{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["A","B1","B2","C ","D","E ","F","G","Data"],"not_rendered":{"charts":4,"images":3,"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 587",null,null,null,"LOA",null,null,"fill in","m"]
["Project Number",null,null,"NA",null,null,null,"Breadth",null,null,"fill in","m"]
["Vessel Name",null,null,"NFT Steigen",null,null,null,"Depth to main deck",null,null,"fill in","m"]
["Vessel Type",null,null,"Live Fish Carrier",null,null,null,"Draft",null,null,"fill in","m"]
["Owner",null,null,"Norsk Fisketransport",null,null,null,"Main Engine",null,null,{"$f":"'B2'!C26","v":4333.3333333333339},"kW"]
["Operation Area",null,null,"Norwegian Coast",null,null,null,"Shaft generator",null,null,"fill in","kW"]
[null,null,null,null,null,null,null,"Power supply",null,null,"fill in"]
[null,null,null,null,null,null,null,"Year built",null,null,"fill in"]
["Date printed",null,null,{"$f":"TODAY()","v":"2018-05-31"},null,null,null,"Loading Capacity",null,null,{"$f":"Data!B3","v":3250},"m3"]
["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. 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":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[24,3,24,4],[25,3,25,4],[20,0,20,2],[21,0,21,2],[11,6,11,8],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[22,0,22,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[0,2,2,10],[5,0,5,2],[5,4,5,5],[8,0,8,12],[10,0,10,2],[3,0,3,12],[5,7,5,9],[10,3,10,4],[26,7,26,9],[27,7,27,9],[12,6,12,8],[13,6,13,8],[15,7,15,11]]}
["Project",{"$f":"A!D5","v":"NA"},"B. VARIABLES - Simple Setup"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"}]
[]
["Ship Design"]
[null,null,null,"Unit"]
["Water ",null,null,"m3",null,null,null,"Minimum % of battery power",null,null,0.15]
[]
[]
["Route Study"]
[]
[null,null,null,"Hours per month",null,"31 days"]
["Standby in Harbour",null,null,null,72,"hours"]
["Pulling out",null,null,null,8,"hours","Capability level"]
["Transit without cargo, ECO",null,null,null,150,"hours","Sea margin level"]
["Transit without cargo, FULL",null,null,null,30,"hours"]
["Transit with cargo, ECO",null,null,null,150,"hours",null,"Design route (Optional)"]
["Transit with cargo, FULL",null,null,null,30,"hours",null,"Pulling out",null,null,5,"min"]
["Approaching",null,null,null,8,"hours",null,"Transit without cargo, ECO",null,null,{"$f":"5*60","v":300},"min"]
["Cargo Operations",null,null,null,200,"hours",null,"Transit without cargo, FULL",null,null,null,"min"]
["Manoeuvring",null,null,null,19,"hours",null,"Transit with cargo, ECO",null,null,600,"min"]
["Tankwash",null,null,null,47,"hours",null,"Transit with cargo, FULL",null,null,null,"min"]
["Waiting on facility",null,null,null,10,"hours",null,"Approaching",null,null,20,"min"]
["Operational STBY",null,null,null,20,"hours",null,"Cargo Operations",null,null,{"$f":"60*2","v":120},"min"]
[null,null,null,null,null,null,null,"Manoeuvring",null,null,40,"min"]
[null,null,null,"Hours per month",null,{"$f":"31*24","v":744},null,"Tankwash",null,null,60,"min"]
[null,null,null,"Left",null,{"$f":"F25-SUM(E12:E23)","v":0},null,"Waiting on facility",null,null,30,"min"]
[null,null,null,null,null,null,null,"Operational STBY",null,null,null,"min"]

{"sheet":"B2","index":2,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[[19,0,19,1],[18,4,18,6],[23,0,23,12],[11,5,11,7],[12,5,12,7],[11,9,11,11],[12,9,12,11],[13,9,13,11],[14,9,14,11],[12,1,12,3],[13,5,13,7],[14,5,14,7],[13,1,13,3],[14,1,14,3],[11,1,11,3],[15,0,15,12],[0,2,2,10],[3,0,3,12],[5,0,5,2],[8,11,8,12],[8,1,8,2],[5,6,5,8],[10,1,10,12],[43,0,43,2],[38,0,38,2],[25,8,25,9],[26,8,26,9],[28,7,28,8],[26,4,26,5],[28,1,28,2],[37,9,37,11],[28,5,28,6],[33,1,33,12],[34,1,34,3],[34,5,34,7],[37,1,37,3],[34,9,34,11],[35,1,35,3],[28,3,28,4],[41,0,41,2],[42,0,42,2],[37,5,37,7],[25,0,25,1],[26,0,26,1],[25,4,25,5],[29,5,29,6],[35,5,35,7],[40,3,40,4],[40,5,40,6],[40,7,40,8],[17,0,17,1],[18,0,18,1],[17,4,17,6],[17,9,17,10],[18,9,18,10],[40,9,40,10],[40,11,40,12],[35,9,35,11],[36,1,36,3],[36,5,36,7],[36,9,36,11],[39,3,39,12]]}
["Project",{"$f":"A!D5","v":"NA"},"B2. VARIABLES - Predefined variables/functions"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"}]
[]
["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,{"$f":"Data!N30","v":0.79007106249999981},{"$f":"Data!M30","v":0},{"$f":"Data!L30","v":0.79007106249999981},{"$f":"Data!K30","v":0.83165374999999986}]
[]
[null,null,null,"LOA","LPP","LWL","Breadth","Draught","Deadwgt.","Lightwgt","Ballast ","Service Area"]
[null,"Dimensions",null,null,null,null,null,null,8000,null,null,{"$f":"Data!A19","v":1}]
[]
[null,"Operation Power [kW]"]
[null,"Standby in Harbour",null,null,{"$f":"IF(Data!A3=1,Data!F3,\"\")","v":280},"Transit with cargo, ECO",null,null,2000,"Manoeuvring",null,null,{"$f":"Data!N3","v":2300}]
[null,"Pulling out",null,null,{"$f":"IF(Data!A3=1,Data!H3,\"\")","v":1500},"Transit with cargo, FULL",null,null,2600,"Tankwash",null,null,1000]
[null,"Transit without cargo, ECO",null,null,1500,"Approaching",null,null,2000,"Waiting on facility",null,null,1000]
[null,"Transit without cargo, FULL",null,null,2300,"Cargo Operations",null,null,{"$f":"Data!M3","v":2450},"Operational STBY",null,null,1000]
["Route Studies"]
[null,null,null,null,null,null,null,{"$f":"1-H18","v":0.95}]
["Design speed",null,12,"knots","Sea Service Area Margin",null,null,{"$f":"IF(L9=1,'E '!F48,IF(L9=2,'E '!F49,IF(L9=3,'E '!F50,IF(L9=4,'E '!F51,\"\"))))/100","v":0.05},null,"Time in port",null,{"$f":"IF('B1'!E12=\"\",\"\",'B1'!E12/SUM('B1'!E12:E23))","v":9.6774193548387094E-2},"%"]
[null,null,null,null,"Design sea margin, max",null,null,{"$f":"IF(Data!A20=1,'E '!C48,IF(Data!A20=2,'E '!C49,IF(Data!A20=3,'E '!C50,IF(Data!A20=4,'E '!C51,\"\"))))/100","v":0.4},null,"Time at sea",null,{"$f":"IF('B1'!E13=\"\",\"\",SUM('B1'!E13:E23)/SUM('B1'!E12:E23))","v":0.90322580645161288},"%"]
[]
[]
[]
[]
["Engine Setup"]
[]
["Max Power",null,{"$f":"MAX(E12:E15,I12:I15,M12:M15,)/(1-H19)","v":4333.3333333333339},"kW"]
["Design Speed Power",null,1600,"kW",null,null,null,null,"Hotel Load",null,100,"kW"]
[]
[null,"Generator",null,"Drives/Converter",null,"DC/DC Converters",null,"Switchboard",null,"El-motors","Gear","Cabling","Open"]
["Losses",0.05,null,0.05,null,0.05,null,0.03,null,5.8999999999999997E-2,0.05,0.03,0]
[]
[]
[]
[null,"Power only for propulsion"]
[null,"Standby in Harbour",null,null,{"$f":"Data!G35","v":0},"Transit with cargo, ECO",null,null,1700,"Manoeuvring",null,null,1200]
[null,"Pulling out",null,null,1300,"Transit with cargo, FULL",null,null,2500,"Tankwash",null,null,300]
[null,"Transit without cargo, ECO",null,null,1100,"Approaching",null,null,1700,"Waiting on facility",null,null,400]
[null,"Transit without cargo, FULL",null,null,2000,"Cargo Operations",null,null,0,"Operational STBY",null,null,400]
[]
[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":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[23,0,23,12],[21,0,21,3],[13,0,13,12],[14,5,14,6],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[14,7,14,9],[15,11,15,12],[21,11,21,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[20,11,20,12],[7,0,7,3],[8,0,8,3],[9,0,9,3],[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]]}
["Project",{"$f":"A!D5","v":"NA"},"C. RESULTS"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"}]
[]
["Daily emissions"]
[null,null,null,null,"CO2 [kg]","NOx [kg]","PM [kg]","SO [kg]","CO [kg]","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,{"$f":"Data!AB79/31","v":35684.353153562683},{"$f":"(Data!AC79/31)/1000","v":388.02927490648398},{"$f":"(Data!AE79/31)/1000","v":24.71524043990344},{"$f":"(Data!AF79/31)/1000","v":11.25689373929422},{"$f":"(Data!AD79/31)/1000","v":247.15240439903434},null,{"$f":"(E16*F!$E$60)/1000000+(E6/1000)","v":40.155816484685133}]
["Diesel Constant RPM",null,null,null,{"$f":"Data!AB97/31","v":36271.876642498864},{"$f":"(Data!AC97/31)/1000","v":381.40946457100426},{"$f":"(Data!AE97/31)/1000","v":24.293596469490712},{"$f":"(Data!AF97/31)/1000","v":11.442232379337179},{"$f":"(Data!AD97/31)/1000","v":242.93596469490714},null,{"$f":"(E17*F!$E$60)/1000000+(E7/1000)","v":40.816960188219184}]
["Diesel Constant RPM (Diesel-Electric)",null,null,null,{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,Data!CD134/31,Data!BE134/31),Data!AB115/31)","v":34628.801272088385},{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,(Data!CE134/31)/1000,(Data!BF134/31)/1000),(Data!AC115/31)/1000)","v":366.12411970638686},{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,((Data!CG134/31)/1000),(Data!BH134/31)/1000),(Data!AE115/31)/1000)","v":23.320007624610632},{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,(Data!CH134/31)/1000,(Data!BI134/31)/1000),(Data!AF115/31)/1000)","v":10.923912073214003},{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,(Data!CF134/31)/1000,(Data!BG134/31)/1000),(Data!AD115/31)/1000)","v":233.20007624610628},null,{"$f":"(E18*F!$E$60)/1000000+(E8/1000)+((I18*F!E62)/1000000)","v":38.968451346790005}]
["LNG Constant RPM",null,null,null,{"$f":"Data!AB134/31","v":23599.719847246874},{"$f":"(Data!AC134/31)/1000","v":81.507163936792395},{"$f":"(Data!AE134/31)/1000","v":0.27169054645597462},{"$f":"(Data!AF134/31)/1000","v":8.563033326286966E-2},{"$f":"(Data!AD134/31)/1000","v":2.7169054645597468},null,{"$f":"(E19*F!$E$61)/1000000+(E9/1000)","v":27.092067359039749}]
["LNG Constant RPM (LNG-Electric)",null,null,null,{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,(Data!CD172/31),Data!BE172/31),Data!AB153/31)","v":23615.866470172201},{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,((Data!CE172/31)/1000),((Data!BF172/31)/1000)),(Data!AC153/31)/1000)","v":69.949448981795555},{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,(Data!CG172/31)/1000,((Data!BH172/31)/1000)),(Data!AE153/31)/1000)","v":0.23316482993931853},{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,(Data!CH172/31)/1000,((Data!BI172/31)/1000)),(Data!AF153/31)/1000)","v":8.5688920428781581E-2},{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,(Data!CF172/31)/1000,((Data!BG172/31)/1000)),(Data!AD153/31)/1000)","v":2.3316482993931857},null,{"$f":"(E20*F!$E$61)/1000000+(E10/1000)+((I20*1000*F!E62)/1000000)","v":27.556268809725527}]
["Hydrogen",null,null,null,"NA","NA","NA","NA","NA",null,{"$f":"((((G21*1000)/0.6)*F!E62)/1000000)+((I21*1000*F!E62)/1000000)","v":8.2955865455750466}]
["Batteries",null,null,null,"NA","NA","NA","NA","NA",null,{"$f":"(I22*1000*F!E62)/1000000","v":2.6959643869723684}]
[]
["Daily Consumptions"]
[null,null,null,null,"Fuel [kg]","Energy, fuel [kWh]",null,"Energy, electricity [kWh]",null,null,"Used [kWh]","Incl WTWE [kWh]"]
["Diesel variable RPM",null,null,null,{"$f":"Data!Z79/31","v":11256.893739294221},null,{"$f":"(Data!Y79/1000)/31","v":134.74501805935182},null,null,null,{"$f":"G16+I16","v":134.74501805935182},"NA"]
["Diesel Constant RPM",null,null,null,{"$f":"Data!Z97/31","v":11442.23237933718},null,{"$f":"(Data!Y97/1000)/31","v":136.96352158066605},null,null,null,{"$f":"G17+I17","v":136.96352158066605},"NA"]
["Diesel Constant RPM (Diesel-Electric)",null,null,null,{"$f":"IF(Data!BH151>0,IF(Data!BN109>0,Data!CC134/31,Data!BD134/31),Data!Z115/31)","v":10923.912073214004},null,{"$f":"IF(Data!BH113>0,IF(Data!BN109>0,((Data!CB134)/1000)/31,((Data!BC134)/1000)/31),(Data!Y115/1000)/31)","v":130.75922751637162},null,{"$f":"Data!BH113/1000/31","v":9.0744195909390264},null,139.83364710731064,"NA"]
["LNG Constant RPM",null,null,null,{"$f":"Data!Z134/31","v":8563.0333262869663},null,{"$f":"(Data!Y134/1000)/31","v":117.22792623686854},null,null,null,117.22792623686854,"NA"]
["LNG Constant RPM (LNG-Electric)",null,null,null,{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,Data!CC172/31,(Data!BD172/31)),Data!Z153/31)","v":8568.8920428781585},null,{"$f":"IF(Data!BH151>0,IF(Data!BN147>0,(((Data!CB172)/1000)/31),(((Data!BC172)/1000)/31)),(Data!Y153/1000)/31)","v":102.56963775325157},null,{"$f":"Data!BH151/1000/31","v":8.9133081757179973},null,111.48294592896957,"NA"]
["Hydrogen",null,null,null,{"$f":"Data!R227/31","v":2526.5745824086443},null,{"$f":"(Data!Q227/1000)/31","v":99.547038546900552},null,null,null,{"$f":"G21+I21","v":99.547038546900552},"NA"]
["Batteries",null,null,null,"NA",null,"NA",null,{"$f":"Data!R192/31/1000","v":53.919287739447363},null,{"$f":"I22","v":53.919287739447363},{"$f":"IF((I22)*F!$G$62=0,\"NA\",(I22)*F!$G$62)","v":"NA"}]
[]
["Lifetime Costs estimation"]
[null,null,"Diesel Var. ","Diesel const",null,"Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries","Hydrogen"]
[null,null,{"$f":"G!C28","v":314.34930137464869},null,{"$f":"G!E28","v":319.32485639388472},null,{"$f":"G!G28","v":399.41113621166454},null,{"$f":"G!I28","v":303.41170402289254},null,{"$f":"G!K28","v":361.1398915597569},{"$f":"G!M28","v":1115.7729577665425},{"$f":"G!O28","v":555.09401678631184}]

{"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",{"$f":"A!D5","v":"NA"},"D. SHIP DESIGN - Ferry"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"}]
[]
["Power-speed Curve"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Main Dimensions"]
[]
[]
[null,null,null,"LOA","LPP","LWL","Breadth","Draught","Deadwgt.","Lightwgt","Ballast ","Service Area"]
[null,"Dimensions",null,{"$f":"'B2'!D9","v":0},{"$f":"'B2'!E9","v":0},{"$f":"'B2'!F9","v":0},{"$f":"'B2'!G9","v":0},{"$f":"'B2'!H9","v":0},{"$f":"'B2'!I9","v":8000},{"$f":"'B2'!J9","v":0},{"$f":"'B2'!K9","v":0},{"$f":"'B2'!L9:M9","v":1}]

{"sheet":"E ","index":5,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":false,"merged":[[44,0,44,12],[45,1,45,2],[45,4,45,5],[3,0,3,12],[30,0,30,2],[25,3,25,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[31,0,31,2],[12,0,12,2],[32,0,32,2],[0,2,2,10],[5,0,5,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[5,3,5,4],[37,0,37,2],[17,0,17,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2]]}
["Project",{"$f":"A!D5","v":"NA"},"E. ROUTE STUDIES"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"}]
[]
["Input from simple setup - route studies"]
[]
[null,null,null,"Hours per month",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":"Hours per month"}]
["Standby in Harbour",null,null,null,{"$f":"'B1'!E12","v":72},"hours",null,null,null,null,null,null,null,null,null,{"$f":"D7","v":0}]
["Pulling out",null,null,null,{"$f":"'B1'!E13","v":8},"hours",null,null,null,null,null,null,null,null,null,0,null,null,"hotel power"]
["Transit without cargo, ECO",null,null,null,{"$f":"'B1'!E14","v":150},"hours",null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"100/0.97","v":103.09278350515464}]
["Transit without cargo, FULL",null,null,null,{"$f":"'B1'!E15","v":30},"hours",null,null,null,null,null,null,null,null,null,0]
["Transit with cargo, ECO",null,null,null,{"$f":"'B1'!E16","v":150},"hours",null,null,null,null,null,null,null,null,null,0]
["Transit with cargo, FULL",null,null,null,{"$f":"'B1'!E17","v":30},"hours"]
["Approaching",null,null,null,{"$f":"'B1'!E18","v":8},"hours"]
["Cargo Operations",null,null,null,{"$f":"'B1'!E19","v":200},"hours"]
["Manoeuvring",null,null,null,{"$f":"'B1'!E20","v":19},"hours"]
["Tankwash",null,null,null,{"$f":"'B1'!E21","v":47},"hours"]
["Waiting on facility",null,null,null,{"$f":"'B1'!E22","v":10},"hours"]
["Operational STBY",null,null,null,{"$f":"'B1'!E23","v":20},"hours"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"kWh"]
["Standby in Harbour",null,null,null,{"$f":"E7*'B2'!E12","v":20160},"kWh"]
["Pulling out",null,null,null,{"$f":"E8*'B2'!E13","v":12000},"kWh"]
["Transit without cargo, ECO",null,null,null,{"$f":"E9*'B2'!E14","v":225000},"kWh"]
["Transit without cargo, FULL",null,null,null,{"$f":"E10*'B2'!E15","v":69000},"kWh"]
["Transit with cargo, ECO",null,null,null,{"$f":"E11*'B2'!I12","v":300000},"kWh"]
["Transit with cargo, FULL",null,null,null,{"$f":"E12*'B2'!I13","v":78000},"kWh"]
["Approaching",null,null,null,{"$f":"E13*'B2'!I14","v":16000},"kWh"]
["Cargo Operations",null,null,null,{"$f":"E14*'B2'!I15","v":490000},"kWh"]
["Manoeuvring",null,null,null,{"$f":"E15*'B2'!M12","v":43700},"kWh"]
["Tankwash",null,null,null,{"$f":"E16*'B2'!M13","v":47000},"kWh"]
["Waiting on facility",null,null,null,{"$f":"E17*'B2'!M14","v":10000},"kWh"]
["Operational STBY",null,null,null,{"$f":"E18*'B2'!M15","v":20000},"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":[[35,0,35,1],[36,0,36,1],[35,8,35,9],[34,8,34,9],[31,0,31,1],[25,0,25,1],[28,0,28,1],[30,0,30,1],[32,0,32,12],[26,0,26,12],[29,0,29,1],[15,0,15,12],[17,0,17,1],[18,0,18,1],[20,0,20,1],[21,0,21,1],[19,0,19,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[0,2,2,10],[3,0,3,12],[10,0,10,1],[11,0,11,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[45,0,45,1],[43,4,43,5],[44,4,44,5],[45,4,45,5],[17,39,17,40],[19,29,19,30],[19,31,19,32],[19,33,19,34],[19,35,19,36],[19,37,19,38],[19,39,19,40],[17,31,17,32],[17,33,17,34],[17,35,17,36],[17,37,17,38],[36,8,36,9],[37,8,37,10],[38,8,38,10],[43,8,43,10],[44,8,44,10],[39,8,39,10],[41,0,41,12],[43,0,43,1],[44,0,44,1],[38,0,38,4],[37,0,37,1],[22,0,22,1],[61,0,61,2],[56,0,56,12],[58,3,58,4],[58,5,58,6],[59,0,59,2],[60,0,60,2],[47,8,47,10],[50,0,50,12],[52,0,52,1],[53,0,53,1],[54,0,54,1],[52,4,52,5],[53,4,53,5],[54,4,54,5],[45,8,45,10]]}
["Project",{"$f":"A!D5","v":"NA"},"F. ENGINE SETUP"]
["Ship name",{"$f":"A!D6","v":"NFT Steigen"},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":0.79007106249999981},null,{"$f":"Data!P19","v":0.79007106249999981},{"$f":"Data!R19","v":0.79007106249999981},{"$f":"Data!T19","v":0.75056750937499983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"IF(AA15=1,\"97%\",\"1\")","v":"1"}]
["Efficiency, electricity production"]
[null,null,"Diesel Var. ","Diesel const",null,"Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries","Hydrogen"]
["Generator",null,1,null,1,null,1,null,1,null,1,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DC/DC Converters"]
["Drives/converter",null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["Cabling",null,1,null,1,null,1,null,1,null,1,1,1]
["Switchboard",null,1,null,1,null,1,null,1,null,1,1,1]
["DC/DC Converters",null,1,null,2,null,1,null,1,null,1,1,1]
[{"$f":"'B2'!M29","v":"Open"},null,1,null,2,null,1,null,1,null,1,1,2]
[]
[null,"Overall",{"$f":"Data!J30","v":0.80670413749999992},null,{"$f":"Data!K30","v":0.83165374999999986},null,{"$f":"Data!L30","v":0.79007106249999981},null,{"$f":"Data!N30","v":0.79007106249999981},null,{"$f":"Data!P30","v":0.79007106249999981},{"$f":"Data!R30","v":0.83165374999999986},{"$f":"Data!T30","v":0.83165374999999986}]
[]
["Efficiency, fossile fuels"]
[null,null,"Const","x","x2","x3","x4","x5","x6"]
["Diesel Variable RPM",null,0.30990000000000001,0.57999999999999996,-4.0843999999999996,15.441000000000001,-29.664999999999999,27.841000000000001,-10.15]
["Diesel Constant RPM",null,0.16669999999999999,1.1482000000000001,-3.1976,5.0720000000000001,-4.1771000000000003,1.3626]
["LNG",null,0.1406,1.7059999999999999E-2,-4.0000000000000002E-4,3.9999999999999998E-6,-2E-8]
[]
["Efficiency, electricity production, Hydrogen"]
[]
["Max power",null,{"$f":"G35*C38","v":4440},null,"Number of cells ",null,{"$f":"Data!E229","v":37},null,"54% until",null,{"$f":"Data!D232","v":1295},"kW"]
["Hours of operation",null,25000,"h",null,null,null,null,"Peak Power Efficiency",null,0.54]
["Design lifetime",null,{"$f":"ROUNDUP(C36/8760,0)","v":3},"years",null,"Weight",{"$f":"G35*360","v":13320},"kg","Peak Efficiency",null,35,"kW"]
["Design Stack Size",null,120,"kW",null,"Cost cells",{"$f":"G35*1.55","v":57.35},"MNOK",null,null,null,null,null,null,null,0.49399999999999999]
["From max efficiency to mac performance"]
["const","x","x2","x3","x4",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[0.44,0.84,-2.54,2.96,-1.25]
["Efficiency, electricity production, Batteries"]
[]
["Design lifetime",null,10,"years","Design Capacity",null,{"$f":"Data!M197","v":56383.37753953621},"kWh"]
["Cycluses",null,{"$f":"C55","v":1.225531914893617},null,"Number of  stacks",null,{"$f":"G44/135.6","v":415.80661902312841},"Stacks"]
["Allowed discharge",null,{"$f":"IF(C45<=6000,\"80\",IF(AND(6001<=C45,C45<=9000),\"60\",IF(AND(9001<=C45,C45<=14000),\"50\",IF(AND(14001<=C45,C45<=22000),\"40\",IF(AND(22001<=C45,C45<=41000),\"30\",IF(AND(41001<=C45,C45<=95000),\"20\",IF(AND(95001<=C45,C45<=160000),\"15\",IF(AND(160001<=C45,C45<=350000),\"10\",\"\"))))))))","v":"80"},"%","Weight of stacks",null,{"$f":"G45*1762","v":732651.26271875226},"kg"]
[]
["Power",{"$f":"0.5*G44","v":28191.688769768105},{"$f":"1*G44","v":56383.37753953621},{"$f":"1.5*G44","v":84575.066309304311},{"$f":"2*G44","v":112766.75507907242},{"$f":"2.5*G44","v":140958.44384884051},{"$f":"3*G44","v":169150.13261860862},null,"Time in harbour for charging",null,null,60,"min"]
["Losses",9.4999999999999998E-3,1.7500000000000002E-2,2.5499999999999998E-2,3.5000000000000003E-2,4.2999999999999997E-2,5.2499999999999998E-2]
[]
["Hybridization"]
[]
["Charging power",null,1400,"kW","Battery Lifetime",null,10,"years"]
["Time for charging",null,60,"min","Battery % of kWh",null,{"$f":"'B1'!K6","v":0.15}]
["Per day",null,{"$f":"24/Data!AL134","v":1.225531914893617},"n"]
[]
["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","17-144","G. COST AND ASSEMBLY"]
["Ship name",{"$f":"'B1'!B2","v":"NFT Steigen"}]
[]
["Price development and investments"]
[null,"Disel Variable RPM",null,"Diesel Constan RPM",null,"Diesel Electric",null,"LNG",null,"LNG Electric",null,"Hydrogen",null,"Batteries"]
[null,"CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX","CAPEX","OPEX"]
[1,{"$f":"(('B2'!$C$26)*$G$53)/1000000","v":13.000000000000002},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"(('B2'!$C$26)*$G$53)/1000000","v":13.000000000000002},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"(((('B2'!$C$26)*$G$53)/1000000)+N(\"Batteries\")+((Data!AN104*G56)/1000000))","v":61.232797574220484},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"(('B2'!$C$26)*$G$54)/1000000","v":43.333333333333336},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"(((('B2'!$C$26)*$G$54)/1000000)+N(\"Batteries\")+((Data!AN142*G56)/1000000))","v":90.272584130156446},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"((((F!G38)+N(\"Batteries\")+((Data!R349*G56)/1000000))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$f":"((F!G44)*$G$56)/1000000","v":307.85324136586775},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[2,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,0))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,0))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),0))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,0))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$53=1,((('B2'!$C$26)*$G$54)/1000000),0))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,(F!G38),0)+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$f":"IF($I$56>19,0,IF($I$56=1,$N$7,0))","v":0},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[3,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=2,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=2,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=2,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[4,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=3,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=3,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=3,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=3,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),0)))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[5,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=4,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=4,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=4,F!G38,IF($I$55=2,F!G38,0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=4,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[6,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=5,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=5,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=5,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=5,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=5,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=5,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=5,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[7,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),IF($I$56=6,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),IF($I$56=6,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=2,F!G38,IF($I$55=6,F!G38,IF($I$55=3,F!G38,0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),IF($I$56=6,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),0)))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[8,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=7,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=7,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=7,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=7,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=7,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=7,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=7,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=7,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=7,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[9,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=8,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=8,((Data!AN104*G56)/1000000),IF($I$56=4,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=8,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=8,((Data!AN142*G56)/1000000),IF($I$56=4,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=8,F!G38,IF($I$55=4,F!G38,IF($I$55=2,F!G38,0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=8,((Data!R349*G56)/1000000),IF($I$56=4,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[10,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=9,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=9,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=9,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=9,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),0))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=9,F!G38,IF($I$55=3,F!G38,0))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=9,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),0))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[11,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=10,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=10,((Data!AN104*G56)/1000000),IF($I$56=5,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))))","v":48.232797574220484},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=10,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=10,((Data!AN142*G56)/1000000),IF($I$56=5,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))))","v":46.93925079682311},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=10,F!G38,IF($I$55=5,F!G38,IF($I$55=2,F!G38,0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=10,((Data!R349*G56)/1000000),IF($I$56=5,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$7,0)))))","v":307.85324136586775},{"$f":"((F!$G$44*$M$56)+($D$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[12,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=11,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=11,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=11,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=11,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=11,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=11,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=11,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=11,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=11,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[13,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=12,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=12,((Data!AN104*G56)/1000000),IF($I$56=6,((Data!AN104*G56)/1000000),IF($I$56=4,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=12,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=12,((Data!AN142*G56)/1000000),IF($I$56=6,((Data!AN142*G56)/1000000),IF($I$56=4,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=12,F!G38,IF($I$55=6,F!G38,IF($I$55=4,F!G38,IF($I$55=3,F!G38,IF($I$55=2,F!G38,0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=12,((Data!R349*G56)/1000000),IF($I$56=6,((Data!R349*G56)/1000000),IF($I$56=4,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[14,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=13,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=13,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=13,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=13,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=13,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=13,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=13,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=13,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=13,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[15,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=14,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=7,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=14,((Data!AN104*G56)/1000000),IF($I$56=7,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=14,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=7,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=14,((Data!AN142*G56)/1000000),IF($I$56=7,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=14,F!G38,IF($I$55=7,F!G38,IF($I$53=2,F!G38,0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=14,((Data!R349*G56)/1000000),IF($I$56=7,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[16,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=15,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=5,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=15,((Data!AN104*G56)/1000000),IF($I$56=5,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=15,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=5,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=15,((Data!AN142*G56)/1000000),IF($I$56=5,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),0)))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=15,F!G38,IF($I$55=5,F!G38,IF($I$55=3,F!G38,0)))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=15,((Data!R349*G56)/1000000),IF($I$56=5,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),0)))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[17,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=16,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=4,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=8,((('B2'!$C$26)*$G$53)/1000000),0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=16,((Data!AN104*G56)/1000000),IF($I$56=4,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),IF($I$56=8,((Data!AN104*G56)/1000000),0))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=16,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=4,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=8,((('B2'!$C$26)*$G$54)/1000000),0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=16,((Data!AN142*G56)/1000000),IF($I$56=4,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),IF($I$56=8,((Data!AN142*G56)/1000000),0))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=16,F!G38,IF($I$55=4,F!G38,IF($I$55=2,F!G38,IF($I$55=8,F!G38,0))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=16,((Data!R349*G56)/1000000),IF($I$56=4,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),IF($I$56=8,((Data!R349*G56)/1000000),0))))))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[18,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=17,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=17,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=17,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=17,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=17,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=17,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=17,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=17,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=17,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[19,{"$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$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$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$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=18,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=9,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=6,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=3,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=2,((('B2'!$C$26)*$G$53)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=18,((Data!AN104*G56)/1000000),IF($I$56=9,((Data!AN104*G56)/1000000),IF($I$56=6,((Data!AN104*G56)/1000000),IF($I$56=3,((Data!AN104*G56)/1000000),IF($I$56=2,((Data!AN104*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$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$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=18,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=9,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=6,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=3,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=2,((('B2'!$C$26)*$G$54)/1000000),0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=18,((Data!AN142*G56)/1000000),IF($I$56=9,((Data!AN142*G56)/1000000),IF($I$56=6,((Data!AN142*G56)/1000000),IF($I$56=3,((Data!AN142*G56)/1000000),IF($I$56=2,((Data!AN142*G56)/1000000),0)))))))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=18,F!G38,IF($I$55=9,F!G38,IF($I$55=6,F!G38,IF($I$55=3,F!G38,IF($I$55=2,F!G38,0)))))))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=18,((Data!R349*G56)/1000000),IF($I$56=9,((Data!R349*G56)/1000000),IF($I$56=6,((Data!R349*G56)/1000000),IF($I$56=3,((Data!R349*G56)/1000000),IF($I$56=2,((Data!R349*G56)/1000000),0)))))))","v":57.35},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[20,{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=19,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$16*1000*365))/1000000","v":28.525520323164777},{"$f":"IF($I$53>19,0,IF($I$53=1,$B$7,IF($I$53=19,$B$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($D$53*'C '!$G$17*1000*365))/1000000","v":28.995177518626999},{"$f":"IF($I$53>19,0,IF($I$53=1,((('B2'!$C$26)*$G$53)/1000000),IF($I$53=19,((('B2'!$C$26)*$G$53)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN104*G56)/1000000),IF($I$56=19,((Data!AN104*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN104)+($D$53*Data!CB134*12)+($D$56*Data!$BH$113*12))/1000000","v":30.13675085899505},{"$f":"IF($I$54>19,0,IF($I$54=1,$H$7,IF($I$54=19,$H$7,0)))","v":0},{"$f":"(('B2'!$C$26*$M$54)+($D$54*'C '!$G$19*1000*365))/1000000","v":24.817151984345067},{"$f":"IF($I$54>19,0,IF($I$54=1,((('B2'!$C$26)*$G$54)/1000000),IF($I$54=19,((('B2'!$C$26)*$G$54)/1000000),0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!AN142*G56)/1000000),IF($I$56=19,((Data!AN142*G56)/1000000),0)))","v":0},{"$f":"(('B2'!$C$26*$M$53)+($M$56*Data!AN142)+($D$53*Data!CB172*12)+($D$56*Data!$BH$151*12))/1000000","v":24.020402907220799},{"$f":"IF($I$55>19,0,IF($I$55=1,F!G38,IF($I$55=19,F!G38,0)))+N(\"Batteries\")+IF($I$56>19,0,IF($I$56=1,((Data!R349*G56)/1000000),IF($I$56=19,((Data!R349*G56)/1000000),0)))","v":0},{"$f":"((F!$C$35*$M$55)+($M$56*Data!$R$349)+($D$55*Data!$Q$227*12)+($D$56*Data!$H$360*12))/1000000","v":84.431816213939157},{"$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$56*Data!$R$192*12))/1000000","v":11.433045772272418}]
[]
["Costs",null,{"$f":"Data!E447","v":314.34930137464869},null,{"$f":"Data!G447","v":319.32485639388472},null,{"$f":"Data!I447","v":399.41113621166454},null,{"$f":"Data!K447","v":303.41170402289254},null,{"$f":"Data!M447","v":361.1398915597569},null,{"$f":"Data!O447","v":1115.7729577665425},null,{"$f":"Data!Q447","v":555.09401678631184}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":86,"rows_kept":447,"cut":false,"hidden":false,"merged":[[159,0,159,2],[160,0,160,2],[161,0,161,2],[162,0,162,2],[186,0,186,2],[187,0,187,2],[188,0,188,2],[189,0,189,2],[190,0,190,2],[181,0,181,2],[182,0,182,2],[183,0,183,2],[184,0,184,2],[185,0,185,2],[170,0,170,2],[171,0,171,2],[175,0,175,10],[179,0,179,2],[180,0,180,2],[165,0,165,2],[166,0,166,2],[167,0,167,2],[168,0,168,2],[169,0,169,2],[148,0,148,2],[149,0,149,2],[150,0,150,2],[151,0,151,2],[156,0,156,10],[143,0,143,2],[144,0,144,2],[145,0,145,2],[146,0,146,2],[147,0,147,2],[132,0,132,2],[136,0,136,10],[140,0,140,2],[141,0,141,2],[142,0,142,2],[127,0,127,2],[128,0,128,2],[129,0,129,2],[130,0,130,2],[131,0,131,2],[122,0,122,2],[123,0,123,2],[124,0,124,2],[125,0,125,2],[126,0,126,2],[111,0,111,2],[112,0,112,2],[113,0,113,2],[117,0,117,10],[121,0,121,2],[106,0,106,2],[107,0,107,2],[108,0,108,2],[109,0,109,2],[110,0,110,2],[98,0,98,10],[102,0,102,2],[103,0,103,2],[104,0,104,2],[105,0,105,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[77,0,77,2],[70,0,70,2],[84,0,84,2],[85,0,85,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[80,0,80,16383],[67,0,67,2],[68,0,68,2],[69,0,69,2],[71,0,71,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[66,0,66,2],[62,0,62,16383],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[47,0,47,10],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[43,9,43,11],[44,9,44,11],[32,9,32,17],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[28,4,28,7],[14,7,14,8],[15,7,15,8],[16,7,16,8],[124,34,124,36],[125,34,125,36],[126,34,126,36],[127,34,127,36],[128,34,128,36],[129,34,129,36],[130,34,130,36],[131,34,131,36],[132,34,132,36],[133,34,133,36],[134,34,134,36],[101,37,101,38],[102,37,102,38],[103,37,103,38],[104,37,104,38],[107,60,107,61],[98,33,98,43],[139,37,139,38],[136,33,136,43],[108,34,108,36],[109,34,109,36],[110,34,110,36],[111,34,111,36],[112,34,112,36],[113,34,113,36],[114,34,114,36],[115,34,115,36],[116,34,116,36],[117,34,117,36],[118,34,118,36],[119,34,119,36],[122,34,122,36],[123,34,123,36],[140,37,140,38],[141,37,141,38],[142,37,142,38],[145,60,145,61],[146,34,146,36],[147,34,147,36],[148,34,148,36],[149,34,149,36],[150,34,150,36],[151,34,151,36],[152,34,152,36],[153,34,153,36],[154,34,154,36],[155,34,155,36],[156,34,156,36],[157,34,157,36],[160,34,160,36],[161,34,161,36],[171,34,171,36],[172,34,172,36],[192,0,192,4],[194,0,194,2],[195,0,195,2],[196,0,196,2],[197,0,197,2],[198,0,198,2],[162,34,162,36],[163,34,163,36],[164,34,164,36],[165,34,165,36],[166,34,166,36],[167,34,167,36],[168,34,168,36],[169,34,169,36],[170,34,170,36],[163,0,163,2],[164,0,164,2],[199,0,199,2],[200,0,200,2],[201,0,201,2],[202,0,202,2],[203,0,203,2],[204,0,204,2],[205,0,205,2],[206,0,206,2],[210,0,210,10],[223,0,223,2],[224,0,224,2],[225,0,225,2],[210,11,210,21],[210,22,210,32],[232,1,232,2],[214,0,214,2],[215,0,215,2],[216,0,216,2],[217,0,217,2],[218,0,218,2],[219,0,219,2],[220,0,220,2],[221,0,221,2],[222,0,222,2]]}
[]
["Indicator","m3","kW @ 12 knots","Deadweight","Lightweight","Standby in harbour","Standy in harbour, propulsion","Pulling out","Pulling out, propulsion","Transit without cargo, eco","Transit without cargo, eco, propulsion","Transit without cargo, full","Transit without cargo, full, propulsion","Transit with cargo, eco","Transit with cargo, eco, propulsion","Transit with cargo, full","Transit with cargo, full, propulsion","Approaching","Approaching, propulsion","Caro Operations","Cargo operations, propulsion","Manoeuvring","Manoeuvring, propulsions","Tankwash","Tankwash, propulsion","Waiting on facility","Waiting on facility, propulsion","Operational STBY","Operational STBY, propulsion","Column1","Column2","Column3","Column4","Column5"]
[1,3250,800,null,null,280,0,1500,1220,1500,1200,2600,2450,2300,2000,2600,2000,2600,null,2450,null,2300,null,2000,null,2600,null,2000]
[null,7450,1600]
[]
[]
[]
[]
[]
[null,null,"Manual",null,null,null,null,null,null,"Diesel Var. ","Diesel const","Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries",null,"Hydrogen"]
[null,null,"Automatic",null,null,null,null,"Generator",null,{"$f":"IF(F!C6=2,\"1\",1-'B2'!$B$30)","v":"1"},{"$f":"IF(F!E6=2,\"1\",1-'B2'!$B$30)","v":"1"},{"$f":"IF(F!G6=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!I6=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K6=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L6=2,\"1\",1-'B2'!$B$30)","v":"1"},null,{"$f":"IF(F!M6=2,\"1\",1-'B2'!$B$30)","v":"1"}]
["Indicator","Connected to shore",null,null,null,null,null,"Drives/Converter",null,{"$f":"IF(F!C7=2,\"1\",1-'B2'!$D$30)","v":"1"},{"$f":"IF(F!E7=2,\"1\",1-'B2'!$D$30)","v":"1"},{"$f":"IF(F!G7=2,\"1\",1-'B2'!$D$30)","v":0.95},null,{"$f":"IF(F!I7=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K7=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L7=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!M7=2,\"1\",1-'B2'!$B$30)","v":0.95}]
[1,"yes",null,null,null,null,null,"Cabling",null,{"$f":"IF(F!C8=2,\"1\",1-'B2'!$L$30)","v":"1"},{"$f":"IF(F!E8=2,\"1\",1-'B2'!$L$30)","v":"1"},{"$f":"IF(F!G8=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!I8=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!K8=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!L8=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!M8=2,\"1\",1-'B2'!$L$30)","v":0.97}]
[null,"no ",null,null,null,null,null,"Switchboard",null,{"$f":"IF(F!C9=2,\"1\",1-'B2'!$H$30)","v":"1"},{"$f":"IF(F!E9=2,\"1\",1-'B2'!$H$30)","v":"1"},{"$f":"IF(F!G9=2,\"1\",1-'B2'!$H$30)","v":0.97},null,{"$f":"IF(F!I9=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K9=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L9=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!M9=2,\"1\",1-'B2'!$B$30)","v":0.95}]
[null,null,null,null,null,null,null,"El-motors",null,{"$f":"IF(F!C10=2,\"1\",1-'B2'!$J$30)","v":"1"},{"$f":"IF(F!E10=2,\"1\",1-'B2'!$J$30)","v":"1"},{"$f":"IF(F!G10=2,\"1\",1-'B2'!$J$30)","v":0.94100000000000006},null,{"$f":"IF(F!I10=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K10=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L10=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!M10=2,\"1\",1-'B2'!$B$30)","v":0.95}]
[null,null,null,null,null,null,null,"DC/DC converters",null,{"$f":"IF(F!C11=2,\"1\",1-'B2'!$F$30)","v":"1"},{"$f":"IF(F!E11=2,\"1\",1-'B2'!$F$30)","v":"1"},{"$f":"IF(F!G11=2,\"1\",1-'B2'!$F$30)","v":"1"},null,{"$f":"IF(F!I11=2,\"1\",1-'B2'!$F$30)","v":"1"},null,{"$f":"IF(F!K11=2,\"1\",1-'B2'!$F$30)","v":"1"},null,{"$f":"IF(F!L11=2,\"1\",1-'B2'!$F$30)","v":"1"},null,{"$f":"IF(F!M11=2,\"1\",1-'B2'!$F$30)","v":0.95}]
[null,"Sea margin level ",null,null,null,null,null,"Gear",null,{"$f":"IF(F!C12=2,\"1\",1-'B2'!$K$30)","v":0.95},{"$f":"IF(F!E12=2,\"1\",1-'B2'!$K$30)","v":0.95},{"$f":"IF(F!G12=2,\"1\",1-'B2'!$K$30)","v":0.95},null,{"$f":"IF(F!I12=2,\"1\",1-'B2'!$K$30)","v":"1"},null,{"$f":"IF(F!K12=2,\"1\",1-'B2'!$K$30)","v":"1"},null,{"$f":"IF(F!L12=2,\"1\",1-'B2'!$K$30)","v":0.95},null,{"$f":"IF(F!M12=2,\"1\",1-'B2'!$K$30)","v":0.95}]
["Indicator",1]
[1,2,null,null,null,null,null,null,"Overall",{"$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,{"$f":"N11*N12*N13*N14*N15*N16*N17","v":0.79007106249999981},null,0.79007106249999981,null,0.79007106249999981,null,0.75056750937499983]
[2,3]
[null,4]
[null,null,null,null,null,null,null,null,null,"Diesel Var. ","Diesel const","Diesel-Battery",null,"LNG Const",null,"LNG-Battery",null,"Batteries",null,"Hydrogen"]
[null,"Admiralty coefficient calculations",null,null,null,null,null,null,"Generator",{"$f":"IF(F!C18=2,\"1\",1-'B2'!$B$30)","v":0.95},{"$f":"IF(F!E18=2,\"1\",1-'B2'!$B$30)","v":0.95},{"$f":"IF(F!G18=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!I18=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K18=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L18=2,\"1\",1-'B2'!$B$30)","v":"1"},null,{"$f":"IF(F!M18=2,\"1\",1-'B2'!$B$30)","v":"1"}]
[null,"Speed","Power",null,null,null,null,null,"Drives/converter",{"$f":"IF(F!C19=2,\"1\",1-'B2'!$D$30)","v":0.95},{"$f":"IF(F!E19=2,\"1\",1-'B2'!$B$30)","v":0.95},{"$f":"IF(F!G19=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!I19=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K19=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L19=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!M19=2,\"1\",1-'B2'!$B$30)","v":0.95}]
[null,1,{"$f":"((B25^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":0.92592592592592593},null,null,null,null,null,"Cabling",{"$f":"IF(F!C20=2,\"1\",1-'B2'!$L$30)","v":0.97},{"$f":"IF(F!E20=2,\"1\",1-'B2'!$L$30)","v":0.97},{"$f":"IF(F!G20=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!I20=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!K20=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!L20=2,\"1\",1-'B2'!$L$30)","v":0.97},null,{"$f":"IF(F!M20=2,\"1\",1-'B2'!$L$30)","v":0.97}]
[null,2,{"$f":"((B26^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":7.4074074074074074},null,null,null,null,null,"Switchboard",{"$f":"IF(F!C21=2,\"1\",1-'B2'!$H$30)","v":0.97},{"$f":"IF(F!E21=2,\"1\",1-'B2'!$B$30)","v":0.95},{"$f":"IF(F!G21=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!I21=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!K21=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!L21=2,\"1\",1-'B2'!$B$30)","v":0.95},null,{"$f":"IF(F!M21=2,\"1\",1-'B2'!$B$30)","v":0.95}]
[null,3,{"$f":"((B27^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":25},null,null,null,null,null,"DC/DC Converters",{"$f":"IF(F!C22=2,\"1\",1-'B2'!$F$30)","v":0.95},{"$f":"IF(F!E22=2,\"1\",1-'B2'!$F$30)","v":"1"},{"$f":"IF(F!G22=2,\"1\",1-'B2'!$F$30)","v":0.95},null,{"$f":"IF(F!I22=2,\"1\",1-'B2'!$F$30)","v":0.95},null,{"$f":"IF(F!K22=2,\"1\",1-'B2'!$F$30)","v":0.95},null,{"$f":"IF(F!L22=2,\"1\",1-'B2'!$F$30)","v":0.95},null,{"$f":"IF(F!M22=2,\"1\",1-'B2'!$F$30)","v":0.95}]
[null,4,{"$f":"((B28^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":59.25925925925926},null,null,null,null,null,{"$f":"'B2'!M29","v":"Open"},{"$f":"IF(F!C23=2,\"1\",1-'B2'!$M$32)","v":1},{"$f":"IF(F!E23=2,\"1\",1-'B2'!$M$32)","v":"1"},{"$f":"IF(F!G23=2,\"1\",1-'B2'!$M$32)","v":1},null,{"$f":"IF(F!I23=2,\"1\",1-'B2'!$M$32)","v":1},null,{"$f":"IF(F!K23=2,\"1\",1-'B2'!$M$32)","v":1},null,{"$f":"IF(F!L23=2,\"1\",1-'B2'!$M$32)","v":1},null,{"$f":"IF(F!M23=2,\"1\",1-'B2'!$M$32)","v":"1"}]
[null,5,{"$f":"((B29^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":115.74074074074075},null,"LINEST FUNCTION"]
[null,6,{"$f":"((B30^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":200},null,"x3","x2","x","const",null,{"$f":"J23*J24*J25*J26*J28*J27","v":0.80670413749999992},{"$f":"K23*K24*K25*K26*K28*K27","v":0.83165374999999986},0.79007106249999981,null,0.79007106249999981,null,0.79007106249999981,null,0.83165374999999986,null,0.83165374999999986]
[null,7,{"$f":"((B31^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":317.59259259259261},null,{"$f":"LINEST(C25:C44,B25:B44^{1,2,3},TRUE,FALSE)","v":0.92592592592592637},-2.2833341847356838E-14,2.4726002096102178E-13,-2.2737367544323206E-13]
[null,8,{"$f":"((B32^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":474.07407407407408}]
[null,9,{"$f":"((B33^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":675},null,null,null,null,null,null,"Design route (Optional)"]
[null,10,{"$f":"((B34^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":925.92592592592598},null,null,null,null,null,null,"Pulling out",null,null,{"$f":"'B2'!E13","v":1500},"kW",5,"min",{"$f":"(O34/60)*M34","v":125},"kWh"]
[null,11,{"$f":"((B35^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":1232.4074074074074},null,null,null,null,null,null,"Transit without cargo, ECO",null,null,{"$f":"'B2'!E14","v":1500},"kW",{"$f":"'B1'!K18","v":300},"min",{"$f":"(O35/60)*M35","v":7500},"kWh"]
[null,12,{"$f":"((B36^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":1600},null,null,null,null,null,null,"Transit without cargo, FULL",null,null,{"$f":"'B2'!E15","v":2300},"kW",{"$f":"'B1'!K19","v":0},"min",0,"kWh"]
[null,13,{"$f":"((B37^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":2034.2592592592594},null,null,null,null,null,null,"Transit with cargo, ECO",null,null,{"$f":"'B2'!I12","v":2000},"kW",{"$f":"'B1'!K20","v":600},"min",20000,"kWh"]
[null,14,{"$f":"((B38^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":2540.7407407407409},null,null,null,null,null,null,"Transit with cargo, FULL",null,null,{"$f":"'B2'!I13","v":2600},"kW",{"$f":"'B1'!K21","v":0},"min",0,"kWh"]
[null,15,{"$f":"((B39^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":3125},null,null,null,null,null,null,"Approaching",null,null,{"$f":"'B2'!I14","v":2000},"kW",{"$f":"'B1'!K22","v":20},"min",666.66666666666663,"kWh"]
[null,16,{"$f":"((B40^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":3792.5925925925926},null,null,null,null,null,null,"Cargo Operations",null,null,{"$f":"'B2'!I15","v":2450},"kW",{"$f":"'B1'!K23","v":120},"min",4900,"kWh"]
[null,17,{"$f":"((B41^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":4549.0740740740739},null,null,null,null,null,null,"Manoeuvring",null,null,{"$f":"'B2'!M12","v":2300},"kW",{"$f":"'B1'!K24","v":40},"min",1533.3333333333333,"kWh"]
[null,18,{"$f":"((B42^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":5400},null,null,null,null,null,null,"Tankwash",null,null,{"$f":"'B2'!M13","v":1000},"kW",{"$f":"'B1'!K25","v":60},"min",1000,"kWh"]
[null,19,{"$f":"((B43^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":6350.9259259259261},null,null,null,null,null,null,"Waiting on facility",null,null,{"$f":"'B2'!M14","v":1000},"kW",{"$f":"'B1'!K26","v":30},"min",500,"kWh"]
[null,20,{"$f":"((B44^3)*'B2'!$C$27)/('B2'!$C$18^3)","v":7407.4074074074078},null,null,null,null,null,null,"Operational STBY",null,null,{"$f":"'B2'!M15","v":1000},"kW",{"$f":"'B1'!K27","v":0},"min",0,"kWh"]
[null,null,null,null,null,null,null,null,null,"Routes per day",null,null,{"$f":"'B1'!K28","v":0},"n",null,null,{"$f":"SUM(Q34:Q44)","v":36225.000000000007}]
[]
[]
["Results calculations"]
[null,null,null,"Hours per month","kW","For propulsion","For elecricity","For propulsion with sea margin","Max power for powertrain dimension"]
[{"$f":"'B1'!A12:C12","v":"Standby in Harbour"},null,null,{"$f":"'B1'!E12","v":72},{"$f":"'B2'!E12","v":280},{"$f":"'B2'!E35","v":0},{"$f":"E50-F50","v":280},{"$f":"F50+(F50*'B2'!$H$18)","v":0},{"$f":"F50+(F50*'B2'!$H$19)","v":0}]
[{"$f":"'B1'!A13:C13","v":"Pulling out"},null,null,{"$f":"'B1'!E13","v":8},{"$f":"'B2'!E13","v":1500},{"$f":"'B2'!E36","v":1300},{"$f":"E51-F51","v":200},{"$f":"F51+(F51*'B2'!$H$18)","v":1365},{"$f":"F51+(F51*'B2'!$H$19)","v":1820}]
[{"$f":"'B1'!A14:C14","v":"Transit without cargo, ECO"},null,null,{"$f":"'B1'!E14","v":150},{"$f":"'B2'!E14","v":1500},{"$f":"'B2'!E37","v":1100},400,{"$f":"F52+(F52*'B2'!$H$18)","v":1155},{"$f":"F52+(F52*'B2'!$H$19)","v":1540}]
[{"$f":"'B1'!A15:C15","v":"Transit without cargo, FULL"},null,null,{"$f":"'B1'!E15","v":30},{"$f":"'B2'!E15","v":2300},{"$f":"'B2'!E38","v":2000},300,{"$f":"F53+(F53*'B2'!$H$18)","v":2100},{"$f":"F53+(F53*'B2'!$H$19)","v":2800}]
[{"$f":"'B1'!A16:C16","v":"Transit with cargo, ECO"},null,null,{"$f":"'B1'!E16","v":150},{"$f":"'B2'!I12","v":2000},{"$f":"'B2'!I35","v":1700},300,{"$f":"F54+(F54*'B2'!$H$18)","v":1785},{"$f":"F54+(F54*'B2'!$H$19)","v":2380}]
[{"$f":"'B1'!A17:C17","v":"Transit with cargo, FULL"},null,null,{"$f":"'B1'!E17","v":30},{"$f":"'B2'!I13","v":2600},{"$f":"'B2'!I36","v":2500},100,{"$f":"F55+(F55*'B2'!$H$18)","v":2625},{"$f":"F55+(F55*'B2'!$H$19)","v":3500}]
[{"$f":"'B1'!A18:C18","v":"Approaching"},null,null,{"$f":"'B1'!E18","v":8},{"$f":"'B2'!I14","v":2000},{"$f":"'B2'!I37","v":1700},300,{"$f":"F56+(F56*'B2'!$H$18)","v":1785},{"$f":"F56+(F56*'B2'!$H$19)","v":2380}]
[{"$f":"'B1'!A19:C19","v":"Cargo Operations"},null,null,{"$f":"'B1'!E19","v":200},{"$f":"'B2'!I15","v":2450},{"$f":"'B2'!I38","v":0},2450,{"$f":"F57+(F57*'B2'!$H$18)","v":0},{"$f":"F57+(F57*'B2'!$H$19)","v":0}]
[{"$f":"'B1'!A20:C20","v":"Manoeuvring"},null,null,{"$f":"'B1'!E20","v":19},{"$f":"'B2'!M12","v":2300},{"$f":"'B2'!M35","v":1200},1100,{"$f":"F58+(F58*'B2'!$H$18)","v":1260},{"$f":"F58+(F58*'B2'!$H$19)","v":1680}]
[{"$f":"'B1'!A21:C21","v":"Tankwash"},null,null,{"$f":"'B1'!E21","v":47},{"$f":"'B2'!M13","v":1000},{"$f":"'B2'!M36","v":300},700,{"$f":"F59+(F59*'B2'!$H$18)","v":315},{"$f":"F59+(F59*'B2'!$H$19)","v":420}]
[{"$f":"'B1'!A22:C22","v":"Waiting on facility"},null,null,{"$f":"'B1'!E22","v":10},{"$f":"'B2'!M14","v":1000},{"$f":"'B2'!M37","v":400},600,{"$f":"F60+(F60*'B2'!$H$18)","v":420},{"$f":"F60+(F60*'B2'!$H$19)","v":560}]
[{"$f":"'B1'!A23:C23","v":"Operational STBY"},null,null,{"$f":"'B1'!E23","v":20},{"$f":"'B2'!M15","v":1000},{"$f":"'B2'!M38","v":400},600,{"$f":"F61+(F61*'B2'!$H$18)","v":420},{"$f":"F61+(F61*'B2'!$H$19)","v":560}]
[]
["Diesel Variable RPM"]
[null,null,"Const","x","x2","x3","x4","x5","x6",null,null,null,"Diesel oil",11.97,"kWh/kg"]
["Diesel variable rpm",null,{"$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,null,null,"kW",{"$f":"F49","v":"For propulsion"},"For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","% load","Thermal Efficnecy Engine","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Overall efficiency","Carbon Footprint","Hours",{"$f":"N66","v":"Necessary kW"},"kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"'B1'!A12:C12","v":"Standby in Harbour"},null,null,{"$f":"E50","v":280},0,280,0,0,{"$f":"E67/$J$19","v":0},{"$f":"F67/$J$30","v":347.09131512294994},{"$f":"J67+I67","v":347.09131512294994},{"$f":"K67/'B2'!$C$26","v":8.0097995797603821E-2},{"$f":"$C$65+($D$65*L67)+($E$65*(L67^2))+($F$65*(L67^3))+($G$65*(L67^4))+($H$65*(L67^5))+($I$65*(L67^6))","v":0.33695554399673744},{"$f":"K67/M67","v":1030.080440303753},{"$f":"N67/$N$64","v":86.055174628550787},{"$f":"O67/0.855","v":100.64932705093659},{"$f":"O67*'B2'!$E$42","v":272.79490357250597},{"$f":"'B2'!$G$42*K67","v":2724.6668237151571},{"$f":"'B2'!$I$42*K67","v":1735.4565756147497},{"$f":"'B2'!$K$42*K67","v":173.54565756147497},{"$f":"O67*'B2'!$M$42","v":86.055174628550787},null,null,{"$f":"D50","v":72},{"$f":"N67*X67","v":74165.791701870214},{"$f":"O67*X67","v":6195.9725732556562},{"$f":"P67*X67","v":7246.7515476674344},{"$f":"Q67*X67","v":19641.23305722043},{"$f":"R67*X67","v":196176.01130749131},{"$f":"S67*X67","v":124952.87344426198},{"$f":"T67*X67","v":12495.287344426197},{"$f":"U67*X67","v":6195.9725732556562}]
[{"$f":"'B1'!A13:C13","v":"Pulling out"},null,null,{"$f":"E51","v":1500},1300,200,1365,1820,{"$f":"E68/$J$19","v":1368.421052631579},{"$f":"F68/$J$30","v":247.92236794496424},{"$f":"J68+I68","v":1616.3434205765432},{"$f":"K68/'B2'!$C$26","v":0.37300232782535608},{"$f":"$C$65+($D$65*L68)+($E$65*(L68^2))+($F$65*(L68^3))+($G$65*(L68^4))+($H$65*(L68^5))+($I$65*(L68^6))","v":0.35875262844229105},{"$f":"K68/M68","v":4505.4538766579326},{"$f":"N68/$N$64","v":376.39547841753819},440.22862972811487,{"$f":"O68*'B2'!$E$42","v":1193.1736665835961},{"$f":"'B2'!$G$42*K68","v":12688.295851525863},{"$f":"'B2'!$I$42*K68","v":8081.7171028827161},{"$f":"'B2'!$K$42*K68","v":808.17171028827158},{"$f":"O68*'B2'!$M$42","v":376.39547841753819},null,null,{"$f":"D51","v":8},{"$f":"N68*X68","v":36043.631013263461},{"$f":"O68*X68","v":3011.1638273403055},{"$f":"P68*X68","v":3521.8290378249189},{"$f":"Q68*X68","v":9545.3893326687685},{"$f":"R68*X68","v":101506.36681220691},{"$f":"S68*X68","v":64653.736823061729},{"$f":"T68*X68","v":6465.3736823061727},{"$f":"U68*X68","v":3011.1638273403055}]
[{"$f":"'B1'!A14:C14","v":"Transit without cargo, ECO"},null,null,1500,1100,400,1155,1540,1157.8947368421054,495.84473588992847,1653.7394727320338,{"$f":"K69/'B2'!$C$26","v":0.3816321860150847},0.35939355436467346,4601.4722652872042,384.41706476918995,449.61060206922804,{"$f":"O69*'B2'!$E$42","v":1218.6020953183322},{"$f":"'B2'!$G$42*K69","v":12981.854860946465},{"$f":"'B2'!$I$42*K69","v":8268.6973636601688},{"$f":"'B2'!$K$42*K69","v":826.86973636601692},{"$f":"O69*'B2'!$M$42","v":384.41706476918995},null,null,150,690220.83979308058,57662.559715378491,67441.590310384199,182790.31429774984,1947278.2291419697,1240304.6045490254,124030.46045490254,57662.559715378491]
[{"$f":"'B1'!A15:C15","v":"Transit without cargo, FULL"},null,null,2300,2000,300,2100,2800,2105.2631578947371,371.88355191744637,2477.1467098121834,{"$f":"K70/'B2'!$C$26","v":0.57164924072588841},0.36871604393693858,6718.3046426801247,561.26187491062024,656.4466373223629,{"$f":"O70*'B2'!$E$42","v":1779.2001434666661},{"$f":"'B2'!$G$42*K70","v":19445.601672025638},{"$f":"'B2'!$I$42*K70","v":12385.733549060917},{"$f":"'B2'!$K$42*K70","v":1238.5733549060917},{"$f":"O70*'B2'!$M$42","v":561.26187491062024},null,null,30,201549.13928040373,16837.856247318607,19693.399119670888,53376.00430399998,583368.05016076914,371572.00647182751,37157.200647182748,16837.856247318607]
[{"$f":"'B1'!A16:C16","v":"Transit with cargo, ECO"},null,null,2000,1700,300,1785,2380,1789.4736842105265,371.88355191744637,2161.357236127973,{"$f":"K71/'B2'!$C$26","v":0.49877474679876294},0.3662495157229988,5901.3244887473029,493.00956464054326,576.61937384858857,{"$f":"O71*'B2'!$E$42","v":1562.8403199105221},{"$f":"'B2'!$G$42*K71","v":16966.654303604588},{"$f":"'B2'!$I$42*K71","v":10806.786180639865},{"$f":"'B2'!$K$42*K71","v":1080.6786180639865},{"$f":"O71*'B2'!$M$42","v":493.00956464054326},null,null,150,885198.67331209546,73951.434696081487,86492.90607728828,234426.04798657831,2544998.1455406882,1621017.9270959797,162101.79270959797,73951.434696081487]
[{"$f":"'B1'!A17:C17","v":"Transit with cargo, FULL"},null,null,2600,2500,100,2625,3500,2631.5789473684213,123.96118397248212,2755.5401313409034,{"$f":"K72/'B2'!$C$26","v":0.63589387646328532},0.37069192967470221,7433.504510764521,621.01123732368592,726.32893254232272,{"$f":"O72*'B2'!$E$42","v":1968.6056223160842},{"$f":"'B2'!$G$42*K72","v":21630.990031026089},{"$f":"'B2'!$I$42*K72","v":13777.700656704517},{"$f":"'B2'!$K$42*K72","v":1377.7700656704517},{"$f":"O72*'B2'!$M$42","v":621.01123732368592},null,null,30,223005.13532293562,18630.337119710577,21789.867976269681,59058.168669482526,648929.70093078271,413331.01970113552,41333.101970113552,18630.337119710577]
[{"$f":"'B1'!A18:C18","v":"Approaching"},null,null,2000,1700,300,1785,2380,1789.4736842105265,371.88355191744637,2161.357236127973,{"$f":"K73/'B2'!$C$26","v":0.49877474679876294},0.3662495157229988,5901.3244887473029,493.00956464054326,576.61937384858857,{"$f":"O73*'B2'!$E$42","v":1562.8403199105221},{"$f":"'B2'!$G$42*K73","v":16966.654303604588},{"$f":"'B2'!$I$42*K73","v":10806.786180639865},{"$f":"'B2'!$K$42*K73","v":1080.6786180639865},{"$f":"O73*'B2'!$M$42","v":493.00956464054326},null,null,8,47210.595909978423,3944.0765171243461,4612.9549907887085,12502.722559284177,135733.2344288367,86454.28944511892,8645.428944511892,3944.0765171243461]
[{"$f":"'B1'!A19:C19","v":"Cargo Operations"},null,null,2450,0,2450,0,0,0,3037.049007325812,3037.049007325812,{"$f":"K74/'B2'!$C$26","v":0.70085746322903342},0.37338070104209642,8133.9206843028642,679.52553753574466,794.76671056812245,{"$f":"O74*'B2'!$E$42","v":2154.0959539883106},{"$f":"'B2'!$G$42*K74","v":23840.834707507624},{"$f":"'B2'!$I$42*K74","v":15185.24503662906},{"$f":"'B2'!$K$42*K74","v":1518.524503662906},{"$f":"O74*'B2'!$M$42","v":679.52553753574466},null,null,200,1626784.1368605727,135905.10750714893,158953.3421136245,430819.19079766213,4768166.9415015243,3037049.0073258118,303704.90073258121,135905.10750714893]
[{"$f":"'B1'!A20:C20","v":"Manoeuvring"},null,null,2300,1200,1100,1260,1680,1263.1578947368421,1363.5730236973034,2626.7309184341457,{"$f":"K75/'B2'!$C$26","v":0.60616867348480274},0.36973132415003218,7104.4316422815509,593.5197696141646,694.17516913937379,{"$f":"O75*'B2'!$E$42","v":1881.4576696769018},{"$f":"'B2'!$G$42*K75","v":20619.837709708041},{"$f":"'B2'!$I$42*K75","v":13133.654592170729},{"$f":"'B2'!$K$42*K75","v":1313.3654592170728},{"$f":"O75*'B2'!$M$42","v":593.5197696141646},null,null,19,134984.20120334945,11276.875622669128,13189.328213648103,35747.695723861136,391776.91648445278,249539.43725124386,24953.943725124383,11276.875622669128]
[{"$f":"'B1'!A21:C21","v":"Tankwash"},null,null,1000,300,700,315,420,315.78947368421052,867.72828780737484,1183.5177614915854,{"$f":"K76/'B2'!$C$26","v":0.27311948342113507},0.3512508134913836,3369.4377807344717,281.49020724598762,329.22831256840658,{"$f":"O76*'B2'!$E$42","v":892.32395696978074},{"$f":"'B2'!$G$42*K76","v":9290.6144277089443},{"$f":"'B2'!$I$42*K76","v":5917.588807457927},{"$f":"'B2'!$K$42*K76","v":591.75888074579268},{"$f":"O76*'B2'!$M$42","v":281.49020724598762},null,null,47,158363.57569452017,13230.039740561419,15473.730690715109,41939.225977579692,436658.87810232036,278126.67395052256,27812.667395052256,13230.039740561419]
[{"$f":"'B1'!A22:C22","v":"Waiting on facility"},null,null,1000,400,600,420,560,421.0526315789474,743.76710383489274,1164.8197354138401,{"$f":"K77/'B2'!$C$26","v":0.26880455432627076},0.35095559208403948,3318.994658261247,277.2760783843982,324.29950688233708,{"$f":"O77*'B2'!$E$42","v":878.9651684785423},{"$f":"'B2'!$G$42*K77","v":9143.8349229986452},{"$f":"'B2'!$I$42*K77","v":5824.0986770692007},{"$f":"'B2'!$K$42*K77","v":582.40986770692007},{"$f":"O77*'B2'!$M$42","v":277.2760783843982},null,null,10,33189.946582612472,2772.7607838439822,3242.9950688233707,8789.6516847854236,91438.349229986459,58240.986770692005,5824.0986770692007,2772.7607838439822]
[{"$f":"'B1'!A23:C23","v":"Operational STBY"},null,null,1000,400,600,420,560,421.0526315789474,743.76710383489274,1164.8197354138401,{"$f":"K78/'B2'!$C$26","v":0.26880455432627076},0.35095559208403948,3318.994658261247,277.2760783843982,324.29950688233708,{"$f":"O78*'B2'!$E$42","v":878.9651684785423},{"$f":"'B2'!$G$42*K78","v":9143.8349229986452},{"$f":"'B2'!$I$42*K78","v":5824.0986770692007},{"$f":"'B2'!$K$42*K78","v":582.40986770692007},{"$f":"O78*'B2'!$M$42","v":277.2760783843982},null,null,20,66379.893165224945,5545.5215676879643,6485.9901376467415,17579.303369570847,182876.69845997292,116481.97354138401,11648.197354138401,5545.5215676879643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y67:Y78)","v":4177095.5598399071},{"$f":"SUM(Z67:Z78)","v":348963.70591812086},408144.68528435199,1106214.9477604432,12028907.522101004,7661724.5363700641,766172.45363700658,348963.70591812086]
[]
["Diesel Const RPM"]
[null,null,"Const","x","x2","x3","x4","x5","x6",null,null,null,"Diesel oil",11.97,"kWh/kg"]
["Diesel constant rpm",null,{"$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,null,null,{"$f":"D66","v":"kW"},"For propulsion","For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","% load","Thermal Efficnecy Engine","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Overall efficiency","Carbon Footprint","Hours",{"$f":"N84","v":"Necessary kW"},"kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"A67","v":"Standby in Harbour"},null,null,280,0,280,0,0,{"$f":"E85/$K$19","v":0},{"$f":"F85/$K$30","v":336.67857566926148},{"$f":"J85+I85","v":336.67857566926148},{"$f":"K85/'B2'!$C$26","v":7.7695055923675718E-2},{"$f":"$C$83+($D$83*L85)+($E$83*(L85^2))+($F$83*(L85^3))+($G$83*(L85^4))+($H$83*(L85^5))+($I$83*(L85^6))","v":0.23883753533615443},{"$f":"K85/M85","v":1409.6552084888988},{"$f":"N85/$N$64","v":117.76568157801994},{"$f":"O85/0.855","v":137.73763927253793},{"$f":"O85*'B2'!$E$43","v":373.3172106023232},{"$f":"'B2'!$G$43*K85","v":2642.9268190037023},{"$f":"'B2'!$I$43*K85","v":1683.3928783463075},{"$f":"'B2'!$K$43*K85","v":168.33928783463074},{"$f":"O85*'B2'!$M$43","v":117.76568157801994},null,null,{"$f":"X67","v":72},{"$f":"N85*X85","v":101495.17501120071},{"$f":"O85*X85","v":8479.129073617436},{"$f":"P85*X85","v":9917.1100276227316},{"$f":"Q85*X85","v":26878.839163367269},{"$f":"R85*X85","v":190290.73096826658},{"$f":"S85*X85","v":121204.28724093414},{"$f":"T85*X85","v":12120.428724093414},{"$f":"U85*X85","v":8479.129073617436}]
[{"$f":"A68","v":"Pulling out"},null,null,1500,1300,200,1365,1820,{"$f":"E86/$K$19","v":1368.421052631579},{"$f":"F86/$K$30","v":240.48469690661531},{"$f":"J86+I86","v":1608.9057495381942},{"$f":"K86/'B2'!$C$26","v":0.37128594220112171},{"$f":"$C$83+($D$83*L86)+($E$83*(L86^2))+($F$83*(L86^3))+($G$83*(L86^4))+($H$83*(L86^5))+($I$83*(L86^6))","v":0.34204556084425758},{"$f":"K86/M86","v":4703.7761448123911},{"$f":"N86/$N$64","v":392.96375478800257},459.60673074620183,{"$f":"O86*'B2'!$E$43","v":1245.6951026779682},{"$f":"'B2'!$G$43*K86","v":12629.910133874824},{"$f":"'B2'!$I$43*K86","v":8044.5287476909707},{"$f":"'B2'!$K$43*K86","v":804.45287476909709},{"$f":"O86*'B2'!$M$43","v":392.96375478800257},null,null,{"$f":"X68","v":8},{"$f":"N86*X86","v":37630.209158499129},{"$f":"O86*X86","v":3143.7100383040206},{"$f":"P86*X86","v":3676.8538459696147},{"$f":"Q86*X86","v":9965.5608214237454},{"$f":"R86*X86","v":101039.28107099859},{"$f":"S86*X86","v":64356.229981527766},{"$f":"T86*X86","v":6435.6229981527767},{"$f":"U86*X86","v":3143.7100383040206}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1157.8947368421054,480.96939381323062,1638.8641306553361,{"$f":"K87/'B2'!$C$26","v":0.37819941476661595},0.34303788331332319,4777.5018747956592,399.1229636420768,466.8104837919027,{"$f":"O87*'B2'!$E$43","v":1265.2197947453835},{"$f":"'B2'!$G$43*K87","v":12865.083425644389},{"$f":"'B2'!$I$43*K87","v":8194.3206532766799},{"$f":"'B2'!$K$43*K87","v":819.43206532766806},{"$f":"O87*'B2'!$M$43","v":399.1229636420768},null,null,150,716625.28121934889,59868.444546311519,70021.572568785399,189782.96921180753,1929762.5138466584,1229148.0979915019,122914.80979915021,59868.444546311519]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2105.2631578947371,360.72704535992301,2465.9902032546602,{"$f":"K88/'B2'!$C$26","v":0.56907466228953685},0.36255819826224417,6801.6396128242277,568.22386072048687,664.58931078419516,{"$f":"O88*'B2'!$E$43","v":1801.2696384839433},{"$f":"'B2'!$G$43*K88","v":19358.023095549081},{"$f":"'B2'!$I$43*K88","v":12329.9510162733},{"$f":"'B2'!$K$43*K88","v":1232.9951016273301},{"$f":"O88*'B2'!$M$43","v":568.22386072048687},null,null,30,204049.18838472682,17046.715821614605,19937.679323525856,54038.089154518297,580740.69286647241,369898.53048819903,36989.853048819903,17046.715821614605]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,1789.4736842105265,360.72704535992301,2150.2007295704493,{"$f":"K89/'B2'!$C$26","v":0.49620016836241132},0.35656123629926545,6030.3827524475046,503.79137447347568,589.22967774675521,{"$f":"O89*'B2'!$E$43","v":1597.0186570809178},{"$f":"'B2'!$G$43*K89","v":16879.075727128027},{"$f":"'B2'!$I$43*K89","v":10751.003647852247},{"$f":"'B2'!$K$43*K89","v":1075.1003647852247},{"$f":"O89*'B2'!$M$43","v":503.79137447347568},null,null,150,904557.41286712571,75568.706171021346,88384.451662013278,239552.79856213767,2531861.359069204,1612650.547177837,161265.0547177837,75568.706171021346]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,2631.5789473684213,120.24234845330766,2751.8212958217291,{"$f":"K90/'B2'!$C$26","v":0.63503568365116814},0.36665657225878157,7505.1737893832942,626.99864572959848,733.33174939134324,{"$f":"O90*'B2'!$E$43","v":1987.5857069628271},{"$f":"'B2'!$G$43*K90","v":21601.797172200571},{"$f":"'B2'!$I$43*K90","v":13759.106479108646},{"$f":"'B2'!$K$43*K90","v":1375.9106479108646},{"$f":"O90*'B2'!$M$43","v":626.99864572959848},null,null,30,225155.21368149883,18809.959371887955,21999.952481740296,59627.571208884816,648053.91516601713,412773.19437325938,41277.319437325939,18809.959371887955]
["Approaching",null,null,2000,1700,300,1785,2380,1789.4736842105265,360.72704535992301,2150.2007295704493,{"$f":"K91/'B2'!$C$26","v":0.49620016836241132},0.35656123629926545,6030.3827524475046,503.79137447347568,589.22967774675521,{"$f":"O91*'B2'!$E$43","v":1597.0186570809178},{"$f":"'B2'!$G$43*K91","v":16879.075727128027},{"$f":"'B2'!$I$43*K91","v":10751.003647852247},{"$f":"'B2'!$K$43*K91","v":1075.1003647852247},{"$f":"O91*'B2'!$M$43","v":503.79137447347568},null,null,8,48243.062019580037,4030.3309957878055,4713.8374219740417,12776.149256647343,135032.60581702422,86008.029182817976,8600.8029182817972,4030.3309957878055]
["Cargo Operations",null,null,2450,0,2450,0,0,0,2945.9375371060378,2945.9375371060378,{"$f":"K92/'B2'!$C$26","v":0.67983173933216245},0.36868992948935109,7990.2847934747442,667.52588082495777,780.73202435667577,{"$f":"O92*'B2'!$E$43","v":2116.0570422151159},{"$f":"'B2'!$G$43*K92","v":23125.609666282395},{"$f":"'B2'!$I$43*K92","v":14729.687685530189},{"$f":"'B2'!$K$43*K92","v":1472.9687685530189},{"$f":"O92*'B2'!$M$43","v":667.52588082495777},null,null,200,1598056.9586949488,133505.17616499154,156146.40487133517,423211.40844302316,4625121.933256479,2945937.5371060376,294593.75371060381,133505.17616499154]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1263.1578947368421,1322.6658329863842,2585.8237277232265,{"$f":"K93/'B2'!$C$26","v":0.59672855255151369},0.36443262549186095,7095.4781401177734,592.77177444592928,693.30032098939103,{"$f":"O93*'B2'!$E$43","v":1879.0865249935957},{"$f":"'B2'!$G$43*K93","v":20298.716262627328},{"$f":"'B2'!$I$43*K93","v":12929.118638616132},{"$f":"'B2'!$K$43*K93","v":1292.9118638616133},{"$f":"O93*'B2'!$M$43","v":592.77177444592928},null,null,19,134814.0846622377,11262.663714472656,13172.70609879843,35702.643974878316,385675.60898991924,245653.2541337065,24565.32541337065,11262.663714472656]
["Tankwash",null,null,1000,300,700,315,420,315.78947368421052,841.69643917315364,1157.4859128573642,{"$f":"K94/'B2'!$C$26","v":0.26711213373631476},0.32250451556673215,3589.0533527052548,299.83737282416496,350.68698575925725,{"$f":"O94*'B2'!$E$43","v":950.48447185260295},{"$f":"'B2'!$G$43*K94","v":9086.264415930309},{"$f":"'B2'!$I$43*K94","v":5787.429564286821},{"$f":"'B2'!$K$43*K94","v":578.74295642868208},{"$f":"O94*'B2'!$M$43","v":299.83737282416496},null,null,47,168685.50757714699,14092.356522735754,16482.288330685093,44672.770177072336,427054.42754872452,272009.18952148058,27200.918952148058,14092.356522735754]
[{"$f":"A77","v":"Waiting on facility"},null,null,1000,400,600,420,560,421.0526315789474,721.45409071984602,1142.5067222987934,{"$f":"K95/'B2'!$C$26","v":0.2636553974535677},0.32166049449062101,3551.9025241444647,296.73371129026435,347.05697226931505,{"$f":"O95*'B2'!$E$43","v":940.64586479013792},{"$f":"'B2'!$G$43*K95","v":8968.6777700455277},{"$f":"'B2'!$I$43*K95","v":5712.5336114939673},{"$f":"'B2'!$K$43*K95","v":571.25336114939671},{"$f":"O95*'B2'!$M$43","v":296.73371129026435},null,null,10,35519.025241444644,2967.3371129026436,3470.5697226931507,9406.4586479013797,89686.777700455277,57125.336114939673,5712.5336114939673,2967.3371129026436]
["Operational STBY",null,null,1000,400,600,420,560,421.0526315789474,721.45409071984602,1142.5067222987934,{"$f":"K96/'B2'!$C$26","v":0.2636553974535677},0.32166049449062101,3551.9025241444647,296.73371129026435,347.05697226931505,{"$f":"O96*'B2'!$E$43","v":940.64586479013792},{"$f":"'B2'!$G$43*K96","v":8968.6777700455277},{"$f":"'B2'!$I$43*K96","v":5712.5336114939673},{"$f":"'B2'!$K$43*K96","v":571.25336114939671},{"$f":"O96*'B2'!$M$43","v":296.73371129026435},null,null,20,71038.050482889288,5934.6742258052873,6941.1394453863013,18812.917295802759,179373.55540091055,114250.67222987935,11425.067222987935,5934.6742258052873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y85:Y96)","v":4245869.169000648},354709.20375945256,414864.56580052938,1124428.1759174648,11823693.401701132,7531014.9055421213,753101.49055421213,354709.20375945256]
[]
["Diesel Const RPM (Diesel electric)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybridization"]
[null,null,"Const","x","x2","x3","x4","x5","x6",null,null,null,"Diesel oil",11.89,"kWh/kg"]
["Diesel constant rpm",null,{"$f":"F!C30","v":0.16669999999999999},{"$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},{"$f":"F!I30","v":0}]
[null,null,null,{"$f":"D84","v":"kW"},"For propulsion","For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","% load","Thermal Efficnecy Engine","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Overall efficiency","Carbon Footprint","Hours",{"$f":"N102","v":"Necessary kW"},"kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"Charging power",{"$f":"F!C53","v":1400},"kW",null,"Battery cycluses",null,{"$f":"AI104*365*AI105","v":4473.1914893617022},null,"Admirality coefficient"]
[{"$f":"A85","v":"Standby in Harbour"},null,null,280,{"$f":"F50","v":0},280,0,0,{"$f":"(E103/$L$19)+BP108","v":0},{"$f":"F103/$L$30","v":354.39850070448574},{"$f":"IF(I103>BQ108,J103+I103,J103+BQ108)","v":354.39850070448574},{"$f":"K103/'B2'!$C$26","v":8.1784269393342851E-2},{"$f":"$C$101+($D$101*L103)+($E$101*(L103^2))+($F$101*(L103^3))+($G$101*(L103^4))+($H$101*(L103^5))+($I$101*(L103^6))","v":0.24180965141541183},{"$f":"K103/M103","v":1465.6094106667986},{"$f":"N103/$N$64","v":122.44021810081858},{"$f":"O103/0.855","v":143.20493345124981},{"$f":"O103*'B2'!$E$43","v":388.1354913795949},{"$f":"'B2'!$G$43*K103","v":2782.028230530213},{"$f":"'B2'!$I$43*K103","v":1771.9925035224287},{"$f":"'B2'!$K$43*K103","v":177.19925035224287},{"$f":"O103*'B2'!$M$43","v":122.44021810081858},null,null,{"$f":"X85","v":72},{"$f":"N103*X103","v":105523.8775680095},{"$f":"O103*X103","v":8815.695703258938},{"$f":"P103*X103","v":10310.755208489987},{"$f":"Q103*X103","v":27945.755379330833},{"$f":"R103*X103","v":200306.03259817534},{"$f":"S103*X103","v":127583.46025361487},{"$f":"T103*X103","v":12758.346025361487},{"$f":"U103*X103","v":8815.695703258938},null,"Time for charging",{"$f":"F!C54","v":60},"min",null,"DoD",null,{"$f":"IF(AN102<6000,\"80%\",IF(AND(AN102<=9000,AN102>=6000),\"60%\",IF(AND(AN102<=14000,AN102>=9000),\"50%\",IF(AND(AN102<=22000,AN102>=14000),\"40%\",IF(AND(AN102<=41000,AN102>=22000),\"30%\",IF(AND(AN102<=95000,AN102>=41000),\"20%\",IF(AND(AN102<=160000,AN102>=95000),\"15%\",IF(AND(AN102<=360000,AN102>=160000),\"10%\",\"\"))))))))","v":"80%"}]
[{"$f":"A86","v":"Pulling out"},null,null,1500,{"$f":"F51","v":1300},200,1365,1820,{"$f":"E104/$L$19","v":1712.53495392377},{"$f":"F104/$L$30","v":253.14178621748982},{"$f":"J104+I104","v":1965.6767401412599},{"$f":"K104/'B2'!$C$26","v":0.45361770926336759},{"$f":"$C$65+($D$65*L104)+($E$65*(L104^2))+($F$65*(L104^3))+($G$65*(L104^4))+($H$65*(L104^5))+($I$65*(L104^6))","v":0.36408200327096452},{"$f":"K104/M104","v":5398.9945190406015},{"$f":"N104/$N$64","v":451.04381946872189},{"$f":"O104/0.855","v":527.53663095756951},{"$f":"O104*'B2'!$E$43","v":1429.8089077158484},{"$f":"'B2'!$G$43*K104","v":15430.562410108889},{"$f":"'B2'!$I$43*K104","v":9828.3837007062994},{"$f":"'B2'!$K$43*K104","v":982.83837007062994},{"$f":"O104*'B2'!$M$43","v":451.04381946872189},null,null,{"$f":"X86","v":8},{"$f":"N104*X104","v":43191.956152324812},{"$f":"O104*X104","v":3608.3505557497751},{"$f":"P104*X104","v":4220.2930476605561},{"$f":"Q104*X104","v":11438.471261726787},{"$f":"R104*X104","v":123444.49928087111},{"$f":"S104*X104","v":78627.069605650395},{"$f":"T104*X104","v":7862.7069605650395},{"$f":"U104*X104","v":3608.3505557497751},null,"Per day",{"$f":"F!C55","v":1.225531914893617},"tours",null,"Battery size",null,{"$f":"AI107/AN103","v":8833.8457095641916},null,{"$f":"AI107/AN104","v":0.8}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1449.0680379354976,506.28357243497965,1955.3516103704774,{"$f":"K105/'B2'!$C$26","v":0.45123498700857162},0.36395023940218907,5372.5795415941038,448.83705443559762,524.9556192229212,{"$f":"O105*'B2'!$E$43","v":1422.8134625608445},{"$f":"'B2'!$G$43*K105","v":15349.510141408247},{"$f":"'B2'!$I$43*K105","v":9776.7580518523864},{"$f":"'B2'!$K$43*K105","v":977.67580518523869},{"$f":"O105*'B2'!$M$43","v":448.83705443559762},null,null,150,805886.93123911554,67325.558165339637,78743.342883438178,213422.01938412667,2302426.5212112372,1466513.707777858,146651.37077778581,67325.558165339637,null,"Battery lifetime",{"$f":"F!G53","v":10},"years",null,"Battery weight, ton",null,{"$f":"(AN104*13)/1000","v":114.83999422433449},null,null,null,null,null,null,null,null,null,null,null,"charging","C-rate",{"$f":"((AI103/60)*AI107)/AN104","v":0.8},null,null,null,null,null,null,null,"Adding admirality coefficients"]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2634.6691598827229,379.71267932623476,3014.3818392089574,{"$f":"K106/'B2'!$C$26","v":0.6956265782789901},0.37313410382483547,8078.5481903418631,674.89959819063176,789.35625519372138,{"$f":"O106*'B2'!$E$43","v":2139.4317262643026},{"$f":"'B2'!$G$43*K106","v":23662.897437790314},{"$f":"'B2'!$I$43*K106","v":15071.909196044788},{"$f":"'B2'!$K$43*K106","v":1507.1909196044787},{"$f":"O106*'B2'!$M$43","v":674.89959819063176},null,null,30,242356.44571025588,20246.987945718953,23680.687655811642,64182.95178792908,709886.92313370947,452157.27588134364,45215.727588134359,20246.987945718953,null,"Battery % of kWh",{"$f":"F!G54","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",{"$f":"IF(BB105<=0.5,\"0,95%\",IF(AND(BB105<=1,BB105>0.5),\"1,75%\",IF(AND(BB105<=1.5,BB105>1),\"2,55%\",IF(AND(BB105<=2,BB105>1.5),\"3,5%\",IF(AND(BB105<=2.5,BB105>2),\"4,3%\",IF(BB105>=2.5,\"5,25\",\"\"))))))","v":"1,75%"}]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2239.4687859003147,379.71267932623476,2619.1814652265493,{"$f":"K107/'B2'!$C$26","v":0.60442649197535747},0.36967857327092407,7085.02373305538,591.89839039727485,692.2788191780993,{"$f":"O107*'B2'!$E$43","v":1876.3178975593612},{"$f":"'B2'!$G$43*K107","v":20560.574502028412},{"$f":"'B2'!$I$43*K107","v":13095.907326132747},{"$f":"'B2'!$K$43*K107","v":1309.5907326132747},{"$f":"O107*'B2'!$M$43","v":591.89839039727485},null,null,150,1062753.5599583071,88784.758559591224,103841.8228767149,281447.68463390419,3084086.175304262,1964386.098919912,196438.60989199119,88784.758559591224,null,"Total kWh battery",{"$f":"AN135*AI106","v":7067.0765676513538},"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Displacement",{"$f":"'B2'!I9+'B2'!J9","v":8000},null,{"$f":"E102","v":"For propulsion"},"New propulsion","∆","incl losses","Propulsion","Total"]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3293.3364498534038,126.57089310874491,3419.9073429621485,{"$f":"K108/'B2'!$C$26","v":0.78920938683741881},0.37698322239213145,9071.7759831890344,757.87602198738796,886.40470407881639,{"$f":"O108*'B2'!$E$43","v":2402.4669897000199},{"$f":"'B2'!$G$43*K108","v":26846.272642252865},{"$f":"'B2'!$I$43*K108","v":17099.536714810743},{"$f":"'B2'!$K$43*K108","v":1709.9536714810743},{"$f":"O108*'B2'!$M$43","v":757.87602198738796},null,null,30,272153.27949567104,22736.28065962164,26592.14112236449,72074.009691000596,805388.17926758598,512986.10144432232,51298.610144432227,22736.28065962164,null,null,null,null,null,{"$f":"D102","v":"kW"},{"$f":"E102","v":"For propulsion"},"For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Hours per day","Total power",null,"Battery calculations",null,null,"kW for batteries","hours","Consumed","C-rate","losses","consumed","with charging losses",null,null,null,"Battery",null,{"$f":"Data!AN105","v":114.83999422433449},null,{"$f":"E85","v":0},{"$f":"IFERROR(BM108*((($BK$107+$BK$108)/$BK$107)^(2/3)),0)","v":0},{"$f":"IF(BN108>0,BN108-BM108,\"0\")","v":"0"},{"$f":"IFERROR(BO108/$L$19,0)","v":0},{"$f":"IFERROR(BN108/$L$19,0)","v":0},{"$f":"BQ108+AP123","v":1670.8252291200708}]
["Approaching",null,null,2000,1700,300,1785,2380,2239.4687859003147,379.71267932623476,2619.1814652265493,{"$f":"K109/'B2'!$C$26","v":0.60442649197535747},0.36967857327092407,7085.02373305538,591.89839039727485,692.2788191780993,{"$f":"O109*'B2'!$E$43","v":1876.3178975593612},{"$f":"'B2'!$G$43*K109","v":20560.574502028412},{"$f":"'B2'!$I$43*K109","v":13095.907326132747},{"$f":"'B2'!$K$43*K109","v":1309.5907326132747},{"$f":"O109*'B2'!$M$43","v":591.89839039727485},null,null,8,56680.18986444304,4735.1871231781988,5538.2305534247944,15010.54318047489,164484.5960162273,104767.25860906197,10476.725860906197,4735.1871231781988,null,null,{"$f":"A103","v":"Standby in Harbour"},null,null,{"$f":"D103","v":280},{"$f":"E103","v":0},{"$f":"F103","v":280},0,0,{"$f":"AM109/$R$19","v":0},{"$f":"AN109/$R$30","v":336.67857566926148},{"$f":"D50/31","v":2.3225806451612905},{"$f":"AQ109+AR109","v":336.67857566926148},null,null,null,null,{"$f":"AL109","v":280},{"$f":"X103","v":72},{"$f":"AY109*AZ109","v":20160},{"$f":"AY109/$AN$104","v":3.1696274669688961E-2},{"$f":"IF(BB109<=0.5,\"0,95%\",IF(AND(BB109<=1,BB109>0.5),\"1,75%\",IF(AND(BB109<=1.5,BB109>1),\"2,55%\",IF(AND(BB109<=2,BB109>1.5),\"3,5%\",IF(AND(BB109<=2.5,BB109>2),\"4,3%\",IF(BB109>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"BA109+(BA109*BC109)","v":20351.52},{"$f":"BD109+(BD109*$BB$106)","v":20707.671600000001},null,null,null,null,null,null,null,{"$f":"E86","v":1300},1312.4114226109348,{"$f":"IF(BN109>0,BN109-BM109,\"\")","v":12.411422610934778},{"$f":"IFERROR(BO109/$L$19,0)","v":16.349996191650483},{"$f":"IFERROR(BN109/$L$19,0)","v":1728.8849501154205},{"$f":"BQ109+J86","v":1969.3696470220357}]
["Cargo Operations",null,null,2450,0,2450,0,0,0,3100.9868811642505,3100.9868811642505,{"$f":"K110/'B2'!$C$26","v":0.71561235719174998},0.37409236462487439,8289.361597299112,692.51141163735269,809.95486741210846,{"$f":"O110*'B2'!$E$43","v":2195.2611748904078},{"$f":"'B2'!$G$43*K110","v":24342.747017139365},{"$f":"'B2'!$I$43*K110","v":15504.934405821252},{"$f":"'B2'!$K$43*K110","v":1550.4934405821252},{"$f":"O110*'B2'!$M$43","v":692.51141163735269},null,null,200,1657872.3194598225,138502.28232747054,161990.97348242169,439052.23497808154,4868549.4034278728,3100986.8811642504,310098.68811642507,138502.28232747054,null,null,{"$f":"A104","v":"Pulling out"},null,null,{"$f":"D104","v":1500},1300,200,1365,1820,{"$f":"AM110/$R$19","v":1645.421610413684},{"$f":"AN110/$R$30","v":240.48469690661531},{"$f":"D51/31","v":0.25806451612903225},{"$f":"AQ110+AR110","v":1885.9063073202992},null,null,null,null,{"$f":"AM123-AP123","v":294.85151102118903},{"$f":"X104","v":8},{"$f":"AY110*AZ110","v":2358.8120881695122},{"$f":"AY110/$AN$104","v":3.3377480286072965E-2},{"$f":"IF(BB110<=0.5,\"0,95%\",IF(AND(BB110<=1,BB110>0.5),\"1,75%\",IF(AND(BB110<=1.5,BB110>1),\"2,55%\",IF(AND(BB110<=2,BB110>1.5),\"3,5%\",IF(AND(BB110<=2.5,BB110>2),\"4,3%\",IF(BB110>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"BA110+(BA110*BC110)","v":2381.2208030071224},{"$f":"BD110+(BD110*$BB$106)","v":2422.892167059747},null,null,null,null,null,null,null,1100,1110.5019729784833,10.501972978483309,13.83461216216584,{"$f":"IFERROR(BN110/$L$19,0)","v":1462.9026500976636},1943.8720439108943]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1580.8014959296338,1392.2798241961941,2973.0813201258279,{"$f":"K111/'B2'!$C$26","v":0.68609568925980635},0.37269587148661554,7977.2316990439185,666.43539674552369,779.45660438072946,{"$f":"O111*'B2'!$E$43","v":2112.6002076833101},{"$f":"'B2'!$G$43*K111","v":23338.688362987748},{"$f":"'B2'!$I$43*K111","v":14865.40660062914},{"$f":"'B2'!$K$43*K111","v":1486.540660062914},{"$f":"O111*'B2'!$M$43","v":666.43539674552369},null,null,19,151567.40228183445,12662.272538164951,14809.675483233859,40139.403945982893,443435.07889676723,282442.72541195364,28244.272541195365,12662.272538164951,null,null,"Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1392.2798241961941,480.96939381323062,4.838709677419355,1873.2492180094248,null,null,null,null,{"$f":"AM124-AP124","v":293.30274155557163},150,43995.411233335748,3.3202158063279259E-2,"0,95%",{"$f":"BA111+(BA111*BC111)","v":44413.367640052435},45190.601573753353,null,null,null,null,null,null,null,2000,2019.0944963245151,19.094496324515148,25.153840294847033,2659.8230001775701,3020.5500455374931]
["Tankwash",null,null,1000,300,700,315,420,395.20037398240845,885.99625176121447,1281.1966257436229,{"$f":"K112/'B2'!$C$26","v":0.29566075978698986},0.35285838131397801,3630.9088676672168,303.3340741576622,354.77669492124232,{"$f":"O112*'B2'!$E$43","v":961.56901507978921},{"$f":"'B2'!$G$43*K112","v":10057.393512087439},{"$f":"'B2'!$I$43*K112","v":6405.983128718115},{"$f":"'B2'!$K$43*K112","v":640.59831287181146},{"$f":"O112*'B2'!$M$43","v":303.3340741576622},null,null,47,170652.71678035919,14256.701485410123,16674.50466129839,45193.743708750095,472697.49506810965,301081.20704975142,30108.120704975139,14256.701485410123,null,null,"Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2531.4178621748983,360.72704535992301,0.967741935483871,2892.1449075348214,null,null,null,null,452.15727588134359,30,13564.718276440308,5.1184647179404984E-2,"0,95%",13693.583100066491,13933.220804317654,null,null,null,null,null,null,null,1700,1716.2303218758379,16.230321875837944,21.380764250620068,2260.8495501509346,2621.5765955108577]
[{"$f":"A95","v":"Waiting on facility"},null,null,1000,400,600,420,560,526.93383197654464,759.42535865246953,1286.3591906290142,{"$f":"K113/'B2'!$C$26","v":0.29685212091438784},0.35294604270904639,3644.6341224157982,304.48071198126968,356.11779179095868,{"$f":"O113*'B2'!$E$43","v":965.20385698062489},{"$f":"'B2'!$G$43*K113","v":10097.91964643776},{"$f":"'B2'!$I$43*K113","v":6431.7959531450706},{"$f":"'B2'!$K$43*K113","v":643.17959531450708},{"$f":"O113*'B2'!$M$43","v":304.48071198126968},null,null,10,36446.341224157979,3044.8071198126968,3561.1779179095865,9652.0385698062491,100979.1964643776,64317.959531450702,6431.7959531450706,3044.8071198126968,null,null,"Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,4.838709677419355,2512.4322282085868,null,null,null,null,392.87721978398258,150,58931.582967597387,4.4474086677631683E-2,"0,95%",59491.433005789564,60532.533083390881,null,"Sum",{"$f":"IFERROR(SUM(BE109:BE120),0)","v":281307.00731910981},null,null,null,null,2500,2523.8681204056438,23.868120405643822,31.442300368558644,3324.7787502219626,3445.0210986752704]
["Operational STBY",null,null,1000,400,600,420,560,526.93383197654464,759.42535865246953,1286.3591906290142,{"$f":"K114/'B2'!$C$26","v":0.29685212091438784},0.35294604270904639,3644.6341224157982,304.48071198126968,356.11779179095868,{"$f":"O114*'B2'!$E$43","v":965.20385698062489},{"$f":"'B2'!$G$43*K114","v":10097.91964643776},{"$f":"'B2'!$I$43*K114","v":6431.7959531450706},{"$f":"'B2'!$K$43*K114","v":643.17959531450708},{"$f":"O114*'B2'!$M$43","v":304.48071198126968},null,null,20,72892.682448315958,6089.6142396253936,7122.3558358191731,19304.077139612498,201958.3929287552,128635.9190629014,12863.591906290141,6089.6142396253936,null,null,"Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3164.2723277186228,120.24234845330766,0.967741935483871,3284.5146761719307,null,null,null,null,512.98610144432223,30,15389.583043329667,5.8070529903972011E-2,"0,95%",15535.784082241298,15807.660303680521,null,null,null,null,null,null,null,1700,1716.2303218758379,16.230321875837944,21.380764250620068,2260.8495501509346,2621.5765955108577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y103:Y114)","v":4677977.702182618},390808.49642294203,457085.96072858729,1238862.9336607261,13477642.493597951,8584485.6647120714,858448.56647120696,390808.49642294203,null,null,"Approaching",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,0.25806451612903225,2512.4322282085868,null,null,null,null,392.87721978398258,8,3143.0177582718607,4.4474086677631683E-2,"0,95%",3172.8764269754433,3228.4017644475134,null,null,null,null,null,null,null,0,0,{"$f":"IF(BN115>0,BN115-BM115,\"0\")","v":"0"},0,0,2945.9375371060378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Operations",null,null,2450,0,2450,0,0,0,2945.9375371060378,6.4516129032258061,2945.9375371060378,null,null,null,null,{"$f":"AM129-AP129","v":465.14803217463759},200,93029.606434927526,5.2655213535259399E-2,"0,95%",93913.387696059333,95556.871980740369,null,null,null,null,null,null,null,1200,1211.456697794709,11.456697794709044,15.092304176908161,1595.8938001065419,2918.5596330929261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A111","v":"Manoeuvring"},null,null,2300,1200,1100,1260,1680,1518.8507173049391,1322.6658329863842,0.61290322580645162,2841.5165502913233,null,null,null,null,445.96219801887446,19,8473.2817623586143,5.048335828823023E-2,"0,95%",8553.7779391010208,8703.4690530352891,null,null,null,null,null,null,null,300,302.86417444867726,2.8641744486772609,3.7730760442270403,398.97345002663548,1240.6698891997892]
["LNG Const RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tankwash",null,null,1000,300,700,315,420,379.71267932623476,841.69643917315364,1.5161290322580645,1221.4091184993883,null,null,null,null,192.17949386154351,47,9032.4362114925443,2.1754907226133168E-2,"0,95%",9118.2443555017235,9277.8136317230037,null,null,null,null,null,null,null,400,403.81889926490305,3.8188992649030524,5.0307680589694366,531.96460003551408,1253.4186907553601]
[null,null,"Const","x","x2","x3","x4","x5","x6",null,null,null,"LNG",13.69,"kWh/kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waiting on facility",null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,0.32258064516129031,1227.7376631548257,null,null,null,null,{"$f":"AM132-AP132","v":192.95387859435209},10,1929.5387859435209,2.1842568337530004E-2,"0,95%",1947.8694044099843,1981.957118987159,null,null,null,null,null,null,null,400,403.81889926490305,3.8188992649030524,5.0307680589694366,531.96460003551408,1253.4186907553601]
["LNG",null,0.31009999999999999,0.38829999999999998,-0.20399999999999999,0,0,0,{"$f":"F!I31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational STBY",null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,0.64516129032258063,1227.7376631548257,null,null,null,null,192.95387859435209,20,3859.0775718870418,2.1842568337530004E-2,"0,95%",3895.7388088199687,3963.914237974318]
[null,null,null,{"$f":"D102","v":"kW"},{"$f":"E102","v":"For propulsion"},{"$f":"F102","v":"For elecricity"},{"$f":"G102","v":"For propulsion with sea margin"},{"$f":"H102","v":"Max power for powertrain dimension"},"For propulsion, incl losses","For Electricity, incl losses","Total Power","% load","Thermal Efficnecy Engine","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Overall efficiency","Carbon Footprint","Hours",{"$f":"N121","v":"Necessary kW"},"kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adding Admiralty"]
[{"$f":"A50","v":"Standby in Harbour"},null,null,{"$f":"E50","v":280},{"$f":"F50","v":0},{"$f":"G50","v":280},{"$f":"H50","v":0},{"$f":"I50","v":0},{"$f":"E122/$N$19","v":0},{"$f":"F122/$N$30","v":354.39850070448574},{"$f":"J122+I122","v":354.39850070448574},{"$f":"K122/'B2'!$C$26","v":8.1784269393342851E-2},{"$f":"$C$120+($D$120*L122)+($E$120*(L122^2))+($F$120*(L122^3))+($G$120*(L122^4))+($H$120*(L122^5))+($I$120*(L122^6))","v":0.34049234379451365},{"$f":"K122/M122","v":1040.8413204097312},{"$f":"N122/$N$119","v":76.029314858271093},{"$f":"O122/0.855","v":88.923175272831685},{"$f":"O122*'B2'!$E$44","v":209.53679174939512},{"$f":"'B2'!$G$44*K122","v":531.59775105672861},{"$f":"'B2'!$I$44*K122","v":17.719925035224289},{"$f":"'B2'!$K$44*K122","v":1.7719925035224287},{"$f":"O122*'B2'!$M$44","v":0.76029314858271091},null,null,{"$f":"X103","v":72},{"$f":"N122*X122","v":74940.575069500643},{"$f":"O122*X122","v":5474.1106697955183},{"$f":"P122*X122","v":6402.4686196438815},{"$f":"Q122*X122","v":15086.649005956449},{"$f":"R122*X122","v":38275.038076084456},{"$f":"S122*X122","v":1275.8346025361489},{"$f":"T122*X122","v":127.58346025361486},{"$f":"U122*X122","v":54.741106697955189},null,null,null,null,null,"min","kW","kWh","Thermal Efficiency, before hybrid","Left for engine","%","Engine efficiency","kW consumed ","kg fuel","CO2, kg","Nox, g","CO, g","PM, g","SO, g",{"$f":"V84","v":"Overall efficiency"},{"$f":"W84","v":"Carbon Footprint"},{"$f":"X84","v":"Hours"},{"$f":"Y84","v":"Necessary kW"},{"$f":"Z84","v":"kg"},"CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,null,null,"kW","Thermal Efficiency, before hybrid","Left for engine","%","Engine efficiency","kW consumed ","kg fuel","CO2, kg","Nox, g","CO, g","PM, g","SO, g",{"$f":"AZ122","v":"Overall efficiency"},{"$f":"BA122","v":"Carbon Footprint"},"Hours","Necessary kW","kg","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[{"$f":"A51","v":"Pulling out"},null,null,{"$f":"E51","v":1500},1300,200,1365,1820,{"$f":"E123/$N$19","v":1645.421610413684},{"$f":"F123/$N$30","v":253.14178621748982},{"$f":"J123+I123","v":1898.5633966311739},{"$f":"K123/'B2'!$C$26","v":0.43813001460719392},{"$f":"$C$120+($D$120*L123)+($E$120*(L123^2))+($F$120*(L123^3))+($G$120*(L123^4))+($H$120*(L123^5))+($I$120*(L123^6))","v":0.44106647109323455},{"$f":"K123/M123","v":4304.4836120173986},{"$f":"N123/$N$119","v":314.42539167402475},{"$f":"O123/0.855","v":367.74899610997051},{"$f":"O123*'B2'!$E$44","v":866.55637945361218},{"$f":"'B2'!$G$44*K123","v":2847.8450949467606},{"$f":"'B2'!$I$44*K123","v":94.928169831558705},{"$f":"'B2'!$K$44*K123","v":9.4928169831558691},{"$f":"O123*'B2'!$M$44","v":3.1442539167402477},null,null,{"$f":"X104","v":8},{"$f":"N123*X123","v":34435.868896139189},{"$f":"O123*X123","v":2515.403133392198},{"$f":"P123*X123","v":2941.991968879764},{"$f":"Q123*X123","v":6932.4510356288974},{"$f":"R123*X123","v":22782.760759574085},{"$f":"S123*X123","v":759.42535865246964},{"$f":"T123*X123","v":75.942535865246953},{"$f":"U123*X123","v":25.154031333921981},null,null,{"$f":"'B1'!H17","v":"Pulling out"},null,null,{"$f":"'B1'!K17","v":5},{"$f":"K104","v":1965.6767401412599},{"$f":"AM123*((1/60)*AL123)","v":163.80639501177166},{"$f":"M103","v":0.24180965141541183},{"$f":"AM123*(1-$AI$106)","v":1670.8252291200708},{"$f":"AP123/'B2'!$C$26","v":0.38557505287386246},{"$f":"$C$101+($D$101*AQ123)+($E$101*(AQ123^2))+($F$101*(AQ123^3))+($G$101*(AQ123^4))+($H$101*(AQ123^5))+($I$101*(AQ123^6))","v":0.34406593779276196},{"$f":"AP123/AR123","v":4856.119265506728},{"$f":"AS123/$N$82","v":405.69083254024457},{"$f":"AT123*3.17","v":1286.0399391525752},{"$f":"AP123*7.85","v":13115.978048592555},{"$f":"AP123*5","v":8354.126145600354},{"$f":"AP123*0.5","v":835.41261456003542},{"$f":"(AT123*1000)*0.001","v":405.69083254024457},null,null,{"$f":"X123","v":8},{"$f":"AS123*BB123","v":38848.954124053824},{"$f":"AT123*BB123","v":3245.5266603219566},{"$f":"AU123*BB123","v":10288.319513220602},{"$f":"AV123*BB123","v":104927.82438874044},{"$f":"AW123*BB123","v":66833.009164802832},{"$f":"AX123*BB123","v":6683.3009164802834},{"$f":"AY123*BB123","v":3245.5266603219566},null,null,null,{"$f":"K104+BO108","v":1965.6767401412599},{"$f":"AO123","v":0.24180965141541183},{"$f":"BM123*(1-$AI$106)","v":1670.8252291200708},{"$f":"BO123/'B2'!$C$26","v":0.38557505287386246},{"$f":"$C$101+($D$101*BP123)+($E$101*(BP123^2))+($F$101*(BP123^3))+($G$101*(BP123^4))+($H$101*(BP123^5))+($I$101*(BP123^6))","v":0.34406593779276196},{"$f":"BO123/BQ123","v":4856.119265506728},{"$f":"BR123/$N$82","v":405.69083254024457},{"$f":"BS123*'B2'!$E$43","v":1286.0399391525752},{"$f":"BO123*'B2'!$G$43","v":13115.978048592555},{"$f":"BO123*'B2'!$I$43","v":8354.126145600354},{"$f":"BO123*'B2'!$K$43","v":835.41261456003542},{"$f":"BS123*'B2'!$M$43","v":405.69083254024457},null,null,{"$f":"BB123","v":8},{"$f":"BR123*CA123","v":38848.954124053824},{"$f":"BS123*CA123","v":3245.5266603219566},{"$f":"BT123*CA123","v":10288.319513220602},{"$f":"BU123*CA123","v":104927.82438874044},{"$f":"BV123*CA123","v":66833.009164802832},{"$f":"BW123*CA123","v":6683.3009164802834},{"$f":"BX123*CA123","v":3245.5266603219566}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1392.2798241961941,506.28357243497965,1898.5633966311739,{"$f":"K124/'B2'!$C$26","v":0.43813001460719392},0.44106647109323455,4304.4836120173986,314.42539167402475,367.74899610997051,{"$f":"O124*'B2'!$E$44","v":866.55637945361218},{"$f":"'B2'!$G$44*K124","v":2847.8450949467606},{"$f":"'B2'!$I$44*K124","v":94.928169831558705},{"$f":"'B2'!$K$44*K124","v":9.4928169831558691},{"$f":"O124*'B2'!$M$44","v":3.1442539167402477},null,null,150,645672.54180260981,47163.808751103716,55162.349416495577,129983.45691804183,427176.76424201409,14239.225474733807,1423.9225474733803,471.63808751103716,null,null,{"$f":"'B1'!H18","v":"Transit without cargo, ECO"},null,null,{"$f":"'B1'!K18","v":300},{"$f":"K105","v":1955.3516103704774},{"$f":"AM124*((1/60)*AL124)","v":9776.7580518523864},{"$f":"M104","v":0.36408200327096452},{"$f":"AM124*(1-$AI$106)","v":1662.0488688149057},{"$f":"AP124/'B2'!$C$26","v":0.38354973895728589},{"$f":"$C$101+($D$101*AQ124)+($E$101*(AQ124^2))+($F$101*(AQ124^3))+($G$101*(AQ124^4))+($H$101*(AQ124^5))+($I$101*(AQ124^6))","v":0.343786693746643},{"$f":"AP124/AR124","v":4834.5351901250988},{"$f":"AS124/$N$82","v":403.88765163952371},{"$f":"AT124*3.17","v":1280.3238556972901},{"$f":"AP124*7.85","v":13047.083620197009},{"$f":"AP124*5","v":8310.2443440745283},{"$f":"AP124*0.5","v":831.02443440745287},{"$f":"(AT124*1000)*0.001","v":403.88765163952371},null,null,{"$f":"X124","v":150},{"$f":"AS124*BB124","v":725180.27851876477},{"$f":"AT124*BB124","v":60583.14774592856},{"$f":"AU124*BB124","v":192048.57835459351},{"$f":"AV124*BB124","v":1957062.5430295514},{"$f":"AW124*BB124","v":1246536.6516111793},{"$f":"AX124*BB124","v":124653.66516111793},{"$f":"AY124*BB124","v":60583.14774592856},null,null,null,{"$f":"K105+BO109","v":1967.7630329814122},{"$f":"AO124","v":0.36408200327096452},{"$f":"BM124*(1-$AI$106)","v":1672.5985780342003},{"$f":"BO124/'B2'!$C$26","v":0.38598428723866157},{"$f":"$C$101+($D$101*BP124)+($E$101*(BP124^2))+($F$101*(BP124^3))+($G$101*(BP124^4))+($H$101*(BP124^5))+($I$101*(BP124^6))","v":0.34412208610547623},{"$f":"BO124/BQ124","v":4860.4801771471739},{"$f":"BR124/$N$82","v":406.05515264387418},{"$f":"BS124*'B2'!$E$43","v":1287.1948338810812},{"$f":"BO124*'B2'!$G$43","v":13129.898837568471},{"$f":"BO124*'B2'!$I$43","v":8362.9928901710009},{"$f":"BO124*'B2'!$K$43","v":836.29928901710014},{"$f":"BS124*'B2'!$M$43","v":406.05515264387418},null,null,{"$f":"BB124","v":150},{"$f":"BR124*CA124","v":729072.02657207614},{"$f":"BS124*CA124","v":60908.272896581126},{"$f":"BT124*CA124","v":193079.22508216219},{"$f":"BU124*CA124","v":1969484.8256352707},{"$f":"BV124*CA124","v":1254448.9335256501},{"$f":"BW124*CA124","v":125444.89335256502},{"$f":"BX124*CA124","v":60908.272896581126}]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2531.4178621748983,379.71267932623476,2911.1305415011329,{"$f":"K125/'B2'!$C$26","v":0.67179935573103056},0.4788915574607911,6078.8930106362959,444.03893430506179,519.34378281293777,{"$f":"O125*'B2'!$E$44","v":1223.7713029447502},{"$f":"'B2'!$G$44*K125","v":4366.695812251699},{"$f":"'B2'!$I$44*K125","v":145.55652707505666},{"$f":"'B2'!$K$44*K125","v":14.555652707505665},{"$f":"O125*'B2'!$M$44","v":4.4403893430506178},null,null,30,182366.79031908888,13321.168029151853,15580.313484388133,36713.139088342505,131000.87436755098,4366.6958122516999,436.66958122516996,133.21168029151855,null,null,{"$f":"'B1'!H19","v":"Transit without cargo, FULL"},null,null,{"$f":"'B1'!K19","v":0},3014.3818392089574,0,0.36395023940218907,2562.2245633276139,{"$f":"AP125/'B2'!$C$26","v":0.59128259153714158},0.36408108211788592,7037.5108435268558,587.92905960959524,1863.7351189624169,20113.462822121768,12811.12281663807,1281.1122816638069,587.92905960959524,null,null,30,211125.32530580566,17637.871788287855,55912.053568872507,603403.88466365309,384333.68449914211,38433.368449914211,17637.871788287855,null,null,null,3024.8838121874405,0.36395023940218907,2571.1512403593242,{"$f":"BO125/'B2'!$C$26","v":0.59334259392907474},0.36421507930731423,7059.4310516997039,589.76032177942386,{"$f":"BS125*'B2'!$E$43","v":1869.5402200407736},{"$f":"BO125*'B2'!$G$43","v":20183.537236820695},{"$f":"BO125*'B2'!$I$43","v":12855.756201796621},{"$f":"BO125*'B2'!$K$43","v":1285.5756201796621},{"$f":"BS125*'B2'!$M$43","v":589.76032177942386},null,null,30,211782.93155099111,17692.809653382716,56086.20660122321,605506.11710462091,385672.68605389865,38567.268605389865,17692.809653382716]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2151.7051828486638,379.71267932623476,2531.4178621748983,{"$f":"K126/'B2'!$C$26","v":0.58417335280959182},0.46731777764487337,5416.9089713051471,395.68363559570105,462.78787788970885,{"$f":"O126*'B2'!$E$44","v":1090.504099701752},{"$f":"'B2'!$G$44*K126","v":3797.1267932623477},{"$f":"'B2'!$I$44*K126","v":126.57089310874493},{"$f":"'B2'!$K$44*K126","v":12.657089310874492},{"$f":"O126*'B2'!$M$44","v":3.9568363559570106},null,null,150,812536.34569577209,59352.545339355158,69418.181683456321,163575.6149552628,569569.01898935216,18985.63396631174,1898.5633966311736,593.52545339355163,null,null,{"$f":"'B1'!H20","v":"Transit with cargo, ECO"},null,null,{"$f":"'B1'!K20","v":600},2619.1814652265493,26191.814652265493,0.37313410382483547,2226.3042454425668,{"$f":"AP126/'B2'!$C$26","v":0.51376251817905383},0.3581482665187139,6216.1525087996997,519.31098653297408,1646.2158273095279,17476.488326724149,11131.521227212834,1113.1521227212834,519.31098653297408,null,null,150,932422.87631995499,77896.647979946109,246932.37409642918,2621473.2490086225,1669728.1840819251,166972.81840819251,77896.647979946109,null,null,null,2638.2759615510645,0.37313410382483547,2242.5345673184047,{"$f":"BO126/'B2'!$C$26","v":0.51750797707347795},0.35847483101375177,6255.7657422603734,522.62036276193589,{"$f":"BS126*'B2'!$E$43","v":1656.7065499553366},{"$f":"BO126*'B2'!$G$43","v":17603.896353449476},{"$f":"BO126*'B2'!$I$43","v":11212.672836592024},{"$f":"BO126*'B2'!$K$43","v":1121.2672836592023},{"$f":"BS126*'B2'!$M$43","v":522.62036276193589},null,null,150,938364.86133905605,78393.054414290382,248505.98249330049,2640584.4530174215,1681900.9254888038,168190.09254888035,78393.054414290382]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3164.2723277186228,126.57089310874491,3290.8432208273675,{"$f":"K127/'B2'!$C$26","v":0.7594253586524693},0.4873325841904097,6752.7666476362174,493.26272079154256,576.91546291408486,{"$f":"O127*'B2'!$E$44","v":1359.4320585014912},{"$f":"'B2'!$G$44*K127","v":4936.2648312410511},{"$f":"'B2'!$I$44*K127","v":164.54216104136839},{"$f":"'B2'!$K$44*K127","v":16.454216104136837},{"$f":"O127*'B2'!$M$44","v":4.9326272079154254},null,null,30,202582.99942908651,14797.881623746276,17307.463887422546,40782.961755044736,148087.94493723154,4936.264831241052,493.62648312410511,147.97881623746275,null,null,{"$f":"'B1'!H21","v":"Transit with cargo, FULL"},null,null,{"$f":"'B1'!K21","v":0},3419.9073429621485,0,0.36967857327092407,2906.9212415178263,{"$f":"AP127/'B2'!$C$26","v":0.670827978811806},0.36833112722412165,7892.1411378545445,659.326745017088,2090.0657817041688,22819.331745914937,14534.606207589131,1453.4606207589131,659.326745017088,null,null,30,236764.23413563633,19779.80235051264,62701.973451125064,684579.95237744809,436038.18622767396,43603.818622767394,19779.80235051264,null,null,null,3436.1376648379864,0.36967857327092407,2920.7170151122882,{"$f":"BO127/'B2'!$C$26","v":0.6740116188720664},0.36846087381009696,7926.8036926428513,662.22253071368846,{"$f":"BS127*'B2'!$E$43","v":2099.2454223623922},{"$f":"BO127*'B2'!$G$43","v":22927.628568631462},{"$f":"BO127*'B2'!$I$43","v":14603.585075561441},{"$f":"BO127*'B2'!$K$43","v":1460.3585075561441},{"$f":"BS127*'B2'!$M$43","v":662.22253071368846},null,null,30,237804.11077928555,19866.675921410653,62977.362670871764,687828.85705894383,438107.55226684321,43810.755226684327,19866.675921410653]
["Approaching",null,null,2000,1700,300,1785,2380,2151.7051828486638,379.71267932623476,2531.4178621748983,{"$f":"K128/'B2'!$C$26","v":0.58417335280959182},0.46731777764487337,5416.9089713051471,395.68363559570105,462.78787788970885,{"$f":"O128*'B2'!$E$44","v":1090.504099701752},{"$f":"'B2'!$G$44*K128","v":3797.1267932623477},{"$f":"'B2'!$I$44*K128","v":126.57089310874493},{"$f":"'B2'!$K$44*K128","v":12.657089310874492},{"$f":"O128*'B2'!$M$44","v":3.9568363559570106},null,null,8,43335.271770441177,3165.4690847656084,3702.3030231176708,8724.0327976140161,30377.014346098782,1012.5671448699594,101.25671448699593,31.654690847656084,null,null,{"$f":"'B1'!H22","v":"Approaching"},null,null,{"$f":"'B1'!K22","v":20},2619.1814652265493,873.06048840884978,0.37698322239213145,2226.3042454425668,{"$f":"AP128/'B2'!$C$26","v":0.51376251817905383},0.3581482665187139,6216.1525087996997,519.31098653297408,1646.2158273095279,17476.488326724149,11131.521227212834,1113.1521227212834,519.31098653297408,null,null,8,49729.220070397598,4154.4878922637927,13169.726618476223,139811.90661379319,89052.16981770267,8905.216981770267,4154.4878922637927,null,null,null,2643.0495856321932,0.37698322239213145,2246.592147787364,{"$f":"BO128/'B2'!$C$26","v":0.51844434179708387},0.35855582756384302,6265.6690397462435,523.44770591029601,{"$f":"BS128*'B2'!$E$43","v":1659.3292277356384},{"$f":"BO128*'B2'!$G$43","v":17635.748360130805},{"$f":"BO128*'B2'!$I$43","v":11232.960738936819},{"$f":"BO128*'B2'!$K$43","v":1123.296073893682},{"$f":"BS128*'B2'!$M$43","v":523.44770591029601},null,null,8,50125.352317969948,4187.5816472823681,13274.633821885107,141085.98688104644,89863.685911494555,8986.3685911494558,4187.5816472823681]
["Cargo Operations",null,null,2450,0,2450,0,0,0,3100.9868811642505,3100.9868811642505,{"$f":"K129/'B2'!$C$26","v":0.71561235719174998},0.48350366496138786,6413.5747169814986,468.48610058301671,547.93695974621835,{"$f":"O129*'B2'!$E$44","v":1291.147693206794},{"$f":"'B2'!$G$44*K129","v":4651.4803217463759},{"$f":"'B2'!$I$44*K129","v":155.04934405821254},{"$f":"'B2'!$K$44*K129","v":15.504934405821253},{"$f":"O129*'B2'!$M$44","v":4.6848610058301672},null,null,200,1282714.9433962996,93697.220116603348,109587.39194924367,258229.53864135878,930296.0643492752,31009.868811642507,3100.9868811642505,936.97220116603341,null,null,{"$f":"'B1'!H23","v":"Cargo Operations"},null,null,{"$f":"'B1'!K23","v":120},3100.9868811642505,6201.9737623285009,0.36967857327092407,2635.8388489896129,{"$f":"AP129/'B2'!$C$26","v":0.60827050361298751},0.36514882002259369,7218.5331143245094,603.05205633454545,1911.675018580509,20691.334964568461,13179.194244948065,1317.9194244948064,603.05205633454545,null,null,200,1443706.6228649018,120610.4112669091,382335.00371610181,4138266.9929136923,2635838.8489896129,263583.88489896129,120610.4112669091,null,null,null,3117.2172030400884,0.36967857327092407,2649.6346225840753,{"$f":"BO129/'B2'!$C$26","v":0.61145414367324802},0.36533942534109809,7252.5285769808488,605.89211169430644,{"$f":"BS129*'B2'!$E$43","v":1920.6779940709514},{"$f":"BO129*'B2'!$G$43","v":20799.63178728499},{"$f":"BO129*'B2'!$I$43","v":13248.173112920376},{"$f":"BO129*'B2'!$K$43","v":1324.8173112920376},{"$f":"BS129*'B2'!$M$43","v":605.89211169430644},null,null,200,1450505.7153961698,121178.42233886129,384135.59881419031,4159926.357456998,2649634.6225840752,264963.4622584075,121178.42233886129]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1518.8507173049391,1392.2798241961941,2911.1305415011329,{"$f":"K130/'B2'!$C$26","v":0.67179935573103056},0.4788915574607911,6078.8930106362959,444.03893430506179,519.34378281293777,{"$f":"O130*'B2'!$E$44","v":1223.7713029447502},{"$f":"'B2'!$G$44*K130","v":4366.695812251699},{"$f":"'B2'!$I$44*K130","v":145.55652707505666},{"$f":"'B2'!$K$44*K130","v":14.555652707505665},{"$f":"O130*'B2'!$M$44","v":4.4403893430506178},null,null,19,115498.96720208963,8436.7397517961745,9867.5318734458178,23251.654755950254,82967.220432782284,2765.5740144260767,276.55740144260761,84.367397517961734,null,null,{"$f":"'B1'!H24","v":"Manoeuvring"},null,null,{"$f":"'B1'!K24","v":40},2973.0813201258279,1982.0542134172185,0.37409236462487439,2527.1191221069535,{"$f":"AP130/'B2'!$C$26","v":0.58318133587083532},0.36354211117361357,6951.379343506369,580.73344557279609,1840.9250224657635,19837.885108539584,12635.595610534767,1263.5595610534767,580.73344557279609,null,null,19,132076.207526621,11033.935465883125,34977.575426849507,376919.81706225208,240076.31660016056,24007.631660016057,11033.935465883125,null,null,null,2973.0813201258279,0.37409236462487439,2527.1191221069535,{"$f":"BO130/'B2'!$C$26","v":0.58318133587083532},0.36354211117361357,6951.379343506369,580.73344557279609,{"$f":"BS130*'B2'!$E$43","v":1840.9250224657635},{"$f":"BO130*'B2'!$G$43","v":19837.885108539584},{"$f":"BO130*'B2'!$I$43","v":12635.595610534767},{"$f":"BO130*'B2'!$K$43","v":1263.5595610534767},{"$f":"BS130*'B2'!$M$43","v":580.73344557279609},null,null,19,132076.207526621,11033.935465883125,34977.575426849507,376919.81706225208,240076.31660016056,24007.631660016057,11033.935465883125]
["Tankwash",null,null,1000,300,700,315,420,379.71267932623476,885.99625176121447,1265.7089310874492,{"$f":"K131/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O131*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K131","v":1898.5633966311739},{"$f":"'B2'!$I$44*K131","v":63.285446554372463},{"$f":"'B2'!$K$44*K131","v":6.3285446554372458},{"$f":"O131*'B2'!$M$44","v":2.276582677296898},null,null,47,146482.1592053143,10699.938583295419,12514.548050637919,29489.030735562177,89232.479641665166,2974.4159880555057,297.44159880555054,106.9993858329542,null,null,{"$f":"'B1'!H25","v":"Tankwash"},null,null,{"$f":"'B1'!K25","v":60},1281.1966257436229,1281.1966257436229,0.37269587148661554,1089.0171318820794,{"$f":"AP131/'B2'!$C$26","v":0.25131164581894139},0.3185114108212162,3419.0835708971072,285.6377252211451,905.47158895102996,8548.7844852743237,5445.0856594103971,544.50856594103971,285.6377252211451,null,null,47,160696.92783216404,13424.97308539382,42557.164680698406,401792.87080789322,255919.02599228866,25591.902599228866,13424.97308539382,null,null,null,1292.653323538332,0.37269587148661554,1098.7553250075821,{"$f":"BO131/'B2'!$C$26","v":0.25355892115559581},0.31910095835017621,3443.2843156861531,287.65950841154159,{"$f":"BS131*'B2'!$E$43","v":911.88064166458685},{"$f":"BO131*'B2'!$G$43","v":8625.2293013095186},{"$f":"BO131*'B2'!$I$43","v":5493.77662503791},{"$f":"BO131*'B2'!$K$43","v":549.37766250379104},{"$f":"BS131*'B2'!$M$43","v":287.65950841154159},null,null,47,161834.36283724921,13519.996895342454,42858.390158235583,405385.77716154739,258207.50137678176,25820.75013767818,13519.996895342454]
["Waiting on facility",null,null,1000,400,600,420,560,506.28357243497965,759.42535865246953,1265.7089310874492,{"$f":"K132/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O132*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K132","v":1898.5633966311739},{"$f":"'B2'!$I$44*K132","v":63.285446554372463},{"$f":"'B2'!$K$44*K132","v":6.3285446554372458},{"$f":"O132*'B2'!$M$44","v":2.276582677296898},null,null,10,31166.416852194528,2276.5826772968976,2662.669798008068,6274.2618586302506,18985.63396631174,632.85446554372459,63.285446554372456,22.765826772968978,null,null,{"$f":"'B1'!H26","v":"Waiting on facility"},null,null,{"$f":"'B1'!K26","v":30},1286.3591906290142,643.17959531450708,0.35285838131397801,1093.4053120346621,{"$f":"AP132/'B2'!$C$26","v":0.25232430277722967},0.31877798850428246,3429.9899976311358,286.54887198255102,908.35992418468675,8583.2316994720968,5467.0265601733099,546.70265601733104,286.54887198255102,null,null,10,34299.899976311361,2865.4887198255101,9083.5992418468668,85832.316994720968,54670.265601733103,5467.0265601733099,2865.4887198255101,null,null,null,1289.2233650776914,0.35285838131397801,1095.8398603160376,{"$f":"BO132/'B2'!$C$26","v":0.25288612161139329},0.31892523409316814,3436.0399967470375,287.05430215096385,{"$f":"BS132*'B2'!$E$43","v":909.96213781855533},{"$f":"BO132*'B2'!$G$43","v":8602.3429034808942},{"$f":"BO132*'B2'!$I$43","v":5479.1993015801881},{"$f":"BO132*'B2'!$K$43","v":547.91993015801881},{"$f":"BS132*'B2'!$M$43","v":287.05430215096385},null,null,10,34360.399967470374,2870.5430215096385,9099.6213781855531,86023.429034808942,54791.993015801883,5479.1993015801881,2870.5430215096385]
["Operational STBY",null,null,1000,400,600,420,560,506.28357243497965,759.42535865246953,1265.7089310874492,{"$f":"K133/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O133*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K133","v":1898.5633966311739},{"$f":"'B2'!$I$44*K133","v":63.285446554372463},{"$f":"'B2'!$K$44*K133","v":6.3285446554372458},{"$f":"O133*'B2'!$M$44","v":2.276582677296898},null,null,20,62332.833704389057,4553.1653545937952,5325.3395960161361,12548.523717260501,37971.267932623479,1265.7089310874492,126.57089310874491,45.531653545937957,null,null,{"$f":"'B1'!H27","v":"Operational STBY"},null,null,{"$f":"'B1'!K27","v":0},1286.3591906290142,0,0.35294604270904639,1093.4053120346621,{"$f":"AP133/'B2'!$C$26","v":0.25232430277722967},0.31877798850428246,3429.9899976311358,286.54887198255102,908.35992418468675,8583.2316994720968,5467.0265601733099,546.70265601733104,286.54887198255102,null,null,20,68599.799952622721,5730.9774396510202,18167.198483693734,171664.63398944194,109340.53120346621,10934.05312034662,5730.9774396510202,null,null,null,1290.1780898939173,0.35294604270904639,1096.6513764098297,{"$f":"BO133/'B2'!$C$26","v":0.25307339455611449},0.31897421316234609,3438.0565298288693,287.2227677384185,{"$f":"BS133*'B2'!$E$43","v":910.49617373078661},{"$f":"BO133*'B2'!$G$43","v":8608.7133048171636},{"$f":"BO133*'B2'!$I$43","v":5483.2568820491488},{"$f":"BO133*'B2'!$K$43","v":548.32568820491485},{"$f":"BS133*'B2'!$M$43","v":287.2227677384185},null,null,20,68761.130596577394,5744.4553547683699,18209.923474615731,172174.26609634329,109665.13764098298,10966.513764098298,5744.4553547683699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y122:Y133)","v":3634065.7133429251},265454.03311489598,310472.55335075554,731591.31526465307,2526722.0820405642,84224.069401352142,8422.4069401352135,2654.5403311489595,null,null,null,null,null,{"$f":"(SUM(AL123:AL133))/60","v":19.583333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC123:BC133)","v":4033450.3466272331},336963.27039492351,1068173.5671519074,11285735.991849808,7188366.8737896876,718836.68737896869,336963.27039492351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB123:CB133)","v":4053536.0530075203},{"$f":"SUM(CC123:CC133)","v":338641.2742696341},1073492.8394347399,11349847.710897993,7229202.3636292946,722920.23636292957,338641.2742696341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B1'!H28","v":0},null,null,{"$f":"'B1'!K28","v":0},null,{"$f":"SUM(AN123:AN133)","v":47113.84378434236},"kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA123:CA133)","v":672}]
["LNG Const RPM - hybrid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybridization"]
[null,null,"Const","x","x2","x3","x4","x5","x6",null,null,null,"LNG",13.69,"kWh/kg"]
["LNG hybrid",null,{"$f":"C120","v":0.31009999999999999},{"$f":"D120","v":0.38829999999999998},-0.20399999999999999,0,0,0,0]
[null,null,null,{"$f":"D66","v":"kW"},{"$f":"E66","v":"For propulsion"},"For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","% load","Thermal Efficnecy Engine","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g","Overall efficiency","Carbon Footprint","Hours","Necessary kW","kg","liters","CO2, kg","Nox, g","CO, g","PM, g","SO, g",null,"Charging power",{"$f":"F!C53","v":1400},"kW",null,"Battery cycluses",null,{"$f":"AI142*365*AI143","v":4473.1914893617022},null,"Admirality coefficient"]
[{"$f":"A50","v":"Standby in Harbour"},null,null,{"$f":"E50","v":280},{"$f":"F50","v":0},{"$f":"G50","v":280},{"$f":"H50","v":0},{"$f":"I50","v":0},{"$f":"E141/$P$19","v":0},{"$f":"F141/$P$30","v":354.39850070448574},{"$f":"J141+I141","v":354.39850070448574},{"$f":"K141/'B2'!$C$26","v":8.1784269393342851E-2},{"$f":"$C$139+($D$139*L141)+($E$139*(L141^2))+($F$139*(L141^3))+($G$139*(L141^4))+($H$139*(L141^5))+($I$139*(L141^6))","v":0.34049234379451365},{"$f":"K141/M141","v":1040.8413204097312},{"$f":"N141/$N$138","v":76.029314858271093},{"$f":"O141/0.855","v":88.923175272831685},{"$f":"O141*'B2'!$E$44","v":209.53679174939512},{"$f":"'B2'!$G$44*K141","v":531.59775105672861},{"$f":"'B2'!$I$44*K141","v":17.719925035224289},{"$f":"'B2'!$K$44*K141","v":1.7719925035224287},{"$f":"O141*'B2'!$M$44","v":0.76029314858271091},null,null,{"$f":"X122","v":72},{"$f":"N141*X141","v":74940.575069500643},{"$f":"O141*X141","v":5474.1106697955183},{"$f":"P141*X141","v":6402.4686196438815},{"$f":"Q141*X141","v":15086.649005956449},{"$f":"R141*X141","v":38275.038076084456},{"$f":"S141*X141","v":1275.8346025361489},{"$f":"T141*X141","v":127.58346025361486},{"$f":"U141*X141","v":54.741106697955189},null,"Time for charging",{"$f":"F!C54","v":60},"min",null,"DoD",null,{"$f":"IF(AN140<6000,\"80%\",IF(AND(AN140<=9000,AN140>=6000),\"60%\",IF(AND(AN140<=14000,AN140>=9000),\"50%\",IF(AND(AN140<=22000,AN140>=14000),\"40%\",IF(AND(AN140<=41000,AN140>=22000),\"30%\",IF(AND(AN140<=95000,AN140>=41000),\"20%\",IF(AND(AN140<=160000,AN140>=95000),\"15%\",IF(AND(AN140<=360000,AN140>=160000),\"10%\",\"\"))))))))","v":"80%"}]
[{"$f":"A51","v":"Pulling out"},null,null,{"$f":"E51","v":1500},1300,200,1365,1820,{"$f":"E142/$P$19","v":1645.421610413684},{"$f":"F142/$P$30","v":253.14178621748982},{"$f":"J142+I142","v":1898.5633966311739},{"$f":"K142/'B2'!$C$26","v":0.43813001460719392},{"$f":"$C$139+($D$139*L142)+($E$139*(L142^2))+($F$139*(L142^3))+($G$139*(L142^4))+($H$139*(L142^5))+($I$139*(L142^6))","v":0.44106647109323455},{"$f":"K142/M142","v":4304.4836120173986},{"$f":"N142/$N$138","v":314.42539167402475},{"$f":"O142/0.855","v":367.74899610997051},{"$f":"O142*'B2'!$E$44","v":866.55637945361218},{"$f":"'B2'!$G$44*K142","v":2847.8450949467606},{"$f":"'B2'!$I$44*K142","v":94.928169831558705},{"$f":"'B2'!$K$44*K142","v":9.4928169831558691},{"$f":"O142*'B2'!$M$44","v":3.1442539167402477},null,null,{"$f":"X123","v":8},{"$f":"N142*X142","v":34435.868896139189},{"$f":"O142*X142","v":2515.403133392198},{"$f":"P142*X142","v":2941.991968879764},{"$f":"Q142*X142","v":6932.4510356288974},{"$f":"R142*X142","v":22782.760759574085},{"$f":"S142*X142","v":759.42535865246964},{"$f":"T142*X142","v":75.942535865246953},{"$f":"U142*X142","v":25.154031333921981},null,"Per day",{"$f":"F!C55","v":1.225531914893617},"tours",null,"Battery size",null,{"$f":"AI145/AN141","v":8596.932380370532},null,{"$f":"AI145/AN142","v":0.80000000000000016}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1392.2798241961941,506.28357243497965,1898.5633966311739,{"$f":"K143/'B2'!$C$26","v":0.43813001460719392},0.44106647109323455,4304.4836120173986,314.42539167402475,367.74899610997051,{"$f":"O143*'B2'!$E$44","v":866.55637945361218},{"$f":"'B2'!$G$44*K143","v":2847.8450949467606},{"$f":"'B2'!$I$44*K143","v":94.928169831558705},{"$f":"'B2'!$K$44*K143","v":9.4928169831558691},{"$f":"O143*'B2'!$M$44","v":3.1442539167402477},null,null,150,645672.54180260981,47163.808751103716,55162.349416495577,129983.45691804183,427176.76424201409,14239.225474733807,1423.9225474733803,471.63808751103716,null,"Battery lifetime",{"$f":"F!G53","v":10},"years",null,"Battery weight, ton",null,{"$f":"(AN142*13)/1000","v":111.7601209448169},null,null,null,null,null,null,null,null,null,null,null,"charging","C-rate",{"$f":"((AI141/60)*AI145)/AN142","v":0.80000000000000016},null,null,null,null,null,null,null,"Adding admirality coefficients"]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2531.4178621748983,379.71267932623476,2911.1305415011329,{"$f":"K144/'B2'!$C$26","v":0.67179935573103056},0.4788915574607911,6078.8930106362959,444.03893430506179,519.34378281293777,{"$f":"O144*'B2'!$E$44","v":1223.7713029447502},{"$f":"'B2'!$G$44*K144","v":4366.695812251699},{"$f":"'B2'!$I$44*K144","v":145.55652707505666},{"$f":"'B2'!$K$44*K144","v":14.555652707505665},{"$f":"O144*'B2'!$M$44","v":4.4403893430506178},null,null,30,182366.79031908888,13321.168029151853,15580.313484388133,36713.139088342505,131000.87436755098,4366.6958122516999,436.66958122516996,133.21168029151855,null,"Battery % of kWh",{"$f":"F!G54","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",{"$f":"IF(BB143<=0.5,\"0,95%\",IF(AND(BB143<=1,BB143>0.5),\"1,75%\",IF(AND(BB143<=1.5,BB143>1),\"2,55%\",IF(AND(BB143<=2,BB143>1.5),\"3,5%\",IF(AND(BB143<=2.5,BB143>2),\"4,3%\",IF(BB143>=2.5,\"5,25\",\"\"))))))","v":"1,75%"}]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2151.7051828486638,379.71267932623476,2531.4178621748983,{"$f":"K145/'B2'!$C$26","v":0.58417335280959182},0.46731777764487337,5416.9089713051471,395.68363559570105,462.78787788970885,{"$f":"O145*'B2'!$E$44","v":1090.504099701752},{"$f":"'B2'!$G$44*K145","v":3797.1267932623477},{"$f":"'B2'!$I$44*K145","v":126.57089310874493},{"$f":"'B2'!$K$44*K145","v":12.657089310874492},{"$f":"O145*'B2'!$M$44","v":3.9568363559570106},null,null,150,812536.34569577209,59352.545339355158,69418.181683456321,163575.6149552628,569569.01898935216,18985.63396631174,1898.5633966311736,593.52545339355163,null,"Total kWh battery",{"$f":"AN173*AI144","v":6877.5459042964267},"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Displacement",{"$f":"'B2'!I9+'B2'!J9","v":8000},null,{"$f":"E140","v":"For propulsion"},"New propulsion","∆","incl losses","Propulsion","Total"]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3164.2723277186228,126.57089310874491,3290.8432208273675,{"$f":"K146/'B2'!$C$26","v":0.7594253586524693},0.4873325841904097,6752.7666476362174,493.26272079154256,576.91546291408486,{"$f":"O146*'B2'!$E$44","v":1359.4320585014912},{"$f":"'B2'!$G$44*K146","v":4936.2648312410511},{"$f":"'B2'!$I$44*K146","v":164.54216104136839},{"$f":"'B2'!$K$44*K146","v":16.454216104136837},{"$f":"O146*'B2'!$M$44","v":4.9326272079154254},null,null,30,202582.99942908651,14797.881623746276,17307.463887422546,40782.961755044736,148087.94493723154,4936.264831241052,493.62648312410511,147.97881623746275,null,null,null,null,null,{"$f":"D140","v":"kW"},{"$f":"E140","v":"For propulsion"},{"$f":"F140","v":"For elecricity"},{"$f":"G140","v":"For propulsion with sea margin"},{"$f":"H140","v":"Max power for powertrain dimension"},{"$f":"I140","v":"For propulsion, incl losses"},{"$f":"J140","v":"For Electricity, incl losses"},"Hours per day","Total power",null,"Battery calculations",null,null,"kW for batteries","hours","Consumed","C-rate","losses","consumed","with charging losses",null,null,null,"Battery",null,{"$f":"Data!AN143","v":111.7601209448169},null,{"$f":"E141","v":0},{"$f":"IFERROR(BM146*((($BK$145+$BK$146)/$BK$145)^(2/3)),0)","v":0},{"$f":"IF(BN146>0,BN146-BM146,\"0\")","v":"0"},{"$f":"IFERROR(BO146/$L$19,0)","v":0},{"$f":"IFERROR(BN146/$L$19,0)","v":0},{"$f":"BQ146+J123","v":253.14178621748982}]
["Approaching",null,null,2000,1700,300,1785,2380,2151.7051828486638,379.71267932623476,2531.4178621748983,{"$f":"K147/'B2'!$C$26","v":0.58417335280959182},0.46731777764487337,5416.9089713051471,395.68363559570105,462.78787788970885,{"$f":"O147*'B2'!$E$44","v":1090.504099701752},{"$f":"'B2'!$G$44*K147","v":3797.1267932623477},{"$f":"'B2'!$I$44*K147","v":126.57089310874493},{"$f":"'B2'!$K$44*K147","v":12.657089310874492},{"$f":"O147*'B2'!$M$44","v":3.9568363559570106},null,null,8,43335.271770441177,3165.4690847656084,3702.3030231176708,8724.0327976140161,30377.014346098782,1012.5671448699594,101.25671448699593,31.654690847656084,null,null,{"$f":"A141","v":"Standby in Harbour"},null,null,{"$f":"D141","v":280},{"$f":"E141","v":0},{"$f":"F141","v":280},{"$f":"G141","v":0},{"$f":"H141","v":0},{"$f":"AM147/$R$19","v":0},{"$f":"AN147/$R$30","v":336.67857566926148},{"$f":"D50/31","v":2.3225806451612905},{"$f":"AQ147+AR147","v":336.67857566926148},null,null,null,null,{"$f":"AL147","v":280},{"$f":"X141","v":72},{"$f":"AY147*AZ147","v":20160},{"$f":"AY147/$AN$104","v":3.1696274669688961E-2},{"$f":"IF(BB147<=0.5,\"0,95%\",IF(AND(BB147<=1,BB147>0.5),\"1,75%\",IF(AND(BB147<=1.5,BB147>1),\"2,55%\",IF(AND(BB147<=2,BB147>1.5),\"3,5%\",IF(AND(BB147<=2.5,BB147>2),\"4,3%\",IF(BB147>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"BA147+(BA147*BC147)","v":20351.52},{"$f":"BD147+(BD147*$BB$144)","v":20707.671600000001},null,null,null,null,null,null,null,{"$f":"E142","v":1300},{"$f":"IFERROR(BM147*((($BK$145+$BK$146)/$BK$145)^(2/3)),0)","v":1312.0793300822836},{"$f":"IF(BN147>0,BN147-BM147,\"\")","v":12.079330082283604},{"$f":"IFERROR(BO147/$L$19,0)","v":15.912519219918124},{"$f":"IFERROR(BN147/$L$19,0)","v":1728.4474731436881},{"$f":"BQ147+J124","v":2234.7310455786678}]
["Cargo Operations",null,null,2450,0,2450,0,0,0,3100.9868811642505,3100.9868811642505,{"$f":"K148/'B2'!$C$26","v":0.71561235719174998},0.48350366496138786,6413.5747169814986,468.48610058301671,547.93695974621835,{"$f":"O148*'B2'!$E$44","v":1291.147693206794},{"$f":"'B2'!$G$44*K148","v":4651.4803217463759},{"$f":"'B2'!$I$44*K148","v":155.04934405821254},{"$f":"'B2'!$K$44*K148","v":15.504934405821253},{"$f":"O148*'B2'!$M$44","v":4.6848610058301672},null,null,200,1282714.9433962996,93697.220116603348,109587.39194924367,258229.53864135878,930296.0643492752,31009.868811642507,3100.9868811642505,936.97220116603341,null,null,{"$f":"A142","v":"Pulling out"},null,null,{"$f":"D142","v":1500},1300,200,1365,1820,{"$f":"AM148/$R$19","v":1645.421610413684},{"$f":"AN148/$R$30","v":240.48469690661531},{"$f":"D51/31","v":0.25806451612903225},{"$f":"AQ148+AR148","v":1885.9063073202992},null,null,null,null,{"$f":"AM161-AP161","v":284.78450949467606},{"$f":"X142","v":8},{"$f":"AY148*AZ148","v":2278.2760759574085},{"$f":"AY148/$AN$104","v":3.2237885837913913E-2},{"$f":"IF(BB148<=0.5,\"0,95%\",IF(AND(BB148<=1,BB148>0.5),\"1,75%\",IF(AND(BB148<=1.5,BB148>1),\"2,55%\",IF(AND(BB148<=2,BB148>1.5),\"3,5%\",IF(AND(BB148<=2.5,BB148>2),\"4,3%\",IF(BB148>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"BA148+(BA148*BC148)","v":2299.9196986790039},{"$f":"BD148+(BD148*$BB$144)","v":2340.1682934058863},null,null,null,null,null,null,null,1100,1110.2209716080861,10.220971608086074,13.464439339930651,{"$f":"IFERROR(BN148/$L$19,0)","v":1462.5324772754284},1842.2451566016632]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1518.8507173049391,1392.2798241961941,2911.1305415011329,{"$f":"K149/'B2'!$C$26","v":0.67179935573103056},0.4788915574607911,6078.8930106362959,444.03893430506179,519.34378281293777,{"$f":"O149*'B2'!$E$44","v":1223.7713029447502},{"$f":"'B2'!$G$44*K149","v":4366.695812251699},{"$f":"'B2'!$I$44*K149","v":145.55652707505666},{"$f":"'B2'!$K$44*K149","v":14.555652707505665},{"$f":"O149*'B2'!$M$44","v":4.4403893430506178},null,null,19,115498.96720208963,8436.7397517961745,9867.5318734458178,23251.654755950254,82967.220432782284,2765.5740144260767,276.55740144260761,84.367397517961734,null,null,"Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1392.2798241961941,480.96939381323062,4.838709677419355,1873.2492180094248,null,null,null,null,284.78450949467606,150,42717.676424201411,3.2237885837913913E-2,"0,95%",{"$f":"BA149+(BA149*BC149)","v":43123.494350231325},43878.155501360372,null,null,null,null,null,null,null,2000,2018.5835847419748,18.583584741974846,24.48079879987413,2659.1499586825971,3038.8626380088317]
["Tankwash",null,null,1000,300,700,315,420,379.71267932623476,885.99625176121447,1265.7089310874492,{"$f":"K150/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O150*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K150","v":1898.5633966311739},{"$f":"'B2'!$I$44*K150","v":63.285446554372463},{"$f":"'B2'!$K$44*K150","v":6.3285446554372458},{"$f":"O150*'B2'!$M$44","v":2.276582677296898},null,null,47,146482.1592053143,10699.938583295419,12514.548050637919,29489.030735562177,89232.479641665166,2974.4159880555057,297.44159880555054,106.9993858329542,null,null,"Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2531.4178621748983,360.72704535992301,0.967741935483871,2892.1449075348214,null,null,null,null,436.66958122517008,30,13100.087436755102,4.9431424951468017E-2,"0,95%",{"$f":"BA150+(BA150*BC150)","v":13224.538267404276},13455.96768708385,null,null,null,null,null,null,null,1700,1715.7960470306787,15.796047030678665,20.80867897989307,2260.2774648802078,2386.8483579889526]
["Waiting on facility",null,null,1000,400,600,420,560,506.28357243497965,759.42535865246953,1265.7089310874492,{"$f":"K151/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O151*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K151","v":1898.5633966311739},{"$f":"'B2'!$I$44*K151","v":63.285446554372463},{"$f":"'B2'!$K$44*K151","v":6.3285446554372458},{"$f":"O151*'B2'!$M$44","v":2.276582677296898},null,null,10,31166.416852194528,2276.5826772968976,2662.669798008068,6274.2618586302506,18985.63396631174,632.85446554372459,63.285446554372456,22.765826772968978,null,null,"Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,4.838709677419355,2512.4322282085868,null,null,null,null,379.71267932623459,150,56956.90189893519,4.2983847783885205E-2,"0,95%",57497.992466975076,58504.207335147141,null,"Sum",{"$f":"IFERROR(SUM(BE147:BE158),0)","v":276312.5534472579},null,null,null,null,2500,2523.2294809274686,23.229480927468558,30.60099849984266,3323.9374483532465,3703.6501276794811]
["Operational STBY",null,null,1000,400,600,420,560,506.28357243497965,759.42535865246953,1265.7089310874492,{"$f":"K152/'B2'!$C$26","v":0.29208667640479591},0.4061130726352094,3116.6416852194529,227.65826772968978,266.26697980080678,{"$f":"O152*'B2'!$E$44","v":627.42618586302501},{"$f":"'B2'!$G$44*K152","v":1898.5633966311739},{"$f":"'B2'!$I$44*K152","v":63.285446554372463},{"$f":"'B2'!$K$44*K152","v":6.3285446554372458},{"$f":"O152*'B2'!$M$44","v":2.276582677296898},null,null,20,62332.833704389057,4553.1653545937952,5325.3395960161361,12548.523717260501,37971.267932623479,1265.7089310874492,126.57089310874491,45.531653545937957,null,null,"Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3164.2723277186228,120.24234845330766,0.967741935483871,3284.5146761719307,null,null,null,null,493.62648312410511,30,14808.794493723153,5.587900211905078E-2,"0,95%",14949.478041413524,15211.09390713826,null,null,null,null,null,null,null,1700,1715.7960470306787,15.796047030678665,20.80867897989307,2260.2774648802078,5361.2643460444579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y141:Y152)","v":3634065.7133429251},265454.03311489598,310472.55335075554,731591.31526465307,2526722.0820405642,84224.069401352142,8422.4069401352135,2654.5403311489595,null,null,"Approaching",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,0.25806451612903225,2512.4322282085868,null,null,null,null,379.71267932623459,8,3037.7014346098767,4.2983847783885205E-2,"0,95%",3066.5595982386708,3120.2243912078475,null,null,null,null,null,null,null,0,0,{"$f":"IF(BN153>0,BN153-BM153,\"0\")","v":"0"},0,0,1392.2798241961941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Operations",null,null,2450,0,2450,0,0,0,2945.9375371060378,6.4516129032258061,2945.9375371060378,null,null,null,null,465.14803217463759,200,93029.606434927526,5.2655213535259399E-2,"0,95%",93913.387696059333,95556.871980740369,null,null,null,null,null,null,null,1200,1211.150150845185,11.150150845184953,14.688479279924538,1595.4899752095585,2481.4862269707728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A149","v":"Manoeuvring"},null,null,2300,1200,1100,1260,1680,1518.8507173049391,1322.6658329863842,0.61290322580645162,2841.5165502913233,null,null,null,null,436.66958122517008,19,8296.7220432782306,4.9431424951468017E-2,"0,95%",8375.540902689374,8522.1128684864379,null,null,null,null,null,null,null,300,302.78753771129624,2.7875377112962383,3.6721198199811345,398.87249380238961,1158.2978524548591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A150","v":"Tankwash"},null,null,1000,300,700,315,420,379.71267932623476,841.69643917315364,1.5161290322580645,1221.4091184993883,null,null,null,null,189.8563396631173,47,8923.2479641665122,2.1491923891942603E-2,"0,95%",9008.0188198260948,9165.6591491730524,null,null,null,null,null,null,null,400,403.71671694839495,3.7167169483949465,4.8961597599747959,531.82999173651945,1291.255350388989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A151","v":"Waiting on facility"},null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,0.32258064516129031,1227.7376631548257,null,null,null,null,189.8563396631173,10,1898.563396631173,2.1491923891942603E-2,"0,95%",1916.5997488991691,1950.1402445049046,null,null,null,null,null,null,null,400,403.71671694839495,3.7167169483949465,4.8961597599747959,531.82999173651945,531.82999173651945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A152","v":"Operational STBY"},null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,0.64516129032258063,1227.7376631548257,null,null,null,null,189.8563396631173,20,3797.1267932623459,2.1491923891942603E-2,"0,95%",3833.1994977983381,3900.2804890098091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adding Admiralty"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","kW","kWh","Thermal Efficiency, before hybrid","Left for engine","%","Engine efficiency","kW consumed ","kg fuel","CO2, kg","Nox, g","CO, g","PM, g","SO, g",{"$f":"AZ122","v":"Overall efficiency"},{"$f":"BA122","v":"Carbon Footprint"},{"$f":"BB122","v":"Hours"},{"$f":"BC122","v":"Necessary kW"},"kg","CO2, kg",{"$f":"BF122","v":"Nox, g"},"CO, g","PM, g","SO, g",null,null,null,"kW","Thermal Efficiency, before hybrid","Left for engine","%","Engine efficiency","kW consumed ","kg fuel","CO2, kg","Nox, g","CO, g","PM, g","SO, g",{"$f":"AZ160","v":"Overall efficiency"},"Carbon Footprint","Hours","Necessary kW","kg","CO2, kg","Nox, g","CO, g","PM, g","SO, g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A142","v":"Pulling out"},null,null,{"$f":"'B1'!K17","v":5},{"$f":"K142","v":1898.5633966311739},{"$f":"AM161*((1/60)*AL161)","v":158.21361638593115},{"$f":"M141","v":0.34049234379451365},{"$f":"AM161*(1-$AI$144)","v":1613.7788871364978},{"$f":"AP161/'B2'!$C$26","v":0.37241051241611484},{"$f":"$C$139+($D$139*AQ161)+($E$139*(AQ161^2))+($F$139*(AQ161^3))+($G$139*(AQ161^4))+($H$139*(AQ161^5))+($I$139*(AQ161^6))","v":0.42641432566053861},{"$f":"AP161/AR161","v":3784.5325309759892},{"$f":"AS161/$N$119","v":276.44503513338123},{"$f":"AT161*'B2'!$E$44","v":761.88251682759858},{"$f":"AP161*'B2'!$G$44","v":2420.6683307047469},{"$f":"AP161*'B2'!$I$44","v":80.688944356824891},{"$f":"AP161*'B2'!$K$44","v":8.0688944356824894},{"$f":"AT161*'B2'!$M$44","v":2.7644503513338123},null,null,{"$f":"X142","v":8},{"$f":"AS161*BB161","v":30276.260247807913},{"$f":"AT161*BB161","v":2211.5602810670498},{"$f":"AU161*BB161","v":6095.0601346207886},{"$f":"AV161*BB161","v":19365.346645637976},{"$f":"AW161*BB161","v":645.51155485459913},{"$f":"AX161*BB161","v":64.551155485459915},{"$f":"AY161*BB161","v":22.115602810670499},null,null,null,{"$f":"K104+BO146","v":1965.6767401412599},{"$f":"AO161","v":0.34049234379451365},{"$f":"BM161*(1-$AI$106)","v":1670.8252291200708},{"$f":"BO161/'B2'!$C$26","v":0.38557505287386246},{"$f":"$C$139+($D$139*BP161)+($E$139*(BP161^2))+($F$139*(BP161^3))+($G$139*(BP161^4))+($H$139*(BP161^5))+($I$139*(BP161^6))","v":0.42949049626558966},{"$f":"BO161/BQ161","v":3890.2495949220279},{"$f":"BR161/$N$82","v":324.99996615889955},{"$f":"BS161*'B2'!$E$44","v":895.69990673392715},{"$f":"BO161*'B2'!$G$44","v":2506.2378436801064},{"$f":"BO161*'B2'!$I$44","v":83.541261456003554},{"$f":"BO161*'B2'!$K$44","v":8.3541261456003539},{"$f":"BS161*'B2'!$M$44","v":3.2499996615889954},null,null,{"$f":"BB161","v":8},{"$f":"BR161*CA161","v":31121.996759376223},{"$f":"BS161*CA161","v":2599.9997292711964},{"$f":"BT161*CA161","v":7165.5992538714172},{"$f":"BU161*CA161","v":20049.902749440851},{"$f":"BV161*CA161","v":668.33009164802843},{"$f":"BW161*CA161","v":66.833009164802831},{"$f":"BX161*CA161","v":25.999997292711964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A143","v":"Transit without cargo, ECO"},null,null,{"$f":"'B1'!K18","v":300},{"$f":"K143","v":1898.5633966311739},{"$f":"AM162*((1/60)*AL162)","v":9492.8169831558698},{"$f":"M142","v":0.44106647109323455},{"$f":"AM162*(1-$AI$144)","v":1613.7788871364978},{"$f":"AP162/'B2'!$C$26","v":0.37241051241611484},{"$f":"$C$139+($D$139*AQ162)+($E$139*(AQ162^2))+($F$139*(AQ162^3))+($G$139*(AQ162^4))+($H$139*(AQ162^5))+($I$139*(AQ162^6))","v":0.42641432566053861},{"$f":"AP162/AR162","v":3784.5325309759892},{"$f":"AS162/$N$119","v":276.44503513338123},{"$f":"AT162*'B2'!$E$44","v":761.88251682759858},{"$f":"AP162*'B2'!$G$44","v":2420.6683307047469},{"$f":"AP162*'B2'!$I$44","v":80.688944356824891},{"$f":"AP162*'B2'!$K$44","v":8.0688944356824894},{"$f":"AT162*'B2'!$M$44","v":2.7644503513338123},null,null,{"$f":"X143","v":150},{"$f":"AS162*BB162","v":567679.87964639836},{"$f":"AT162*BB162","v":41466.755270007183},{"$f":"AU162*BB162","v":114282.37752413978},{"$f":"AV162*BB162","v":363100.24960571202},{"$f":"AW162*BB162","v":12103.341653523734},{"$f":"AX162*BB162","v":1210.3341653523735},{"$f":"AY162*BB162","v":414.66755270007184},null,null,null,{"$f":"K105+BO147","v":1967.430940452761},{"$f":"AO162","v":0.44106647109323455},{"$f":"BM162*(1-$AI$106)","v":1672.3162993848468},{"$f":"BO162/'B2'!$C$26","v":0.3859191460118877},{"$f":"$C$139+($D$139*BP162)+($E$139*(BP162^2))+($F$139*(BP162^3))+($G$139*(BP162^4))+($H$139*(BP162^5))+($I$139*(BP162^6))","v":0.42956995259567282},{"$f":"BO162/BQ162","v":3893.0011032659286},{"$f":"BR162/$N$82","v":325.22983318846519},{"$f":"BS162*'B2'!$E$44","v":896.33342026741002},{"$f":"BO162*'B2'!$G$44","v":2508.47444907727},{"$f":"BO162*'B2'!$I$44","v":83.615814969242351},{"$f":"BO162*'B2'!$K$44","v":8.3615814969242344},{"$f":"BS162*'B2'!$M$44","v":3.2522983318846519},null,null,{"$f":"BB162","v":150},{"$f":"BR162*CA162","v":583950.16548988933},{"$f":"BS162*CA162","v":48784.474978269776},{"$f":"BT162*CA162","v":134450.01304011152},{"$f":"BU162*CA162","v":376271.16736159049},{"$f":"BV162*CA162","v":12542.372245386352},{"$f":"BW162*CA162","v":1254.2372245386352},{"$f":"BX162*CA162","v":487.84474978269776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit without cargo, FULL",null,null,{"$f":"'B1'!K19","v":0},2911.1305415011329,0,0.44106647109323455,2474.4609602759629,{"$f":"AP163/'B2'!$C$26","v":0.57102945237137592},0.46531151071879234,{"$f":"AP163/AR163","v":5317.8589037127549},388.44842247719174,{"$f":"AT163*'B2'!$E$44","v":1070.5638523471403},{"$f":"AP163*'B2'!$G$44","v":3711.6914404139443},{"$f":"AP163*'B2'!$I$44","v":123.72304801379815},{"$f":"AP163*'B2'!$K$44","v":12.372304801379814},{"$f":"AT163*'B2'!$M$44","v":3.8844842247719176},null,null,30,159535.76711138265,11653.452674315753,32116.915570414207,111350.74321241833,3711.6914404139443,371.16914404139442,116.53452674315753,null,null,null,3024.6028108170435,0.44106647109323455,2570.9123891944869,{"$f":"BO163/'B2'!$C$26","v":0.59328747442949692},0.46866756074872773,5485.5778477334397,458.27718026177439,{"$f":"BS163*'B2'!$E$44","v":1263.0119088014501},{"$f":"BO163*'B2'!$G$44","v":3856.3685837917301},{"$f":"BO163*'B2'!$I$44","v":128.54561945972435},{"$f":"BO163*'B2'!$K$44","v":12.854561945972435},{"$f":"BS163*'B2'!$M$44","v":4.582771802617744},null,null,30,164567.33543200319,13748.315407853232,37890.357264043501,115691.0575137519,3856.3685837917305,385.63685837917308,137.48315407853232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit with cargo, ECO",null,null,{"$f":"'B1'!K20","v":600},2531.4178621748983,25314.178621748983,0.4788915574607911,2151.7051828486638,{"$f":"AP164/'B2'!$C$26","v":0.49654734988815308},0.45261124474265646,4753.9808341970602,347.25937430219579,{"$f":"AT164*'B2'!$E$44","v":957.04683557685155},{"$f":"AP164*'B2'!$G$44","v":3227.5577742729956},{"$f":"AP164*'B2'!$I$44","v":107.58525914243319},{"$f":"AP164*'B2'!$K$44","v":10.75852591424332},{"$f":"AT164*'B2'!$M$44","v":3.472593743021958},null,null,150,713097.12512955908,52088.906145329369,143557.02533652773,484133.66614094935,16137.788871364977,1613.778887136498,520.88906145329372,null,null,null,2637.7650499685242,0.4788915574607911,2242.1002924732456,{"$f":"BO164/'B2'!$C$26","v":0.51740775980151821},0.45639643199075308,4912.6157334171976,410.41067112925623,{"$f":"BS164*'B2'!$E$44","v":1131.09180963223},{"$f":"BO164*'B2'!$G$44","v":3363.1504387098685},{"$f":"BO164*'B2'!$I$44","v":112.10501462366229},{"$f":"BO164*'B2'!$K$44","v":11.210501462366228},{"$f":"BS164*'B2'!$M$44","v":4.1041067112925624},null,null,150,736892.36001257959,61561.600669388434,169663.77144483451,504472.56580648024,16815.752193549342,1681.5752193549342,615.6160066938844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit with cargo, FULL",null,null,{"$f":"'B1'!K21","v":0},3290.8432208273675,0,0.46731777764487337,2797.2167377032624,{"$f":"AP165/'B2'!$C$26","v":0.64551155485459888},0.47574836259007719,5879.6140095461569,429.4823966067317,{"$f":"AT165*'B2'!$E$44","v":1183.6534850481526},{"$f":"AP165*'B2'!$G$44","v":4195.8251065548939},{"$f":"AP165*'B2'!$I$44","v":139.86083688516314},{"$f":"AP165*'B2'!$K$44","v":13.986083688516313},{"$f":"AT165*'B2'!$M$44","v":4.2948239660673169},null,null,30,176388.4202863847,12884.471898201951,35509.60455144458,125874.75319664681,4195.8251065548939,419.58251065548939,128.84471898201951,null,null,null,3435.7033899928274,0.46731777764487337,2920.3478814939031,{"$f":"BO165/'B2'!$C$26","v":0.67392643419090059},0.47913355930126922,6095.06018687714,509.19466891204172,{"$f":"BS165*'B2'!$E$44","v":1403.3405075215869},{"$f":"BO165*'B2'!$G$44","v":4380.5218222408548},{"$f":"BO165*'B2'!$I$44","v":146.01739407469515},{"$f":"BO165*'B2'!$K$44","v":14.601739407469516},{"$f":"BS165*'B2'!$M$44","v":5.0919466891204177},null,null,30,182851.80560631421,15275.840067361252,42100.215225647611,131415.65466722564,4380.5218222408548,438.05218222408547,152.75840067361253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approaching",null,null,{"$f":"'B1'!K22","v":20},2531.4178621748983,843.80595405829945,0.4873325841904097,2151.7051828486638,{"$f":"AP166/'B2'!$C$26","v":0.49654734988815308},0.45261124474265646,4753.9808341970602,347.25937430219579,{"$f":"AT166*'B2'!$E$44","v":957.04683557685155},{"$f":"AP166*'B2'!$G$44","v":3227.5577742729956},{"$f":"AP166*'B2'!$I$44","v":107.58525914243319},{"$f":"AP166*'B2'!$K$44","v":10.75852591424332},{"$f":"AT166*'B2'!$M$44","v":3.472593743021958},null,null,8,38031.846673576481,2778.0749944175664,7656.3746846148124,25820.462194183965,860.6820731394655,86.068207313946559,27.780749944175664,null,null,null,2642.4109461540179,0.4873325841904097,2246.0493042309154,{"$f":"BO166/'B2'!$C$26","v":0.51831907020713419},0.45655774461919102,4919.5295243634873,410.9882643578519,{"$f":"BS166*'B2'!$E$44","v":1132.6836565702397},{"$f":"BO166*'B2'!$G$44","v":3369.0739563463731},{"$f":"BO166*'B2'!$I$44","v":112.30246521154578},{"$f":"BO166*'B2'!$K$44","v":11.230246521154577},{"$f":"BS166*'B2'!$M$44","v":4.1098826435785192},null,null,8,39356.236194907899,3287.9061148628152,9061.4692525619175,26952.591650770984,898.41972169236624,89.841972169236612,32.879061148628153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Operations",null,null,{"$f":"'B1'!K23","v":120},3100.9868811642505,6201.9737623285009,0.46731777764487337,2635.8388489896129,{"$f":"AP167/'B2'!$C$26","v":0.60827050361298751},0.47081286341754114,5598.4852024996926,408.94705642802722,{"$f":"AT167*'B2'!$E$44","v":1127.0580875156429},{"$f":"AP167*'B2'!$G$44","v":3953.7582734844191},{"$f":"AP167*'B2'!$I$44","v":131.79194244948064},{"$f":"AP167*'B2'!$K$44","v":13.179194244948064},{"$f":"AT167*'B2'!$M$44","v":4.0894705642802727},null,null,200,1119697.0404999384,81789.411285605442,225411.6175031286,790751.65469688387,26358.38848989613,2635.8388489896129,817.89411285605456,null,null,null,3116.7829281949289,0.46731777764487337,2649.2654889656897,{"$f":"BO167/'B2'!$C$26","v":0.6113689589920821},0.47124507795673676,5621.8422491595948,469.6610066131658,{"$f":"BS167*'B2'!$E$44","v":1294.3857342258848},{"$f":"BO167*'B2'!$G$44","v":3973.8982334485345},{"$f":"BO167*'B2'!$I$44","v":132.46327444828449},{"$f":"BO167*'B2'!$K$44","v":13.246327444828449},{"$f":"BS167*'B2'!$M$44","v":4.6966100661316581},null,null,200,1124368.449831919,93932.201322633162,258877.14684517696,794779.64668970695,26492.6548896569,2649.2654889656897,939.32201322633159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manoeuvring",null,null,{"$f":"'B1'!K24","v":40},2911.1305415011329,1940.7536943340886,0.48350366496138786,2474.4609602759629,{"$f":"AP168/'B2'!$C$26","v":0.57102945237137592},0.46531151071879234,5317.8589037127549,388.44842247719174,{"$f":"AT168*'B2'!$E$44","v":1070.5638523471403},{"$f":"AP168*'B2'!$G$44","v":3711.6914404139443},{"$f":"AP168*'B2'!$I$44","v":123.72304801379815},{"$f":"AP168*'B2'!$K$44","v":12.372304801379814},{"$f":"AT168*'B2'!$M$44","v":3.8844842247719176},null,null,19,101039.31917054234,7380.5200270666428,20340.713194595664,70522.13736786494,2350.7379122621646,235.07379122621646,73.805200270666433,null,null,null,2973.0813201258279,0.48350366496138786,2527.1191221069535,{"$f":"BO168/'B2'!$C$26","v":0.58318133587083532},0.46716881673499461,5409.4345161322763,451.91599967688188,{"$f":"BS168*'B2'!$E$44","v":1245.4804951094864},{"$f":"BO168*'B2'!$G$44","v":3790.6786831604304},{"$f":"BO168*'B2'!$I$44","v":126.35595610534767},{"$f":"BO168*'B2'!$K$44","v":12.635595610534768},{"$f":"BS168*'B2'!$M$44","v":4.5191599967688187},null,null,19,102779.25580651325,8586.4039938607566,23664.12940708024,72022.894980048179,2400.7631660016059,240.0763166001606,85.864039938607561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tankwash",null,null,{"$f":"'B1'!K25","v":60},1265.7089310874492,1265.7089310874492,0.4788915574607911,1075.8525914243319,{"$f":"AP169/'B2'!$C$26","v":0.24827367494407654},0.39393014517605657,2731.074543542506,199.49412297607788,{"$f":"AT169*'B2'!$E$44","v":549.8058029220706},{"$f":"AP169*'B2'!$G$44","v":1613.7788871364978},{"$f":"AP169*'B2'!$I$44","v":53.792629571216594},{"$f":"AP169*'B2'!$K$44","v":5.3792629571216599},{"$f":"AT169*'B2'!$M$44","v":1.9949412297607787},null,null,47,128360.50354649778,9376.2237798756596,25840.872737337319,75847.607695415398,2528.2535898471797,252.82535898471801,93.762237798756601,null,null,null,1292.3467765888079,0.4788915574607911,1098.4947601004867,{"$f":"BO169/'B2'!$C$26","v":0.25349879079241999},0.39542420653031995,2778.0159685703443,232.08153455057177,{"$f":"BS169*'B2'!$E$44","v":639.6167092213758},{"$f":"BO169*'B2'!$G$44","v":1647.7421401507299},{"$f":"BO169*'B2'!$I$44","v":54.924738005024338},{"$f":"BO169*'B2'!$K$44","v":5.4924738005024336},{"$f":"BS169*'B2'!$M$44","v":2.3208153455057179},null,null,47,130566.75052280618,10907.832123876873,30061.985333404664,77443.880587084306,2581.4626862361438,258.14626862361439,109.07832123876874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waiting on facility",null,null,{"$f":"'B1'!K26","v":30},1265.7089310874492,632.85446554372459,0.4061130726352094,1075.8525914243319,{"$f":"AP170/'B2'!$C$26","v":0.24827367494407654},0.39393014517605657,2731.074543542506,199.49412297607788,{"$f":"AT170*'B2'!$E$44","v":549.8058029220706},{"$f":"AP170*'B2'!$G$44","v":1613.7788871364978},{"$f":"AP170*'B2'!$I$44","v":53.792629571216594},{"$f":"AP170*'B2'!$K$44","v":5.3792629571216599},{"$f":"AT170*'B2'!$M$44","v":1.9949412297607787},null,null,10,27310.745435425059,1994.9412297607787,5498.058029220706,16137.788871364977,537.92629571216594,53.792629571216601,19.949412297607786,null,null,null,1289.1467283403103,0.4061130726352094,1095.7747190892637,{"$f":"BO170/'B2'!$C$26","v":0.25287108902059929},0.39524531118355605,2772.3914442096302,231.61164947448873,{"$f":"BS170*'B2'!$E$44","v":638.32170595169089},{"$f":"BO170*'B2'!$G$44","v":1643.6620786338956},{"$f":"BO170*'B2'!$I$44","v":54.788735954463192},{"$f":"BO170*'B2'!$K$44","v":5.478873595446319},{"$f":"BS170*'B2'!$M$44","v":2.3161164947448873},null,null,10,27723.914442096302,2316.1164947448874,6383.2170595169091,16436.620786338957,547.88735954463186,54.788735954463192,23.161164947448874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational STBY",null,null,{"$f":"'B1'!K27","v":0},1265.7089310874492,0,0.4061130726352094,1075.8525914243319,{"$f":"AP171/'B2'!$C$26","v":0.24827367494407654},0.39393014517605657,2731.074543542506,199.49412297607788,{"$f":"AT171*'B2'!$E$44","v":549.8058029220706},{"$f":"AP171*'B2'!$G$44","v":1613.7788871364978},{"$f":"AP171*'B2'!$I$44","v":53.792629571216594},{"$f":"AP171*'B2'!$K$44","v":5.3792629571216599},{"$f":"AT171*'B2'!$M$44","v":1.9949412297607787},null,null,20,54621.490870850117,3989.8824595215574,10996.116058441412,32275.577742729954,1075.8525914243319,107.5852591424332,39.898824595215572,null,null,null,1290.075907577409,0.4061130726352094,1096.5645214407975,{"$f":"BO171/'B2'!$C$26","v":0.25305335110172245},0.39529727253802122,2774.0250126196502,231.74812135502506,{"$f":"BS171*'B2'!$E$44","v":638.69782245444901},{"$f":"BO171*'B2'!$G$44","v":1644.8467821611962},{"$f":"BO171*'B2'!$I$44","v":54.828226072039882},{"$f":"BO171*'B2'!$K$44","v":5.4828226072039881},{"$f":"BS171*'B2'!$M$44","v":2.3174812135502507},null,null,20,55480.500252393002,4634.9624271005014,12773.956449088981,32896.935643223922,1096.5645214407978,109.65645214407976,46.349624271005013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(AL161:AL171))/60","v":19.583333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC161:BC171)","v":3116038.3986183633},227614.20004516898,627304.73532448558,2115179.9873698074,70505.999578993593,7050.5999578993597,2276.1420004516899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB161:CB171)","v":3179658.7703507985},265635.65332922293,732091.86057533824,2168432.9184356625,72281.097281188762,7228.109728118875,2656.356533292229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Routes per day",null,null,{"$f":"'B1'!K28","v":0},null,{"$f":"SUM(AN161:AN171)","v":45850.306028642844}]
[]
[]
["BATTERIES"]
[]
[]
[null,null,null,{"$f":"D66","v":"kW"},{"$f":"E66","v":"For propulsion"},"For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","C-rate","losses, operation","losses charging","total power, operation","total power, chargin losses","hours","Total"]
[{"$f":"A50","v":"Standby in Harbour"},null,null,{"$f":"E50","v":280},{"$f":"F50","v":0},{"$f":"G50","v":280},{"$f":"H50","v":0},{"$f":"I50","v":0},{"$f":"E180/$R$19","v":0},{"$f":"F180/$R$30","v":336.67857566926148},{"$f":"J180+I180","v":336.67857566926148},{"$f":"K180/$M$197","v":5.9712381620484044E-3},{"$f":"IF(L180<=0.5,\"0,95%\",IF(AND(L180<=1,L180>0.5),\"1,75%\",IF(AND(L180<=1.5,L180>1),\"2,55%\",IF(AND(L180<=2,L180>1.5),\"3,5%\",IF(AND(L180<=2.5,L180>2),\"4,3%\",IF(L180>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"IF(M199<=0.5,\"0,95%\",IF(AND(M199<=1,M199>0.5),\"1,75%\",IF(AND(M199<=1.5,M199>1),\"2,55%\",IF(AND(M199<=2,M199>1.5),\"3,5%\",IF(AND(M199<=2.5,M199>2),\"4,3%\",IF(M199>=2.5,\"5,25\",\"\"))))))","v":"1,75%"},{"$f":"K180+(K180*M180)","v":339.87702213811946},{"$f":"O180+(O180*N180)","v":345.82487002553654},{"$f":"D50","v":72},{"$f":"P180*Q180","v":24899.390641838632}]
[{"$f":"A51","v":"Pulling out"},null,null,{"$f":"E51","v":1500},1300,200,1365,1820,{"$f":"E181/$R$19","v":1645.421610413684},{"$f":"F181/$R$30","v":240.48469690661531},{"$f":"J181+I181","v":1885.9063073202992},{"$f":"K181/$M$197","v":3.3447913012977906E-2},{"$f":"IF(L181<=0.5,\"0,95%\",IF(AND(L181<=1,L181>0.5),\"1,75%\",IF(AND(L181<=1.5,L181>1),\"2,55%\",IF(AND(L181<=2,L181>1.5),\"3,5%\",IF(AND(L181<=2.5,L181>2),\"4,3%\",IF(L181>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"IF(M200<=0.5,\"0,95%\",IF(AND(M200<=1,M200>0.5),\"1,75%\",IF(AND(M200<=1.5,M200>1),\"2,55%\",IF(AND(M200<=2,M200>1.5),\"3,5%\",IF(AND(M200<=2.5,M200>2),\"4,3%\",IF(M200>=2.5,\"5,25\",\"\"))))))","v":"0,95%"},{"$f":"K181+(K181*M181)","v":1903.822417239842},{"$f":"O181+(O181*N181)","v":1921.9087302036205},{"$f":"D51","v":8},{"$f":"P181*Q181","v":15375.269841628964}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1392.2798241961941,480.96939381323062,1873.2492180094248,3.3223430375306909E-2,"0,95%","0,95%",1891.0450855805143,1909.0100138935293,150,286351.50208402937]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2531.4178621748983,360.72704535992301,2892.1449075348214,5.1294282707821819E-2,"0,95%","0,95%",2919.6202841564022,2947.3566768558881,30,88420.700305676641]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,2512.4322282085868,4.4559803577692042E-2,"0,95%","0,95%",2536.3003343765686,2560.3951875531461,150,384059.2781329719]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3164.2723277186228,120.24234845330766,3284.5146761719307,5.8253244475622593E-2,"0,95%","0,95%",3315.7175655955639,3347.2168824687219,30,100416.50647406165]
["Approaching",null,null,2000,1700,300,1785,2380,2151.7051828486638,360.72704535992301,2512.4322282085868,4.4559803577692042E-2,"0,95%","0,95%",2536.3003343765686,2560.3951875531461,8,20483.161500425169]
["Cargo Operations",null,null,2450,0,2450,0,0,0,2945.9375371060378,2945.9375371060378,5.2248333917923537E-2,"0,95%","0,95%",2973.9239437085453,3002.1762211737764,200,600435.24423475529]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1518.8507173049391,1322.6658329863842,2841.5165502913233,5.0396352157137843E-2,"0,95%","0,95%",2868.5109575190909,2895.7618116155222,19,55019.474420694925]
["Tankwash",null,null,1000,300,700,315,420,379.71267932623476,841.69643917315364,1221.4091184993883,2.1662574535250789E-2,"0,95%","0,95%",1233.0125051251325,1244.7261239238212,47,58502.1278244196]
["Waiting on facility",null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,1227.7376631548257,2.1774815854086287E-2,"0,95%","0,95%",1239.4011709547965,1251.1754820788672,10,12511.754820788672]
["Operational STBY",null,null,1000,400,600,420,560,506.28357243497965,721.45409071984602,1227.7376631548257,2.1774815854086287E-2,"0,95%","0,95%",1239.4011709547965,1251.1754820788672,20,25023.509641577344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R180:R191)","v":1671497.9199228683}]
["DESIGN ROUTE"]
[null,null,null,"MIN","kW","For electricity","For electricity, with losses","For propulsion","For propulsion, with losses","kWh in total",null,"Design lifetime",{"$f":"F!C44","v":10}]
[{"$f":"'B1'!H17","v":"Pulling out"},null,null,{"$f":"'B1'!K17","v":5},{"$f":"D181","v":1500},{"$f":"F181","v":200},{"$f":"F195/$R$30","v":240.48469690661531},{"$f":"E181","v":1300},{"$f":"H195/$R$19","v":1645.421610413684},{"$f":"(I195+G195)*((1/60)*D195)","v":157.15885894335827},null,"cycluses",{"$f":"M194*365*D207","v":4473.1914893617022}]
[{"$f":"'B1'!H18","v":"Transit without cargo, ECO"},null,null,{"$f":"'B1'!K18","v":300},{"$f":"D182","v":1500},{"$f":"F182","v":400},{"$f":"F196/$R$30","v":480.96939381323062},{"$f":"E182","v":1100},{"$f":"H196/$R$19","v":1392.2798241961941},{"$f":"(I196+G196)*((1/60)*D196)","v":9366.2460900471233},null,"DoD",{"$f":"IF(M195<6000,\"80%\",IF(AND(M195<=9000,M195>=6000),\"60%\",IF(AND(M195<=14000,M195>=9000),\"50%\",IF(AND(M195<=22000,M195>=14000),\"40%\",IF(AND(M195<=41000,M195>=22000),\"30%\",IF(AND(M195<=95000,M195>=41000),\"20%\",IF(AND(M195<=160000,M195>=95000),\"15%\",IF(AND(M195<=360000,M195>=160000),\"10%\",\"\"))))))))","v":"80%"}]
[{"$f":"'B1'!H19","v":"Transit without cargo, FULL"},null,null,{"$f":"'B1'!K19","v":0},2300,300,360.72704535992301,2000,2531.4178621748983,0,null,"Battery size",{"$f":"J206/M196","v":56383.37753953621}]
[{"$f":"'B1'!H20","v":"Transit with cargo, ECO"},null,null,{"$f":"'B1'!K20","v":600},2000,300,360.72704535992301,1700,2151.7051828486638,25124.322282085868,null,"Charging power",{"$f":"M197/(F!L48/60)","v":56383.37753953621}]
[{"$f":"'B1'!H21","v":"Transit with cargo, FULL"},null,null,{"$f":"'B1'!K21","v":0},2600,100,120.24234845330766,2500,3164.2723277186228,0,null,"C - charging",{"$f":"M198/M197","v":1}]
[{"$f":"'B1'!H22","v":"Approaching"},null,null,{"$f":"'B1'!K22","v":20},2000,300,360.72704535992301,1700,2151.7051828486638,837.47740940286224]
[{"$f":"'B1'!H23","v":"Cargo Operations"},null,null,{"$f":"'B1'!K23","v":120},2450,2450,2945.9375371060378,0,0,5891.8750742120756]
[{"$f":"'B1'!H24","v":"Manoeuvring"},null,null,{"$f":"'B1'!K24","v":40},2300,1100,1322.6658329863842,1200,1518.8507173049391,1894.344366860882]
[{"$f":"'B1'!H25","v":"Tankwash"},null,null,{"$f":"'B1'!K25","v":60},1000,700,841.69643917315364,300,379.71267932623476,1221.4091184993883]
[{"$f":"'B1'!H26","v":"Waiting on facility"},null,null,{"$f":"'B1'!K26","v":30},1000,600,721.45409071984602,400,506.28357243497965,613.86883157741283]
[{"$f":"'B1'!H27","v":"Operational STBY"},null,null,{"$f":"'B1'!K27","v":0},1000,600,721.45409071984602,400,506.28357243497965,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J195:J205)","v":45106.702031628971}]
["charge per day",null,null,{"$f":"F!C55","v":1.225531914893617}]
[]
[]
[]
["Hydrogen",null,null,null,null,null,null,null,null,null,null,"Hydrogen",null,null,null,null,null,null,null,null,null,null,"Hydrogen"]
[null,null,null,null,null,null,null,null,null,null,null,39.4,"kWh/kg"]
[]
[null,null,null,{"$f":"D179","v":"kW"},{"$f":"E179","v":"For propulsion"},"For elecricity","For propulsion with sea margin","Max power for powertrain dimension","For propulsion, incl losses","For Electricity, incl losses","Total Power","%","thermal efficiency","Energy needed","kg hydrogen","hours","energy","mass"]
[{"$f":"A85","v":"Standby in Harbour"},null,null,{"$f":"E50","v":280},{"$f":"F50","v":0},{"$f":"G50","v":280},{"$f":"H50","v":0},{"$f":"I50","v":0},{"$f":"E215/$T$19","v":0},{"$f":"F215/$T$30","v":336.67857566926148},{"$f":"J215+I215","v":336.67857566926148},{"$f":"K215/$D$230","v":7.5828508033617445E-2},{"$f":"IF(L215<$F$231,$E$231,($B$236+($C$236*L215)+($D$236*(L215^2))+($E$236*(L215^3))+($F$236*(L215^4))+($G$236*(L215^5))+($H$236*(L215^6))))","v":35},{"$f":"K215/M215","v":9.6193878762646143},{"$f":"N215/$L$212","v":0.24414690041280748},{"$f":"D50","v":72},{"$f":"N215*P215","v":692.5959270910522},{"$f":"O215*P215","v":17.578576829722138}]
[{"$f":"A86","v":"Pulling out"},null,null,{"$f":"E51","v":1500},1300,200,1365,1820,{"$f":"E216/$T$19","v":1732.0227478038778},{"$f":"F216/$T$30","v":240.48469690661531},{"$f":"J216+I216","v":1972.507444710493},{"$f":"K216/$D$230","v":0.44425843349335431},{"$f":"IF(L216<$F$231,$E$231,($B$236+($C$236*L216)+($D$236*(L216^2))+($E$236*(L216^3))+($F$236*(L216^4))+($G$236*(L216^5))+($H$236*(L216^6))))","v":0.52271380468240514},{"$f":"K216/M216","v":3773.5897292954905},{"$f":"N216/$L$212","v":95.776389068413465},{"$f":"D51","v":8},{"$f":"N216*P216","v":30188.717834363924},{"$f":"O216*P216","v":766.21111254730772}]
["Transit without cargo, ECO",null,null,1500,1100,400,1155,1540,1465.5577096802042,480.96939381323062,1946.5271034934349,0.43840700529131416,0.5233116307250345,3719.6327947012619,94.406923723382292,150,557944.91920518933,14161.038558507344]
["Transit without cargo, FULL",null,null,2300,2000,300,2100,2800,2664.650381236735,360.72704535992301,3025.3774265966581,0.68139131229654459,0.50004364936545853,6050.2266760827333,153.55905269245517,30,181506.800282482,4606.7715807736549]
["Transit with cargo, ECO",null,null,2000,1700,300,1785,2380,2264.952824051225,360.72704535992301,2625.679869411148,0.59136933995746577,0.50775368994533598,5171.1684649575363,131.24793058267861,150,775675.26974363043,19687.18958740179]
["Transit with cargo, FULL",null,null,2600,2500,100,2625,3500,3330.8129765459189,120.24234845330766,3451.0553249992267,0.77726471283766363,0.49210161794389129,7012.8916450600063,177.99217373248749,30,210386.74935180019,5339.7652119746244]
["Approaching",null,null,2000,1700,300,1785,2380,2264.952824051225,360.72704535992301,2625.679869411148,0.59136933995746577,0.50775368994533598,5171.1684649575363,131.24793058267861,8,41369.347719660291,1049.9834446614288]
["Cargo Operations",null,null,2450,0,2450,0,0,0,2945.9375371060378,2945.9375371060378,0.66349944529415261,0.50149311765327964,5874.3329338026697,149.09474451275813,200,1174866.586760534,29818.948902551627]
["Manoeuvring",null,null,2300,1200,1100,1260,1680,1598.7902287420411,1322.6658329863842,2921.4560617284251,0.65798559948838398,0.50194566809957297,5820.263521327739,147.72242439918119,19,110585.00690522704,2806.7260635844427]
["Tankwash",null,null,1000,300,700,315,420,399.69755718551028,841.69643917315364,1241.393996358664,0.2795932424231225,35,35.468399895961831,0.90021319532898048,47,1667.014795110206,42.310020180462082]
["Waiting on facility",null,null,1000,400,600,420,560,532.93007624734696,721.45409071984602,1254.3841669671929,0.28251895652414255,35,35.839547627634083,0.90963318851863162,10,358.39547627634084,9.0963318851863164]
["Operational STBY",null,null,1000,400,600,420,560,532.93007624734696,721.45409071984602,1254.3841669671929,0.28251895652414255,35,35.839547627634083,0.90963318851863162,20,716.79095255268169,18.192663770372633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q215:Q226)","v":3085958.1949539171},{"$f":"SUM(R215:R226)","v":78323.812054667971}]
[]
[null,"Number of cells",null,{"$f":"'B2'!C26/120","v":36.111111111111114},{"$f":"ROUNDUP(D229,0)","v":37}]
[null,"Aavailable power",null,{"$f":"E229*120","v":4440}]
[null,"Peak Power",null,{"$f":"F!K37","v":35},{"$f":"F!K37","v":35},{"$f":"D232/D230","v":0.29166666666666669}]
[null,"In all, peak power",null,{"$f":"D231*E229","v":1295},0.54]
[null,"Peak from ",null,35,{"$f":"D232","v":1295}]
[]
[null,"Const","x","x2","x3","x4","x5","x6"]
[null,{"$f":"F!A41","v":0.44},{"$f":"F!B41","v":0.84},{"$f":"F!C41","v":-2.54},{"$f":"F!D41","v":2.96},{"$f":"F!E41","v":-1.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Costs"]
[null,{"$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},{"$f":"G!B7","v":13.000000000000002},{"$f":"G!C7","v":28.525520323164777},{"$f":"G!D7","v":13.000000000000002},{"$f":"G!E7","v":28.995177518626999},{"$f":"G!F7","v":61.232797574220484},{"$f":"G!G7","v":30.13675085899505},{"$f":"G!H7","v":43.333333333333336},{"$f":"G!I7","v":24.817151984345067},{"$f":"G!J7","v":90.272584130156446},{"$f":"G!K7","v":24.020402907220799},{"$f":"G!L7","v":57.35},{"$f":"G!M7","v":84.431816213939157},{"$f":"G!N7","v":307.85324136586775},{"$f":"G!O7","v":11.433045772272418}]
[null,null,{"$f":"G!A8","v":2},{"$f":"G!B8","v":0},{"$f":"G!C8","v":28.525520323164777},{"$f":"G!D8","v":0},{"$f":"G!E8","v":28.995177518626999},{"$f":"G!F8","v":0},{"$f":"G!G8","v":30.13675085899505},{"$f":"G!H8","v":0},{"$f":"G!I8","v":24.817151984345067},{"$f":"G!J8","v":0},{"$f":"G!K8","v":24.020402907220799},{"$f":"G!L8","v":0},{"$f":"G!M8","v":84.431816213939157},{"$f":"G!N8","v":0},{"$f":"G!O8","v":11.433045772272418}]
[null,null,{"$f":"G!A9","v":3},{"$f":"G!B9","v":0},{"$f":"G!C9","v":28.525520323164777},{"$f":"G!D9","v":0},{"$f":"G!E9","v":28.995177518626999},{"$f":"G!F9","v":0},{"$f":"G!G9","v":30.13675085899505},{"$f":"G!H9","v":0},{"$f":"G!I9","v":24.817151984345067},{"$f":"G!J9","v":0},{"$f":"G!K9","v":24.020402907220799},{"$f":"G!L9","v":0},{"$f":"G!M9","v":84.431816213939157},{"$f":"G!N9","v":0},{"$f":"G!O9","v":11.433045772272418}]
[null,null,{"$f":"G!A10","v":4},{"$f":"G!B10","v":0},{"$f":"G!C10","v":28.525520323164777},{"$f":"G!D10","v":0},{"$f":"G!E10","v":28.995177518626999},{"$f":"G!F10","v":0},{"$f":"G!G10","v":30.13675085899505},{"$f":"G!H10","v":0},{"$f":"G!I10","v":24.817151984345067},{"$f":"G!J10","v":0},{"$f":"G!K10","v":24.020402907220799},{"$f":"G!L10","v":57.35},{"$f":"G!M10","v":84.431816213939157},{"$f":"G!N10","v":0},{"$f":"G!O10","v":11.433045772272418}]
[null,null,{"$f":"G!A11","v":5},{"$f":"G!B11","v":0},{"$f":"G!C11","v":28.525520323164777},{"$f":"G!D11","v":0},{"$f":"G!E11","v":28.995177518626999},{"$f":"G!F11","v":0},{"$f":"G!G11","v":30.13675085899505},{"$f":"G!H11","v":0},{"$f":"G!I11","v":24.817151984345067},{"$f":"G!J11","v":0},{"$f":"G!K11","v":24.020402907220799},{"$f":"G!L11","v":0},{"$f":"G!M11","v":84.431816213939157},{"$f":"G!N11","v":0},{"$f":"G!O11","v":11.433045772272418}]
[null,null,{"$f":"G!A12","v":6},{"$f":"G!B12","v":0},{"$f":"G!C12","v":28.525520323164777},{"$f":"G!D12","v":0},{"$f":"G!E12","v":28.995177518626999},{"$f":"G!F12","v":0},{"$f":"G!G12","v":30.13675085899505},{"$f":"G!H12","v":0},{"$f":"G!I12","v":24.817151984345067},{"$f":"G!J12","v":0},{"$f":"G!K12","v":24.020402907220799},{"$f":"G!L12","v":0},{"$f":"G!M12","v":84.431816213939157},{"$f":"G!N12","v":0},{"$f":"G!O12","v":11.433045772272418}]
[null,null,{"$f":"G!A13","v":7},{"$f":"G!B13","v":0},{"$f":"G!C13","v":28.525520323164777},{"$f":"G!D13","v":0},{"$f":"G!E13","v":28.995177518626999},{"$f":"G!F13","v":0},{"$f":"G!G13","v":30.13675085899505},{"$f":"G!H13","v":0},{"$f":"G!I13","v":24.817151984345067},{"$f":"G!J13","v":0},{"$f":"G!K13","v":24.020402907220799},{"$f":"G!L13","v":57.35},{"$f":"G!M13","v":84.431816213939157},{"$f":"G!N13","v":0},{"$f":"G!O13","v":11.433045772272418}]
[null,null,{"$f":"G!A14","v":8},{"$f":"G!B14","v":0},{"$f":"G!C14","v":28.525520323164777},{"$f":"G!D14","v":0},{"$f":"G!E14","v":28.995177518626999},{"$f":"G!F14","v":0},{"$f":"G!G14","v":30.13675085899505},{"$f":"G!H14","v":0},{"$f":"G!I14","v":24.817151984345067},{"$f":"G!J14","v":0},{"$f":"G!K14","v":24.020402907220799},{"$f":"G!L14","v":0},{"$f":"G!M14","v":84.431816213939157},{"$f":"G!N14","v":0},{"$f":"G!O14","v":11.433045772272418}]
[null,null,{"$f":"G!A15","v":9},{"$f":"G!B15","v":0},{"$f":"G!C15","v":28.525520323164777},{"$f":"G!D15","v":0},{"$f":"G!E15","v":28.995177518626999},{"$f":"G!F15","v":0},{"$f":"G!G15","v":30.13675085899505},{"$f":"G!H15","v":0},{"$f":"G!I15","v":24.817151984345067},{"$f":"G!J15","v":0},{"$f":"G!K15","v":24.020402907220799},{"$f":"G!L15","v":0},{"$f":"G!M15","v":84.431816213939157},{"$f":"G!N15","v":0},{"$f":"G!O15","v":11.433045772272418}]
[null,null,{"$f":"G!A16","v":10},{"$f":"G!B16","v":0},{"$f":"G!C16","v":28.525520323164777},{"$f":"G!D16","v":0},{"$f":"G!E16","v":28.995177518626999},{"$f":"G!F16","v":0},{"$f":"G!G16","v":30.13675085899505},{"$f":"G!H16","v":0},{"$f":"G!I16","v":24.817151984345067},{"$f":"G!J16","v":0},{"$f":"G!K16","v":24.020402907220799},{"$f":"G!L16","v":57.35},{"$f":"G!M16","v":84.431816213939157},{"$f":"G!N16","v":0},{"$f":"G!O16","v":11.433045772272418}]
[null,null,{"$f":"G!A17","v":11},{"$f":"G!B17","v":0},{"$f":"G!C17","v":28.525520323164777},{"$f":"G!D17","v":0},{"$f":"G!E17","v":28.995177518626999},{"$f":"G!F17","v":48.232797574220484},{"$f":"G!G17","v":30.13675085899505},{"$f":"G!H17","v":0},{"$f":"G!I17","v":24.817151984345067},{"$f":"G!J17","v":46.93925079682311},{"$f":"G!K17","v":24.020402907220799},{"$f":"G!L17","v":0},{"$f":"G!M17","v":84.431816213939157},{"$f":"G!N17","v":307.85324136586775},{"$f":"G!O17","v":11.433045772272418}]
[null,null,{"$f":"G!A18","v":12},{"$f":"G!B18","v":0},{"$f":"G!C18","v":28.525520323164777},{"$f":"G!D18","v":0},{"$f":"G!E18","v":28.995177518626999},{"$f":"G!F18","v":0},{"$f":"G!G18","v":30.13675085899505},{"$f":"G!H18","v":0},{"$f":"G!I18","v":24.817151984345067},{"$f":"G!J18","v":0},{"$f":"G!K18","v":24.020402907220799},{"$f":"G!L18","v":0},{"$f":"G!M18","v":84.431816213939157},{"$f":"G!N18","v":0},{"$f":"G!O18","v":11.433045772272418}]
[null,null,{"$f":"G!A19","v":13},{"$f":"G!B19","v":0},{"$f":"G!C19","v":28.525520323164777},{"$f":"G!D19","v":0},{"$f":"G!E19","v":28.995177518626999},{"$f":"G!F19","v":0},{"$f":"G!G19","v":30.13675085899505},{"$f":"G!H19","v":0},{"$f":"G!I19","v":24.817151984345067},{"$f":"G!J19","v":0},{"$f":"G!K19","v":24.020402907220799},{"$f":"G!L19","v":57.35},{"$f":"G!M19","v":84.431816213939157},{"$f":"G!N19","v":0},{"$f":"G!O19","v":11.433045772272418}]
[null,null,{"$f":"G!A20","v":14},{"$f":"G!B20","v":0},{"$f":"G!C20","v":28.525520323164777},{"$f":"G!D20","v":0},{"$f":"G!E20","v":28.995177518626999},{"$f":"G!F20","v":0},{"$f":"G!G20","v":30.13675085899505},{"$f":"G!H20","v":0},{"$f":"G!I20","v":24.817151984345067},{"$f":"G!J20","v":0},{"$f":"G!K20","v":24.020402907220799},{"$f":"G!L20","v":0},{"$f":"G!M20","v":84.431816213939157},{"$f":"G!N20","v":0},{"$f":"G!O20","v":11.433045772272418}]
[null,null,{"$f":"G!A21","v":15},{"$f":"G!B21","v":0},{"$f":"G!C21","v":28.525520323164777},{"$f":"G!D21","v":0},{"$f":"G!E21","v":28.995177518626999},{"$f":"G!F21","v":0},{"$f":"G!G21","v":30.13675085899505},{"$f":"G!H21","v":0},{"$f":"G!I21","v":24.817151984345067},{"$f":"G!J21","v":0},{"$f":"G!K21","v":24.020402907220799},{"$f":"G!L21","v":0},{"$f":"G!M21","v":84.431816213939157},{"$f":"G!N21","v":0},{"$f":"G!O21","v":11.433045772272418}]
[null,null,{"$f":"G!A22","v":16},{"$f":"G!B22","v":0},{"$f":"G!C22","v":28.525520323164777},{"$f":"G!D22","v":0},{"$f":"G!E22","v":28.995177518626999},{"$f":"G!F22","v":0},{"$f":"G!G22","v":30.13675085899505},{"$f":"G!H22","v":0},{"$f":"G!I22","v":24.817151984345067},{"$f":"G!J22","v":0},{"$f":"G!K22","v":24.020402907220799},{"$f":"G!L22","v":57.35},{"$f":"G!M22","v":84.431816213939157},{"$f":"G!N22","v":0},{"$f":"G!O22","v":11.433045772272418}]
[null,null,{"$f":"G!A23","v":17},{"$f":"G!B23","v":0},{"$f":"G!C23","v":28.525520323164777},{"$f":"G!D23","v":0},{"$f":"G!E23","v":28.995177518626999},{"$f":"G!F23","v":0},{"$f":"G!G23","v":30.13675085899505},{"$f":"G!H23","v":0},{"$f":"G!I23","v":24.817151984345067},{"$f":"G!J23","v":0},{"$f":"G!K23","v":24.020402907220799},{"$f":"G!L23","v":0},{"$f":"G!M23","v":84.431816213939157},{"$f":"G!N23","v":0},{"$f":"G!O23","v":11.433045772272418}]
[null,null,{"$f":"G!A24","v":18},{"$f":"G!B24","v":0},{"$f":"G!C24","v":28.525520323164777},{"$f":"G!D24","v":0},{"$f":"G!E24","v":28.995177518626999},{"$f":"G!F24","v":0},{"$f":"G!G24","v":30.13675085899505},{"$f":"G!H24","v":0},{"$f":"G!I24","v":24.817151984345067},{"$f":"G!J24","v":0},{"$f":"G!K24","v":24.020402907220799},{"$f":"G!L24","v":0},{"$f":"G!M24","v":84.431816213939157},{"$f":"G!N24","v":0},{"$f":"G!O24","v":11.433045772272418}]
[null,null,{"$f":"G!A25","v":19},{"$f":"G!B25","v":0},{"$f":"G!C25","v":28.525520323164777},{"$f":"G!D25","v":0},{"$f":"G!E25","v":28.995177518626999},{"$f":"G!F25","v":0},{"$f":"G!G25","v":30.13675085899505},{"$f":"G!H25","v":0},{"$f":"G!I25","v":24.817151984345067},{"$f":"G!J25","v":0},{"$f":"G!K25","v":24.020402907220799},{"$f":"G!L25","v":57.35},{"$f":"G!M25","v":84.431816213939157},{"$f":"G!N25","v":0},{"$f":"G!O25","v":11.433045772272418}]
[null,null,{"$f":"G!A26","v":20},{"$f":"G!B26","v":0},{"$f":"G!C26","v":28.525520323164777},{"$f":"G!D26","v":0},{"$f":"G!E26","v":28.995177518626999},{"$f":"G!F26","v":0},{"$f":"G!G26","v":30.13675085899505},{"$f":"G!H26","v":0},{"$f":"G!I26","v":24.817151984345067},{"$f":"G!J26","v":0},{"$f":"G!K26","v":24.020402907220799},{"$f":"G!L26","v":0},{"$f":"G!M26","v":84.431816213939157},{"$f":"G!N26","v":0},{"$f":"G!O26","v":11.433045772272418}]
[]
[]
[]
[null,null,{"$f":"C402","v":1},null,{"$f":"(D402+E402)/(1+$B$400)^$C425","v":38.808897498284836},null,{"$f":"(F402+G402)/(1+$B$400)^$C425","v":39.247829456660746},null,85.39210133945376,null,63.692042352970468,null,106.81587573586658,null,132.50637029340106,null,298.39839919452351]
[null,null,{"$f":"C403","v":2},null,{"$f":"(D403+E403)/(1+$B$400)^$C426","v":24.915294194396694},null,25.325510977925582,null,26.322605344567254,null,21.676261668569364,null,20.980350167893089,null,73.746018179700542,null,9.9860649596230395]
[null,null,3,null,23.285321677006255,null,23.668701848528581,null,24.600565742586216,null,20.258188475298471,null,19.607803895227185,null,68.921512317477138,null,9.3327709903019063]
[null,null,4,null,21.761982875706781,null,22.120282101428582,null,22.991182936996466,null,18.932886425512592,null,18.325050369371201,null,108.16466874501636,null,8.7222158787868285]
[null,null,5,null,20.338301752996991,null,20.673160842456614,null,21.487086857006041,null,17.69428637898373,null,17.126215298477756,null,60.198718069243725,null,8.1516036250344186]
[null,null,6,null,19.00775864766074,null,19.320711067716463,null,20.081389585986955,null,16.536716242040868,null,16.005808690166131,null,56.260484176863301,null,7.6183211448919801]
[null,null,7,null,17.764260418374523,null,18.056739315622863,null,18.767653818679396,null,15.454874992561558,null,14.958699710435635,null,88.29458945115914,null,7.1199263036373646]
[null,null,8,null,16.602112540536936,null,16.875457304320435,null,17.539863381943363,null,14.443808404263139,null,13.980093187323023,null,49.140085751474622,null,6.6541367323713683]
[null,null,9,null,15.515993028539192,null,15.771455424598534,null,16.392395684059217,null,13.498886359124427,null,13.065507651703758,null,45.925313786424873,null,6.2188193760480077]
[null,null,10,null,14.500928064055321,null,14.739677966914519,null,15.319995966410483,null,12.615781644041522,null,12.210754814676411,null,72.074685909930622,null,5.8119807252785121]
[null,null,11,null,13.552269218743289,null,13.775399969078988,null,37.232807916768778,null,11.790450134618244,null,33.712420308948992,null,40.112947669163134,null,151.69061500466896]
[null,null,12,null,12.665672167049806,null,12.874205578578495,null,13.381077794052304,null,11.019112275344154,null,10.66534615658696,null,37.488736139404807,null,5.0764090534356816]
[null,null,13,null,11.837076791635331,null,12.03196783044719,null,12.505680181357294,null,10.298235771349676,null,9.9676132304551022,null,58.834413085851374,null,4.7443075265754029]
[null,null,14,null,11.062688590313394,null,11.244829748081488,null,11.687551571361956,null,9.6245194124763334,null,9.3155263836029008,null,32.744114018171722,null,4.4339322678274797]
[null,null,15,null,10.33896129935831,null,10.509186680449988,null,10.922945393796219,null,8.9948779555853573,null,8.7060994239279434,null,30.601975717917494,null,4.1438619325490462]
[null,null,16,null,9.6625806536058985,null,9.821669794813074,null,10.208360181117964,null,8.4064279958741661,null,8.1365415176896683,null,48.026406490099838,null,3.8727681612607912]
[null,null,{"$f":"C418","v":17},null,9.0304492089774762,null,9.1791306493580116,null,9.5405235337551062,null,7.8564747624992215,null,7.6042444090557639,null,26.728950753705561,null,3.6194094965054124]
[null,null,18,null,8.4396721579228746,null,8.5786267751009451,null,8.9163771343505669,null,7.3424997780366557,null,7.1067704757530503,null,24.980327807201459,null,3.3826256976686095]
[null,null,19,null,7.8875440728251158,null,8.0174082010289212,null,8.3330627423837065,null,6.862149325267902,null,6.641841566124346,null,39.203853652565527,null,3.1613324277276722]
[null,null,20,null,7.3715365166589875,null,7.4929048607746926,null,7.7879091050315017,null,6.4132236684746751,null,6.2073285664713511,null,21.818785751769987,null,2.9545162875959559]
[]
[]
[null,null,null,null,{"$f":"SUM(E425:E444)","v":314.34930137464869},null,{"$f":"SUM(G425:G444)","v":319.32485639388472},null,{"$f":"SUM(I425:I444)","v":399.41113621166454},null,{"$f":"SUM(K425:K444)","v":303.41170402289254},null,{"$f":"SUM(M425:M444)","v":361.1398915597569},null,{"$f":"SUM(O425:O444)","v":1115.7729577665425},null,{"$f":"SUM(Q425:Q444)","v":555.09401678631184}]