","v":0},{"$f":"'G '!C24","v":12.015401603916228},{"$f":"'G '!D24","v":0},{"$f":"'G '!E24","v":12.549849247959967},{"$f":"'G '!F24","v":0},{"$f":"'G '!G24","v":16.578626171595996},{"$f":"'G '!H24","v":0},{"$f":"'G '!I24","v":10.190253145694724},{"$f":"'G '!J24","v":0},{"$f":"'G '!K24","v":13.891251985273611},{"$f":"'G '!L24","v":0},{"$f":"'G '!M24","v":31.386953659143028},{"$f":"'G '!N24","v":0},{"$f":"'G '!O24","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A25","v":19},{"$f":"'G '!B25","v":0},{"$f":"'G '!C25","v":12.015401603916228},{"$f":"'G '!D25","v":0},{"$f":"'G '!E25","v":12.549849247959967},{"$f":"'G '!F25","v":0},{"$f":"'G '!G25","v":16.578626171595996},{"$f":"'G '!H25","v":0},{"$f":"'G '!I25","v":10.190253145694724},{"$f":"'G '!J25","v":0},{"$f":"'G '!K25","v":13.891251985273611},{"$f":"'G '!L25","v":22.705653021442501},{"$f":"'G '!M25","v":31.386953659143028},{"$f":"'G '!N25","v":0},{"$f":"'G '!O25","v":5.1033637346643808}]
[null,null,{"$f":"'G '!A26","v":20},{"$f":"'G '!B26","v":0},{"$f":"'G '!C26","v":12.015401603916228},{"$f":"'G '!D26","v":0},{"$f":"'G '!E26","v":12.549849247959967},{"$f":"'G '!F26","v":0},{"$f":"'G '!G26","v":16.578626171595996},{"$f":"'G '!H26","v":0},{"$f":"'G '!I26","v":10.190253145694724},{"$f":"'G '!J26","v":0},{"$f":"'G '!K26","v":13.891251985273611},{"$f":"'G '!L26","v":0},{"$f":"'G '!M26","v":31.386953659143028},{"$f":"'G '!N26","v":0},{"$f":"'G '!O26","v":5.1033637346643808}]
[]
[]
[]
[null,null,{"$f":"C402","v":1},null,{"$f":"(D402+E402)/(1+$B$400)^$C425","v":19.137966192652755},null,{"$f":"(F402+G402)/(1+$B$400)^$C425","v":19.637449972132885},null,27.229764854035718,null,35.885664068319748,null,45.723046161384133,null,56.932342692136004,null,21.899668904372671]
[null,null,{"$f":"C403","v":2},null,{"$f":"(D403+E403)/(1+$B$400)^$C426","v":10.494717096616498},null,10.961524367158676,null,14.480414159835789,null,8.9005617483576938,null,12.133157468140109,null,27.414580888412111,null,4.4574755303208846]
[null,null,3,null,9.808146819267753,null,10.244415296409976,null,13.533097345640924,null,8.3182820078109287,null,11.339399502934681,null,25.62110363403001,null,4.1658649816083031]
[null,null,4,null,9.1664923544558459,null,9.5742199031868935,null,12.647754528636378,null,7.7740953344027375,null,10.597569628910916,null,41.266990643788681,null,3.8933317585124332]
[null,null,5,null,8.5668152845381726,null,8.9478690683989655,null,11.820331335174185,null,7.2655096583203145,null,9.9042706812251549,null,22.378464175063332,null,3.6386278116938624]
[null,null,6,null,8.0063694248020312,null,8.3624944564476316,null,11.047038631003911,null,6.7901959423554343,null,9.2563277394627619,null,20.914452500059191,null,3.4005867399008061]
[null,null,7,null,7.4825882474785326,null,7.8154153798575994,null,10.324335169162534,null,6.3459775162200316,null,8.6507735882829557,null,33.686156848199346,null,3.1781184485054261]
[null,null,8,null,6.9930731284846104,null,7.3041265232314014,null,9.6489113730490974,null,5.9308201086168522,null,8.0848351292364065,null,18.267492794182189,null,2.9702041574817066]
[null,null,9,null,6.5355823630697287,null,6.8262864703097206,null,9.017674180419716,null,5.5428225314176185,null,7.5559206815293516,null,17.072423172132886,null,2.7758917359642115]
[null,null,10,null,6.1080209000651671,null,6.3797069815978702,null,8.427732878896931,null,5.1802079732874944,null,7.0616081135788331,null,27.497938315797363,null,2.5942913420226277]
[null,null,11,null,5.7084307477244547,null,5.9623429734559519,null,9.8218908693351388,null,4.8413158628855077,null,9.8421420863535332,null,18.154223919355136,null,11.132681185522538]
[null,null,12,null,5.3349820072191179,null,5.5722831527625729,null,7.3611082879700689,null,4.5245942643789805,null,6.1678820102880891,null,13.936182788794261,null,2.2659545305464475]
[null,null,13,null,4.9859644927281472,null,5.2077412642640866,null,6.8795404560467928,null,4.2285927704476451,null,5.7643757105496158,null,22.446508666060996,null,2.1177145145293901]
[null,null,14,null,4.6597798997459323,null,4.8670479105271847,null,6.4294770617259749,null,3.9519558602314442,null,5.3872670192052485,null,12.172401772027479,null,1.9791724434854114]
[null,null,15,null,4.3549344857438612,null,4.5486429070347514,null,6.0088570670336203,null,3.6934166918050875,null,5.0348289899114471,null,11.376076422455586,null,1.8496938724162721]
[null,null,16,null,4.0700322296671603,null,4.2510681374156558,null,5.6157542682557207,null,3.4517913007524186,null,4.7054476541228478,null,18.323037367717703,null,1.7286858620712826]
[null,null,{"$f":"C418","v":17},null,3.8037684389412716,null,3.972960876089398,null,5.2483684750053463,null,3.2259731782732883,null,4.3976146300213532,null,9.9363057231684753,null,1.6155942636180212]
[null,null,18,null,{"$f":"(D419+E419)/(1+$B$400)^$C442","v":3.5549237747114684},null,3.7130475477471006,null,4.9050172663601366,null,3.0149282039937275,null,4.1099202149732275,null,9.2862670309985749,null,1.5099011809514216]
[null,null,19,null,3.3223586679546431,null,3.470137895090748,null,4.5841282863178847,null,2.8176899102745114,null,3.8410469298815206,null,14.957056501459705,null,1.41112259902002]
[null,null,20,null,3.1050081008921904,null,3.243119528122195,null,4.2842320432877425,null,2.6333550563313191,null,3.5897634858705803,null,8.1109852659608492,null,1.3188061673084301]
[]
[]
[null,null,null,null,{"$f":"SUM(E425:E444)","v":135.1999546567593},null,{"$f":"SUM(G425:G444)","v":140.86190061124125},null,{"$f":"SUM(I425:I444)","v":189.31542853719364},null,{"$f":"SUM(K425:K444)","v":134.31774998848277},null,{"$f":"SUM(M425:M444)","v":183.14719742586277},null,{"$f":"SUM(O425:O444)","v":429.75099112179987},null,{"$f":"SUM(Q425:Q444)","v":79.903388029852167}]