{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["RiskSerializationData","Welcome","Results","Advanced","NSR Vessel","SCR Vessel","Analysis","DIST","Low load SFOC","NSR SHIP DATA","NSR Emission factors","NSR WEIGHT","NSR PS1","NSR PT1-1","NSR PT1-2","NSR PAS1","PS2","PT2-1","PT2-2","PAS2","PS3","PT3-1","PT3-2","PAS3","SCR SHIP DATA","SCR Emission factors","SCR WEIGHT","SCR PS1","SCR PT1-1","SCR PT1-2","SCR PAS1"],"not_rendered":{"charts":184,"images":16,"macros":1,"external_links":1,"defined_names":98,"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":"RiskSerializationData","index":0,"n_rows":13,"n_cols":47,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[1,2]
[{"$f":"#REF!","v":{"$error":"#REF!"}},false,1,1,"GF1_rK0qDwEADgDFAAwjACYAOwBWAGoAawB5AIcAoQDBALsAKgD//wAAAAAAAQQAAAAAB0dlbmVyYWwAAAABFUluZmxhdGlvbiBESVNUIC8gMjAwOQEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAYsAABQADU5vcm1hbCgwOzEsMSkAACUBAgCpALIAAQECATMzMzMzMwHAATQzMzMzMwFAAQUAAQEBAAEBAQA=",1,{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,true,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},false,1,1,"GF1_rK0qDwEADgDFAAwjACYAOwBWAGoAawB5AIcAoQDBALsAKgD//wAAAAAAAQQAAAAAB0dlbmVyYWwAAAABFUluZmxhdGlvbiBESVNUIC8gMjAwOQEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAYsAABQADU5vcm1hbCgwOzEsMSkAACUBAgCpALIAAQECATMzMzMzMwHAATQzMzMzMwFAAQUAAQEBAAEBAQA=",1,{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,true,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[0]
[{"$f":"#REF!","v":{"$error":"#REF!"}},false,1,1,"GF1_rK0qDwEADgANAQwjACYAOwB2AIoAiwCZAKcA5wAJAQMBKgD//wAAAAAAAQQAAAAAB0dlbmVyYWwAAAABFkZ1ZWwgUHJpY2UgRElTVCAvIDIwMTQBH0NvbXBhcmlzb24gd2l0aCBOb3JtYWwoMDsxMCw4MSkBARAAAgABClN0YXRpc3RpY3MDAQEA/wEBAQEBAAEBAQAEAAAAAQEBAQEAAQEBAAQAAAACrgACzwAAHQAWRnVlbCBQcmljZSBESVNUIC8gMjAxNAAALwECAAIAFgAPTm9ybWFsKDA7MTAsODEpAQElAQIA7wD5AAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},48,1,false,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,true,false,1,true]
[0]
[false,13440,6215,7050,100]
[false,13440,6215,7050,500]
[false,13440,6215,7050,1000]
[false,13440,6215,7050,1500]
[false,13440,6215,7050,2000]
[0]
[0,false,false,10,"0,95",1]

{"sheet":"Welcome","index":1,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[[9,1,9,19],[12,2,14,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Welcome to the online calculation tool for determining the Feasibility of Investing in an Ice Reinforced Containership for Navigation along the NSR"]
[]
[]
[null,null,"Click on the image below to enter the calulation Tool"]

{"sheet":"Results","index":2,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,1,6,2],[6,8,6,17],[23,4,23,5],[6,4,6,7],[8,4,9,7],[14,4,16,4],[14,5,16,5],[14,6,16,6],[14,7,16,7],[36,6,38,6],[36,7,38,7],[36,5,38,5],[36,4,38,4],[30,5,32,5],[30,4,32,4],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,35,7],[30,6,32,6],[30,7,32,7],[24,4,25,7],[11,5,13,5],[27,5,29,5],[11,6,12,7],[27,6,28,7],[17,6,19,6],[17,7,19,7],[17,5,19,5],[17,4,19,4],[20,4,22,4],[20,5,22,5],[20,6,22,6],[20,7,22,7]]}
[]
[null,"Feasibility of Investing in an Ice Reinforced Containership for Navigation along the NSR"]
[null,"Step 1: Type your input in the yellow cells of the input section (Cells C11 through C37)"]
[null,"Step 2: Read the earliest year where the investment in the ice reinforced vessel is favorable compared to the Ordinary Vessel"]
[null,"Step 3: Read the development of the ratios of the total costs per TEU as a function of the investment year"]
[]
[null,"Input",null,null,"Results",null,null,null,"Illustrations"]
[]
[null,"NSR Vessel Variables","Value",null,"Total Cost per TEU"]
[null,"Vessel Container Capacity (TEU)",8000]
[null,"Vessel Price ($USD)",105480000]
[null,"Open Water Voyage Speed Along the NSR (knots)",15,null,null,"Earlist Year of Advantage","Cost per TEU in earliest year of advantage"]
[null,"Voyage Speed on the SCR (knots)",18]
[null,"Ice water speed (knots)",10,null,null,null,"SCR Vessel","NSR Vessel"]
[null,null,null,null,"Low Fuel Price",{"$f":"IF(Analysis!AF5>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M12:AF12),Analysis!M12:AF12,0)),\"The investment will not be feasible between 2016 and 2035\")","v":"The investment will not be feasible between 2016 and 2035"},{"$f":"IF(Analysis!AI5>0,ROUND(INDEX('SCR Vessel'!F56:Y56,,(MATCH(MIN('SCR Vessel'!F61:Y61),'SCR Vessel'!F61:Y61,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F56:Y56,,(MATCH(MAX('SCR Vessel'!F61:Y61),'SCR Vessel'!F61:Y61,0))),0)& \" $USD\")","v":"Given an investment year of 2035, the total cost per TEU equals 70 $USD"},{"$f":"IF(Analysis!AI5>0,ROUND(INDEX('NSR Vessel'!F67:Y67,,(MATCH(MIN('NSR Vessel'!F72:Y72),'NSR Vessel'!F72:Y72,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F67:Y67,,(MATCH(MAX('NSR Vessel'!F72:Y72),'NSR Vessel'!F72:Y72,0))),0)& \" $USD\")","v":"Given an investment year of 2035, the total cost per TEU equals 73 $USD"}]
[null,"SCR Vessel Variables","Value"]
[null,"Vessel Container Capacity (TEU)",8000]
[null,"Standard Vessel Price ($USD)",87900000,null,"Medium Fuel Price",{"$f":"IF(Analysis!AF6>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M13:AF13),Analysis!M13:AF13,0)),\"The investment will not be feasible between 2016 and 2035\")","v":"The investment will not be feasible between 2016 and 2035"},{"$f":"IF(Analysis!AI6>0,ROUND(INDEX('SCR Vessel'!F57:Y57,,(MATCH(MIN('SCR Vessel'!F62:Y62),'SCR Vessel'!F62:Y62,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F57:Y57,,(MATCH(MAX('SCR Vessel'!F62:Y62),'SCR Vessel'!F62:Y62,0))),0)& \" $USD\")","v":"Given an investment year of 2035, the total cost per TEU equals 91 $USD"},{"$f":"IF(Analysis!AI6>0,ROUND(INDEX('NSR Vessel'!F68:Y68,,(MATCH(MIN('NSR Vessel'!F73:Y73),'NSR Vessel'!F73:Y73,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F68:Y68,,(MATCH(MAX('NSR Vessel'!F73:Y73),'NSR Vessel'!F73:Y73,0))),0)& \" $USD\")","v":"Given an investment year of 2035, the total cost per TEU equals 92 $USD"}]
[null,"Voyage Speed Along the SCR (knots)",18]
[]
[null,"NSR Route Variables","Value",null,"High Fuel Price",{"$f":"IF(Analysis!AF7>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M14:AF14),Analysis!M14:AF14,0)),\"The investment will not be feasible between 2016 and 2035\")","v":2033},{"$f":"IF(Analysis!AI7>0,ROUND(INDEX('SCR Vessel'!F58:Y58,,(MATCH(MIN('SCR Vessel'!F63:Y63),'SCR Vessel'!F63:Y63,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F58:Y58,,(MATCH(MAX('SCR Vessel'!F63:Y63),'SCR Vessel'!F63:Y63,0))),0)& \" $USD\")","v":"123 $USD"},{"$f":"IF(Analysis!AI7>0,ROUND(INDEX('NSR Vessel'!F69:Y69,,(MATCH(MIN('NSR Vessel'!F74:Y74),'NSR Vessel'!F74:Y74,0))),0)& \" $USD\",\"Given an investment year of 2035, the total cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F69:Y69,,(MATCH(MAX('NSR Vessel'!F74:Y74),'NSR Vessel'!F74:Y74,0))),0)& \" $USD\")","v":"123 $USD"}]
[null,"Distance NSR (nm)",8366]
[null,"Ice water distance (nm)",1214]
[null,"Annual navigation days in 2016 (days)",120]
[null,"Annual navigation day increase (days)",3,null,"Annual Cost per TEU"]
[null,"Port visits per round trip NSR",6]
[null,"Load Factor NSR (%)",75]
[null,null,null,null,null,"Earliest Year of Advantage","Cost per TEU in earliest year of advantage"]
[null,"SCR Route Variables","Value"]
[null,"Distance SCR (nm)",11784,null,null,null,"SCR Vessel","NSR Vessel"]
[null,"Port visits per round trip SCR",10,null,"Low Fuel Price",{"$f":"IF(Analysis!AW46>1,IF(Analysis!E46>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E52:AW52),Analysis!E52:AW52,0))),\"Annual cost per TEU will not be advantageous between 2016 and 2060\")","v":2052},{"$f":"IF(Analysis!AI12>0,ROUND(INDEX('SCR Vessel'!F51:AW51,,(MATCH(MIN('SCR Vessel'!F66:AW66),'SCR Vessel'!F66:AW66,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F51:AW51,,(MATCH(MAX('SCR Vessel'!F66:AW66),'SCR Vessel'!F66:AW66,0))),0)& \" $USD\")","v":"426 $USD"},{"$f":"IF(Analysis!AI12>0,ROUND(INDEX('NSR Vessel'!F62:AW62,,(MATCH(MIN('NSR Vessel'!F77:AW77),'NSR Vessel'!F77:AW77,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F62:AW62,,(MATCH(MAX('NSR Vessel'!F77:AW77),'NSR Vessel'!F77:AW77,0))),0)& \" $USD\")","v":"425 $USD"}]
[null,"Load Factor SCR (%)",75]
[]
[null,"Valuation","Value",null,"Medium Fuel Price",{"$f":"IF(Analysis!AW48>1,IF(Analysis!E47>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E53:AW53),Analysis!E53:AW53,0))),\"Annual cost per TEU will not be advantageous between 2016 and 2060\")","v":2043},{"$f":"IF(Analysis!AI13>0,ROUND(INDEX('SCR Vessel'!F52:AW52,,(MATCH(MIN('SCR Vessel'!F67:AW67),'SCR Vessel'!F67:AW67,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F52:AW52,,(MATCH(MAX('SCR Vessel'!F67:AW67),'SCR Vessel'!F67:AW67,0))),0)& \" $USD\")","v":"571 $USD"},{"$f":"IF(Analysis!AI13>0,ROUND(INDEX('NSR Vessel'!F63:AW63,,(MATCH(MIN('NSR Vessel'!F78:AW78),'NSR Vessel'!F78:AW78,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F63:AW63,,(MATCH(MAX('NSR Vessel'!F78:AW78),'NSR Vessel'!F78:AW78,0))),0)& \" $USD\")","v":"565 $USD"}]
[null,"Discount Factor (%)",7]
[null,"Capital Costs Interest Rate (%)",7]
[null,"Debt amortiazation (years)",15,null,"High Fuel Price",{"$f":"IF(Analysis!AW48>1,IF(Analysis!E48>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E54:AW54),Analysis!E54:AW54,0))),\"Annual cost per TEU will not be advantageous between 2016 and 2060\")","v":2042},{"$f":"IF(Analysis!AI14>0,ROUND(INDEX('SCR Vessel'!F53:AW53,,(MATCH(MIN('SCR Vessel'!F68:AW68),'SCR Vessel'!F68:AW68,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('SCR Vessel'!F53:AW53,,(MATCH(MAX('SCR Vessel'!F68:AW68),'SCR Vessel'!F68:AW68,0))),0)& \" $USD\")","v":"705 $USD"},{"$f":"IF(Analysis!AI14>0,ROUND(INDEX('NSR Vessel'!F64:AW64,,(MATCH(MIN('NSR Vessel'!F79:AW79),'NSR Vessel'!F79:AW79,0))),0)& \" $USD\",\"In year 2060 the annual cost per TEU equals \"&ROUND(INDEX('NSR Vessel'!F64:AW64,,(MATCH(MAX('NSR Vessel'!F79:AW79),'NSR Vessel'!F79:AW79,0))),0)& \" $USD\")","v":"710 $USD"}]

{"sheet":"Advanced","index":3,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,0,1,7]]}
[]
["Advanced Settings"]
[null,"Step 1: Change input of the variables below"]
[null,"Step 2: Insert retrofit cost value (either cost per engine size or absolute values)"]
[null,"Step 3: After entering the advanced settings click on the button \"Return to Results\"."]
[]
[]
[null,"Speed Variables","Value"]
[null,"Average waiting time Suez Canal (days)",4]
[null,"Average icebreaker waiting time (days)",8]
[null,"Annual icebreaker waiting time decrease (days)",0.1]
[]
[null,"Ordinary Vessel Cost Variables","Value"]
[null,"Cantainer handling costs per TEU ($USD per TEU)",100]
[null,"Port Call Fee ($USD per call)",{"$f":"0.428 * 'SCR Vessel'!D5","v":34871.668025042876}]
[null,"Annual M&R Ordinary Vessel ($USD)",{"$f":"DIST!E38 * 'SCR Vessel'!D6","v":962505}]
[null,"Annual Insurance Costs (USD)",{"$f":"DIST!E39 * 'SCR Vessel'!D6","v":377970}]
[null,"Annual Crew Costs ($USD)",1200000]
[null,"Suez Canal Fee ($USD)",450808]
[]
[null,"Ice Strenthened Vessel Cost Variables","Value"]
[null,"Cantainer handling costs per TEU ($USD per TEU)",100]
[null,"Port Call Fee ($USD per Portcall)",{"$f":"0.428 * 'NSR Vessel'!D5","v":34871.668025042876}]
[null,"Annual M&R Ice Reinforced Vessel ($USD)",{"$f":"DIST!E38* 'NSR Vessel'!D6","v":1155006}]
[null,"Arctic Insurance Surcharge ($USD)",{"$f":"DIST!E39 * 'NSR Vessel'!D6 + 800000","v":1253564}]
[null,"Annual Crew Costs ($USD)",1200000]
[null,"Suez Canal Fee ($USD)",450808]
[null,"End Season Icebreaker Fee ($USD)",{"$f":"9.47 *'NSR Vessel'!D5","v":771576.39298400946}]
[null,"Mid Season Icebreaker Fee ($USD)",{"$f":"7.1*'NSR Vessel'!D5","v":578478.60508832801}]

{"sheet":"NSR Vessel","index":4,"n_rows":79,"n_cols":50,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Inputs",null,null,"Fixed Outputs",null,null,"Fixed Outputs"]
[null,null,"Ship TEU",{"$f":"Results!C10","v":8000},null,"Maintenance Costs (annual)",{"$f":"Advanced!C24","v":1155006},null,"Port dues per trip (SCR)",{"$f":"Advanced!C23*DIST!$E$27","v":174358.34012521437}]
[null,null,"Gross Ton",{"$f":"(0.2+0.02*LOG('NSR WEIGHT'!C22))*'NSR WEIGHT'!C22","v":81475.859871595501},null,"Insurance Costs (annual)",{"$f":"Advanced!C25","v":1253564},null,"Port dues per trip (NSR)",{"$f":"Advanced!C23*DIST!$E$28","v":104615.00407512863}]
[null,null,"Vessel Price",{"$f":"Results!C11","v":105480000},null,"Crew Costs (annual)",{"$f":"Advanced!C26","v":1200000},null,"Cargo handling per trip (SCR)",{"$f":"DIST!$E$35*DIST!E14*$D$4","v":600000}]
[null,null,"Fuel Consumption OW SCR (ton/nm)",{"$f":"'NSR SHIP DATA'!D83/Results!C13","v":0.23862513893988291},null,"Total Fixed Costs (annual)",{"$f":"SUM(G4:G6)","v":3608570},null,"Cargo handling per trip (NSR)",{"$f":"DIST!$E$35*DIST!E15*$D$4","v":600000}]
[null,null,"Fuel Consumption IW (ton/nm)",{"$f":"'NSR SHIP DATA'!E83/Results!C14","v":0.12068240000492425},null,"Initial payment",{"$f":"D6*0.3","v":31644000},null,"NSR Fee 4 zones",{"$f":"Advanced!C28","v":771576.39298400946}]
[null,null,"Fuel Consumption OW NSR (ton/nm)",{"$f":"'NSR SHIP DATA'!C83/Results!C12","v":0.18781742246242986},null,"Debt Service",{"$f":"0.7*D6*(DIST!E40/(1-(1+DIST!E40)^-DIST!E41))","v":8106795.909423518},null,"NSR Fee 2 zones",{"$f":"Advanced!C29","v":578478.60508832801}]
[null,null,null,null,null,"Suez Canal Fee",{"$f":"Advanced!C27","v":450808}]
[null,null,{"$f":"453614.41/((1.02)^2)","v":436000.0096116878}]
[null,null,{"$f":"7.39/(1.02^2)","v":7.103037293348712}]
[null,null,"NSR LOW",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Year",null,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[]
[null,null,"Costs per trip"]
[null,null,"Port dues per trip (SCR)",null,{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$23*DIST!$E$27","v":174358.34012521437}]
[null,null,"Port dues per trip (NSR)",null,{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863},{"$f":"Advanced!$C$23*DIST!$E$28","v":104615.00407512863}]
[null,null,"Cargo handling per trip (SCR)",null,{"$f":"DIST!$E$35*DIST!E14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!F14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!G14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!H14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!I14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!J14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!K14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!L14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!M14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!N14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!O14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!P14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Q14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!R14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!S14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!T14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!U14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!V14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!W14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!X14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Y14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Z14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AA14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AB14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AC14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AD14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AE14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AF14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AG14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AH14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AI14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AJ14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AK14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AL14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AM14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AN14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AO14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AP14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AQ14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AR14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AS14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AT14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AU14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AV14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AW14*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AX14*$D$4","v":600000}]
[null,null,"Cargo handling per trip (NSR)",null,{"$f":"DIST!$E$35*DIST!E15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!F15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!G15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!H15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!I15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!J15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!K15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!L15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!M15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!N15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!O15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!P15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Q15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!R15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!S15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!T15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!U15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!V15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!W15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!X15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Y15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!Z15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AA15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AB15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AC15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AD15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AE15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AF15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AG15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AH15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AI15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AJ15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AK15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AL15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AM15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AN15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AO15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AP15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AQ15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AR15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AS15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AT15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AU15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AV15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AW15*$D$4","v":600000},{"$f":"DIST!$E$35*DIST!AX15*$D$4","v":600000}]
[null,null,"Fuel Costs SCR (low)",null,{"$f":"DIST!$E$21*$D$7*DIST!E10","v":1136209.296538397},{"$f":"DIST!$E$21*$D$7*DIST!F10","v":1083378.7087193744},{"$f":"DIST!$E$21*$D$7*DIST!G10","v":1070249.5983240108},{"$f":"DIST!$E$21*$D$7*DIST!H10","v":1070279.7334773436},{"$f":"DIST!$E$21*$D$7*DIST!I10","v":1070921.3300936462},{"$f":"DIST!$E$21*$D$7*DIST!J10","v":1075678.2757314346},{"$f":"DIST!$E$21*$D$7*DIST!K10","v":1083819.9202816254},{"$f":"DIST!$E$21*$D$7*DIST!L10","v":1089395.8445533493},{"$f":"DIST!$E$21*$D$7*DIST!M10","v":1097476.7289536805},{"$f":"DIST!$E$21*$D$7*DIST!N10","v":1108713.5359008024},{"$f":"DIST!$E$21*$D$7*DIST!O10","v":1117897.4296130326},{"$f":"DIST!$E$21*$D$7*DIST!P10","v":1124690.3203174509},{"$f":"DIST!$E$21*$D$7*DIST!Q10","v":1129285.9703881175},{"$f":"DIST!$E$21*$D$7*DIST!R10","v":1134648.4014019021},{"$f":"DIST!$E$21*$D$7*DIST!S10","v":1140602.3082763166},{"$f":"DIST!$E$21*$D$7*DIST!T10","v":1157968.4251489793},{"$f":"DIST!$E$21*$D$7*DIST!U10","v":1165959.7662133353},{"$f":"DIST!$E$21*$D$7*DIST!V10","v":1173483.7380888481},{"$f":"DIST!$E$21*$D$7*DIST!W10","v":1173952.1653389917},{"$f":"DIST!$E$21*$D$7*DIST!X10","v":1182385.9915579043},{"$f":"DIST!$E$21*$D$7*DIST!Y10","v":1189665.1789922058},{"$f":"DIST!$E$21*$D$7*DIST!Z10","v":1193319.2720679168},{"$f":"DIST!$E$21*$D$7*DIST!AA10","v":1203776.3466178551},{"$f":"DIST!$E$21*$D$7*DIST!AB10","v":1211702.1466627719},{"$f":"DIST!$E$21*$D$7*DIST!AC10","v":1221054.644402588},{"$f":"DIST!$E$21*$D$7*DIST!AD10","v":1231386.7501567169},{"$f":"DIST!$E$21*$D$7*DIST!AE10","v":1238966.025166848},{"$f":"DIST!$E$21*$D$7*DIST!AF10","v":1246545.300176979},{"$f":"DIST!$E$21*$D$7*DIST!AG10","v":1254124.5751871103},{"$f":"DIST!$E$21*$D$7*DIST!AH10","v":1261703.8501972414},{"$f":"DIST!$E$21*$D$7*DIST!AI10","v":1269283.1252073722},{"$f":"DIST!$E$21*$D$7*DIST!AJ10","v":1276862.4002175035},{"$f":"DIST!$E$21*$D$7*DIST!AK10","v":1284441.6752276346},{"$f":"DIST!$E$21*$D$7*DIST!AL10","v":1292020.9502377659},{"$f":"DIST!$E$21*$D$7*DIST!AM10","v":1299600.2252478967},{"$f":"DIST!$E$21*$D$7*DIST!AN10","v":1307179.5002580278},{"$f":"DIST!$E$21*$D$7*DIST!AO10","v":1314758.7752681591},{"$f":"DIST!$E$21*$D$7*DIST!AP10","v":1322338.0502782902},{"$f":"DIST!$E$21*$D$7*DIST!AQ10","v":1329917.3252884212},{"$f":"DIST!$E$21*$D$7*DIST!AR10","v":1337496.6002985521},{"$f":"DIST!$E$21*$D$7*DIST!AS10","v":1345075.8753086827},{"$f":"DIST!$E$21*$D$7*DIST!AT10","v":1352655.1503188137},{"$f":"DIST!$E$21*$D$7*DIST!AU10","v":1360234.4253289448},{"$f":"DIST!$E$21*$D$7*DIST!AV10","v":1367813.7003390759},{"$f":"DIST!$E$21*$D$7*DIST!AW10","v":1375392.9753492067},{"$f":"DIST!$E$21*$D$7*DIST!AX10","v":1382972.2503593378}]
[null,null,"Fuel Costs NSR (low)",null,{"$f":"DIST!$E$20*$D$8*DIST!E10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!E10","v":601964.87851827685},{"$f":"DIST!$E$20*$D$8*DIST!F10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!F10","v":573975.1776106921},{"$f":"DIST!$E$20*$D$8*DIST!G10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!G10","v":567019.36113543843},{"$f":"DIST!$E$20*$D$8*DIST!H10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!H10","v":567035.32677132112},{"$f":"DIST!$E$20*$D$8*DIST!I10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!I10","v":567375.24533242348},{"$f":"DIST!$E$20*$D$8*DIST!J10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!J10","v":569895.48012692248},{"$f":"DIST!$E$20*$D$8*DIST!K10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!K10","v":574208.93195971951},{"$f":"DIST!$E$20*$D$8*DIST!L10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!L10","v":577163.06249454396},{"$f":"DIST!$E$20*$D$8*DIST!M10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!M10","v":581444.32353613689},{"$f":"DIST!$E$20*$D$8*DIST!N10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!N10","v":587397.59565727273},{"$f":"DIST!$E$20*$D$8*DIST!O10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!O10","v":592263.23219065671},{"$f":"DIST!$E$20*$D$8*DIST!P10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!P10","v":595862.11281954334},{"$f":"DIST!$E$20*$D$8*DIST!Q10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Q10","v":598296.89305319358},{"$f":"DIST!$E$20*$D$8*DIST!R10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!R10","v":601137.91463575745},{"$f":"DIST!$E$20*$D$8*DIST!S10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!S10","v":604292.30075043323},{"$f":"DIST!$E$20*$D$8*DIST!T10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!T10","v":613492.88770693447},{"$f":"DIST!$E$20*$D$8*DIST!U10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!U10","v":617726.70859509206},{"$f":"DIST!$E$20*$D$8*DIST!V10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!V10","v":621712.91679618368},{"$f":"DIST!$E$20*$D$8*DIST!W10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!W10","v":621961.0900452378},{"$f":"DIST!$E$20*$D$8*DIST!X10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!X10","v":626429.34003296401},{"$f":"DIST!$E$20*$D$8*DIST!Y10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Y10","v":630285.86118003679},{"$f":"DIST!$E$20*$D$8*DIST!Z10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Z10","v":632221.80352896522},{"$f":"DIST!$E$20*$D$8*DIST!AA10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AA10","v":637761.97260722227},{"$f":"DIST!$E$20*$D$8*DIST!AB10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AB10","v":641961.06979445182},{"$f":"DIST!$E$20*$D$8*DIST!AC10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AC10","v":646916.03291871329},{"$f":"DIST!$E$20*$D$8*DIST!AD10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AD10","v":652389.99339771213},{"$f":"DIST!$E$20*$D$8*DIST!AE10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AE10","v":656405.50125760224},{"$f":"DIST!$E$20*$D$8*DIST!AF10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AF10","v":660421.00911749224},{"$f":"DIST!$E$20*$D$8*DIST!AG10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AG10","v":664436.51697738259},{"$f":"DIST!$E$20*$D$8*DIST!AH10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AH10","v":668452.02483727259},{"$f":"DIST!$E$20*$D$8*DIST!AI10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AI10","v":672467.53269716271},{"$f":"DIST!$E$20*$D$8*DIST!AJ10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AJ10","v":676483.04055705282},{"$f":"DIST!$E$20*$D$8*DIST!AK10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AK10","v":680498.54841694306},{"$f":"DIST!$E$20*$D$8*DIST!AL10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AL10","v":684514.05627683329},{"$f":"DIST!$E$20*$D$8*DIST!AM10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AM10","v":688529.56413672329},{"$f":"DIST!$E$20*$D$8*DIST!AN10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AN10","v":692545.07199661329},{"$f":"DIST!$E$20*$D$8*DIST!AO10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AO10","v":696560.57985650364},{"$f":"DIST!$E$20*$D$8*DIST!AP10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AP10","v":700576.08771639375},{"$f":"DIST!$E$20*$D$8*DIST!AQ10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AQ10","v":704591.59557628387},{"$f":"DIST!$E$20*$D$8*DIST!AR10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AR10","v":708607.10343617387},{"$f":"DIST!$E$20*$D$8*DIST!AS10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AS10","v":712622.61129606375},{"$f":"DIST!$E$20*$D$8*DIST!AT10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AT10","v":716638.11915595387},{"$f":"DIST!$E$20*$D$8*DIST!AU10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AU10","v":720653.62701584399},{"$f":"DIST!$E$20*$D$8*DIST!AV10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AV10","v":724669.1348757341},{"$f":"DIST!$E$20*$D$8*DIST!AW10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AW10","v":728684.6427356241},{"$f":"DIST!$E$20*$D$8*DIST!AX10+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AX10","v":732700.15059551434}]
[null,null,"Fuel Costs SCR (reference)",null,{"$f":"DIST!$E$21*$D$7*DIST!E11","v":1504222.5321571555},{"$f":"DIST!$E$21*$D$7*DIST!F11","v":1452302.5628369167},{"$f":"DIST!$E$21*$D$7*DIST!G11","v":1432734.6791793839},{"$f":"DIST!$E$21*$D$7*DIST!H11","v":1451528.0619650518},{"$f":"DIST!$E$21*$D$7*DIST!I11","v":1495010.7565702875},{"$f":"DIST!$E$21*$D$7*DIST!J11","v":1534297.0233084657},{"$f":"DIST!$E$21*$D$7*DIST!K11","v":1578686.3784794731},{"$f":"DIST!$E$21*$D$7*DIST!L11","v":1624744.7665706177},{"$f":"DIST!$E$21*$D$7*DIST!M11","v":1665864.2028865842},{"$f":"DIST!$E$21*$D$7*DIST!N11","v":1707867.864950008},{"$f":"DIST!$E$21*$D$7*DIST!O11","v":1744401.7615588449},{"$f":"DIST!$E$21*$D$7*DIST!P11","v":1777713.4304460683},{"$f":"DIST!$E$21*$D$7*DIST!Q11","v":1818490.6819000065},{"$f":"DIST!$E$21*$D$7*DIST!R11","v":1847612.1929130629},{"$f":"DIST!$E$21*$D$7*DIST!S11","v":1881292.3610387288},{"$f":"DIST!$E$21*$D$7*DIST!T11","v":1908921.3786189856},{"$f":"DIST!$E$21*$D$7*DIST!U11","v":1940366.9800594707},{"$f":"DIST!$E$21*$D$7*DIST!V11","v":1977507.4984805149},{"$f":"DIST!$E$21*$D$7*DIST!W11","v":2014662.810166036},{"$f":"DIST!$E$21*$D$7*DIST!X11","v":2055534.5621690792},{"$f":"DIST!$E$21*$D$7*DIST!Y11","v":2086731.1077356951},{"$f":"DIST!$E$21*$D$7*DIST!Z11","v":2121686.7099777642},{"$f":"DIST!$E$21*$D$7*DIST!AA11","v":2152594.6007466596},{"$f":"DIST!$E$21*$D$7*DIST!AB11","v":2185557.8147789631},{"$f":"DIST!$E$21*$D$7*DIST!AC11","v":2233243.2268378763},{"$f":"DIST!$E$21*$D$7*DIST!AD11","v":2285568.4532298814},{"$f":"DIST!$E$21*$D$7*DIST!AE11","v":2320319.8104535243},{"$f":"DIST!$E$21*$D$7*DIST!AF11","v":2355071.1676771683},{"$f":"DIST!$E$21*$D$7*DIST!AG11","v":2389822.5249008117},{"$f":"DIST!$E$21*$D$7*DIST!AH11","v":2424573.8821244556},{"$f":"DIST!$E$21*$D$7*DIST!AI11","v":2459325.2393480986},{"$f":"DIST!$E$21*$D$7*DIST!AJ11","v":2494076.5965717421},{"$f":"DIST!$E$21*$D$7*DIST!AK11","v":2528827.9537953855},{"$f":"DIST!$E$21*$D$7*DIST!AL11","v":2563579.311019029},{"$f":"DIST!$E$21*$D$7*DIST!AM11","v":2598330.6682426729},{"$f":"DIST!$E$21*$D$7*DIST!AN11","v":2633082.0254663164},{"$f":"DIST!$E$21*$D$7*DIST!AO11","v":2667833.3826899594},{"$f":"DIST!$E$21*$D$7*DIST!AP11","v":2702584.7399136028},{"$f":"DIST!$E$21*$D$7*DIST!AQ11","v":2737336.0971372463},{"$f":"DIST!$E$21*$D$7*DIST!AR11","v":2772087.4543608902},{"$f":"DIST!$E$21*$D$7*DIST!AS11","v":2806838.8115845332},{"$f":"DIST!$E$21*$D$7*DIST!AT11","v":2841590.1688081766},{"$f":"DIST!$E$21*$D$7*DIST!AU11","v":2876341.5260318201},{"$f":"DIST!$E$21*$D$7*DIST!AV11","v":2911092.883255464},{"$f":"DIST!$E$21*$D$7*DIST!AW11","v":2945844.2404791075},{"$f":"DIST!$E$21*$D$7*DIST!AX11","v":2980595.5977027509}]
[null,null,"Fuel Costs NSR (reference)",null,{"$f":"DIST!$E$20*$D$8*DIST!E11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!E11","v":796938.67722533364},{"$f":"DIST!$E$20*$D$8*DIST!F11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!F11","v":769431.4229547081},{"$f":"DIST!$E$20*$D$8*DIST!G11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!G11","v":759064.33764335467},{"$f":"DIST!$E$20*$D$8*DIST!H11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!H11","v":769021.09157943702},{"$f":"DIST!$E$20*$D$8*DIST!I11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!I11","v":792058.26884548622},{"$f":"DIST!$E$20*$D$8*DIST!J11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!J11","v":812872.17422060808},{"$f":"DIST!$E$20*$D$8*DIST!K11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!K11","v":836389.70120655023},{"$f":"DIST!$E$20*$D$8*DIST!L11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!L11","v":860791.48358634848},{"$f":"DIST!$E$20*$D$8*DIST!M11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!M11","v":882576.60412892117},{"$f":"DIST!$E$20*$D$8*DIST!N11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!N11","v":904830.18840108369},{"$f":"DIST!$E$20*$D$8*DIST!O11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!O11","v":924185.88519122568},{"$f":"DIST!$E$20*$D$8*DIST!P11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!P11","v":941834.44235057198},{"$f":"DIST!$E$20*$D$8*DIST!Q11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Q11","v":963438.2729938901},{"$f":"DIST!$E$20*$D$8*DIST!R11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!R11","v":978866.88011112716},{"$f":"DIST!$E$20*$D$8*DIST!S11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!S11","v":996710.66855398682},{"$f":"DIST!$E$20*$D$8*DIST!T11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!T11","v":1011348.5510831557},{"$f":"DIST!$E$20*$D$8*DIST!U11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!U11","v":1028008.4637495331},{"$f":"DIST!$E$20*$D$8*DIST!V11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!V11","v":1047685.5494128381},{"$f":"DIST!$E$20*$D$8*DIST!W11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!W11","v":1067370.4725631985},{"$f":"DIST!$E$20*$D$8*DIST!X11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!X11","v":1089024.3696966739},{"$f":"DIST!$E$20*$D$8*DIST!Y11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Y11","v":1105552.3322995247},{"$f":"DIST!$E$20*$D$8*DIST!Z11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Z11","v":1124071.8470766768},{"$f":"DIST!$E$20*$D$8*DIST!AA11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AA11","v":1140446.8800645585},{"$f":"DIST!$E$20*$D$8*DIST!AB11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AB11","v":1157910.8254758317},{"$f":"DIST!$E$20*$D$8*DIST!AC11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AC11","v":1183174.6068624044},{"$f":"DIST!$E$20*$D$8*DIST!AD11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AD11","v":1210896.5667552401},{"$f":"DIST!$E$20*$D$8*DIST!AE11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AE11","v":1229307.8723071383},{"$f":"DIST!$E$20*$D$8*DIST!AF11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AF11","v":1247719.1778590365},{"$f":"DIST!$E$20*$D$8*DIST!AG11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AG11","v":1266130.4834109349},{"$f":"DIST!$E$20*$D$8*DIST!AH11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AH11","v":1284541.7889628334},{"$f":"DIST!$E$20*$D$8*DIST!AI11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AI11","v":1302953.0945147316},{"$f":"DIST!$E$20*$D$8*DIST!AJ11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AJ11","v":1321364.4000666298},{"$f":"DIST!$E$20*$D$8*DIST!AK11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AK11","v":1339775.705618528},{"$f":"DIST!$E$20*$D$8*DIST!AL11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AL11","v":1358187.0111704262},{"$f":"DIST!$E$20*$D$8*DIST!AM11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AM11","v":1376598.3167223246},{"$f":"DIST!$E$20*$D$8*DIST!AN11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AN11","v":1395009.6222742228},{"$f":"DIST!$E$20*$D$8*DIST!AO11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AO11","v":1413420.9278261208},{"$f":"DIST!$E$20*$D$8*DIST!AP11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AP11","v":1431832.233378019},{"$f":"DIST!$E$20*$D$8*DIST!AQ11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AQ11","v":1450243.5389299172},{"$f":"DIST!$E$20*$D$8*DIST!AR11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AR11","v":1468654.8444818156},{"$f":"DIST!$E$20*$D$8*DIST!AS11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AS11","v":1487066.1500337138},{"$f":"DIST!$E$20*$D$8*DIST!AT11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AT11","v":1505477.4555856122},{"$f":"DIST!$E$20*$D$8*DIST!AU11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AU11","v":1523888.7611375104},{"$f":"DIST!$E$20*$D$8*DIST!AV11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AV11","v":1542300.0666894088},{"$f":"DIST!$E$20*$D$8*DIST!AW11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AW11","v":1560711.372241307},{"$f":"DIST!$E$20*$D$8*DIST!AX11+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AX11","v":1579122.6777932053}]
[null,null,"Fuel Costs SCR (high)",null,{"$f":"DIST!$E$21*$D$7*DIST!E12","v":2055774.6245218944},{"$f":"DIST!$E$21*$D$7*DIST!F12","v":2187712.5370234228},{"$f":"DIST!$E$21*$D$7*DIST!G12","v":2289382.5094992244},{"$f":"DIST!$E$21*$D$7*DIST!H12","v":2332812.8888512761},{"$f":"DIST!$E$21*$D$7*DIST!I12","v":2367528.7030527187},{"$f":"DIST!$E$21*$D$7*DIST!J12","v":2401584.6788772908},{"$f":"DIST!$E$21*$D$7*DIST!K12","v":2425984.1406817432},{"$f":"DIST!$E$21*$D$7*DIST!L12","v":2442085.0905513619},{"$f":"DIST!$E$21*$D$7*DIST!M12","v":2469804.8466849886},{"$f":"DIST!$E$21*$D$7*DIST!N12","v":2495990.4139330913},{"$f":"DIST!$E$21*$D$7*DIST!O12","v":2529777.3090939997},{"$f":"DIST!$E$21*$D$7*DIST!P12","v":2573490.6610627142},{"$f":"DIST!$E$21*$D$7*DIST!Q12","v":2618821.7887596823},{"$f":"DIST!$E$21*$D$7*DIST!R12","v":2676680.6365651251},{"$f":"DIST!$E$21*$D$7*DIST!S12","v":2729038.897982175},{"$f":"DIST!$E$21*$D$7*DIST!T12","v":2770136.5068853889},{"$f":"DIST!$E$21*$D$7*DIST!U12","v":2820340.9669631859},{"$f":"DIST!$E$21*$D$7*DIST!V12","v":2872961.725551364},{"$f":"DIST!$E$21*$D$7*DIST!W12","v":2921196.5065498976},{"$f":"DIST!$E$21*$D$7*DIST!X12","v":2961421.4108175919},{"$f":"DIST!$E$21*$D$7*DIST!Y12","v":3007540.9509331523},{"$f":"DIST!$E$21*$D$7*DIST!Z12","v":3056021.1825596411},{"$f":"DIST!$E$21*$D$7*DIST!AA12","v":3097129.2741072206},{"$f":"DIST!$E$21*$D$7*DIST!AB12","v":3148710.5070615211},{"$f":"DIST!$E$21*$D$7*DIST!AC12","v":3212448.1197953252},{"$f":"DIST!$E$21*$D$7*DIST!AD12","v":3290544.976342258},{"$f":"DIST!$E$21*$D$7*DIST!AE12","v":3336649.5645578057},{"$f":"DIST!$E$21*$D$7*DIST!AF12","v":3382754.1527733537},{"$f":"DIST!$E$21*$D$7*DIST!AG12","v":3428858.7409889027},{"$f":"DIST!$E$21*$D$7*DIST!AH12","v":3474963.3292044508},{"$f":"DIST!$E$21*$D$7*DIST!AI12","v":3521067.9174199989},{"$f":"DIST!$E$21*$D$7*DIST!AJ12","v":3567172.505635547},{"$f":"DIST!$E$21*$D$7*DIST!AK12","v":3613277.0938510955},{"$f":"DIST!$E$21*$D$7*DIST!AL12","v":3659381.6820666441},{"$f":"DIST!$E$21*$D$7*DIST!AM12","v":3705486.2702821922},{"$f":"DIST!$E$21*$D$7*DIST!AN12","v":3751590.8584977402},{"$f":"DIST!$E$21*$D$7*DIST!AO12","v":3797695.4467132883},{"$f":"DIST!$E$21*$D$7*DIST!AP12","v":3843800.0349288364},{"$f":"DIST!$E$21*$D$7*DIST!AQ12","v":3889904.6231443854},{"$f":"DIST!$E$21*$D$7*DIST!AR12","v":3936009.2113599335},{"$f":"DIST!$E$21*$D$7*DIST!AS12","v":3982113.799575482},{"$f":"DIST!$E$21*$D$7*DIST!AT12","v":4028218.3877910301},{"$f":"DIST!$E$21*$D$7*DIST!AU12","v":4074322.9760065782},{"$f":"DIST!$E$21*$D$7*DIST!AV12","v":4120427.5642221263},{"$f":"DIST!$E$21*$D$7*DIST!AW12","v":4166532.1524376743},{"$f":"DIST!$E$21*$D$7*DIST!AX12","v":4212636.7406532234}]
[null,null,"Fuel Costs NSR (high)",null,{"$f":"DIST!$E$20*$D$8*DIST!E12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!E12","v":1089151.5549833016},{"$f":"DIST!$E$20*$D$8*DIST!F12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!F12","v":1159052.3995837697},{"$f":"DIST!$E$20*$D$8*DIST!G12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!G12","v":1212917.2577721435},{"$f":"DIST!$E$20*$D$8*DIST!H12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!H12","v":1235926.7183621156},{"$f":"DIST!$E$20*$D$8*DIST!I12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!I12","v":1254319.1931835259},{"$f":"DIST!$E$20*$D$8*DIST!J12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!J12","v":1272362.0849399278},{"$f":"DIST!$E$20*$D$8*DIST!K12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!K12","v":1285288.9454274948},{"$f":"DIST!$E$20*$D$8*DIST!L12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!L12","v":1293819.2455771437},{"$f":"DIST!$E$20*$D$8*DIST!M12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!M12","v":1308505.2014871787},{"$f":"DIST!$E$20*$D$8*DIST!N12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!N12","v":1322378.3425145049},{"$f":"DIST!$E$20*$D$8*DIST!O12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!O12","v":1340278.6750527176},{"$f":"DIST!$E$20*$D$8*DIST!P12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!P12","v":1363438.054832167},{"$f":"DIST!$E$20*$D$8*DIST!Q12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Q12","v":1387454.5338913838},{"$f":"DIST!$E$20*$D$8*DIST!R12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!R12","v":1418108.2122202991},{"$f":"DIST!$E$20*$D$8*DIST!S12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!S12","v":1445847.6741040959},{"$f":"DIST!$E$20*$D$8*DIST!T12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!T12","v":1467621.2304604698},{"$f":"DIST!$E$20*$D$8*DIST!U12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!U12","v":1494219.6061328743},{"$f":"DIST!$E$20*$D$8*DIST!V12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!V12","v":1522098.1392936017},{"$f":"DIST!$E$20*$D$8*DIST!W12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!W12","v":1547652.9769213158},{"$f":"DIST!$E$20*$D$8*DIST!X12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!X12","v":1568964.1734453035},{"$f":"DIST!$E$20*$D$8*DIST!Y12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Y12","v":1593398.3542318572},{"$f":"DIST!$E$20*$D$8*DIST!Z12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!Z12","v":1619083.2318600267},{"$f":"DIST!$E$20*$D$8*DIST!AA12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AA12","v":1640862.3419323941},{"$f":"DIST!$E$20*$D$8*DIST!AB12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AB12","v":1668190.1333206152},{"$f":"DIST!$E$20*$D$8*DIST!AC12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AC12","v":1701958.3874822748},{"$f":"DIST!$E$20*$D$8*DIST!AD12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AD12","v":1743334.1840957687},{"$f":"DIST!$E$20*$D$8*DIST!AE12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AE12","v":1767760.4433499938},{"$f":"DIST!$E$20*$D$8*DIST!AF12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AF12","v":1792186.7026042189},{"$f":"DIST!$E$20*$D$8*DIST!AG12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AG12","v":1816612.9618584441},{"$f":"DIST!$E$20*$D$8*DIST!AH12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AH12","v":1841039.2211126692},{"$f":"DIST!$E$20*$D$8*DIST!AI12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AI12","v":1865465.4803668943},{"$f":"DIST!$E$20*$D$8*DIST!AJ12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AJ12","v":1889891.7396211193},{"$f":"DIST!$E$20*$D$8*DIST!AK12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AK12","v":1914317.9988753446},{"$f":"DIST!$E$20*$D$8*DIST!AL12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AL12","v":1938744.2581295704},{"$f":"DIST!$E$20*$D$8*DIST!AM12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AM12","v":1963170.5173837952},{"$f":"DIST!$E$20*$D$8*DIST!AN12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AN12","v":1987596.7766380203},{"$f":"DIST!$E$20*$D$8*DIST!AO12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AO12","v":2012023.0358922454},{"$f":"DIST!$E$20*$D$8*DIST!AP12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AP12","v":2036449.2951464704},{"$f":"DIST!$E$20*$D$8*DIST!AQ12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AQ12","v":2060875.554400696},{"$f":"DIST!$E$20*$D$8*DIST!AR12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AR12","v":2085301.813654921},{"$f":"DIST!$E$20*$D$8*DIST!AS12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AS12","v":2109728.0729091465},{"$f":"DIST!$E$20*$D$8*DIST!AT12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AT12","v":2134154.3321633716},{"$f":"DIST!$E$20*$D$8*DIST!AU12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AU12","v":2158580.5914175967},{"$f":"DIST!$E$20*$D$8*DIST!AV12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AV12","v":2183006.8506718217},{"$f":"DIST!$E$20*$D$8*DIST!AW12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AW12","v":2207433.1099260468},{"$f":"DIST!$E$20*$D$8*DIST!AX12+(DIST!$E$22-DIST!$E$20)*$D$9*DIST!AX12","v":2231859.3691802719}]
[]
[null,null,"CAPEX"]
[null,null,"Discounted Initial payment",null,{"$f":"$G$8/DIST!E13","v":31644000},{"$f":"$G$8/DIST!F13","v":31644000},{"$f":"$G$8/DIST!G13","v":29573831.775700934},{"$f":"$G$8/DIST!H13","v":27639095.117477506},{"$f":"$G$8/DIST!I13","v":25830930.016334116},{"$f":"$G$8/DIST!J13","v":24141056.090031888},{"$f":"$G$8/DIST!K13","v":22561734.6635812},{"$f":"$G$8/DIST!L13","v":21085733.330449723},{"$f":"$G$8/DIST!M13","v":19706292.832196001},{"$f":"$G$8/DIST!N13","v":18417096.104856078},{"$f":"$G$8/DIST!O13","v":17212239.350332778},{"$f":"$G$8/DIST!P13","v":16086205.00031101},{"$f":"$G$8/DIST!Q13","v":15033836.448888792},{"$f":"$G$8/DIST!R13","v":14050314.438213827},{"$f":"$G$8/DIST!S13","v":13131134.988984885},{"$f":"$G$8/DIST!T13","v":12272088.774752229},{"$f":"$G$8/DIST!U13","v":11469241.845562829},{"$f":"$G$8/DIST!V13","v":10718917.612675544},{"$f":"$G$8/DIST!W13","v":10017680.011846302},{"$f":"$G$8/DIST!X13","v":9362317.7680806555},{"$f":"$G$8/DIST!Y13","v":8749829.6897950042}]
[null,null,"Discounted Debt amortiazation",null,{"$f":"$G$9/DIST!E13","v":8106795.909423518},{"$f":"$G$9/DIST!F13","v":8106795.909423518},{"$f":"$G$9/DIST!G13","v":7576444.775162166},{"$f":"$G$9/DIST!H13","v":7080789.5094973519},{"$f":"$G$9/DIST!I13","v":6617560.2892498607},{"$f":"$G$9/DIST!J13","v":6184635.784345665},{"$f":"$G$9/DIST!K13","v":5780033.4433137048},{"$f":"$G$9/DIST!L13","v":5401900.4143118737},{"$f":"$G$9/DIST!M13","v":5048505.0601045545},{"$f":"$G$9/DIST!N13","v":4718229.0281350985},{"$f":"$G$9/DIST!O13","v":4409559.8393785963},{"$f":"$G$9/DIST!P13","v":4121083.9620360713},{"$f":"$G$9/DIST!Q13","v":3851480.3383514681},{"$f":"$G$9/DIST!R13","v":3599514.3349079145},{"$f":"$G$9/DIST!S13","v":3364032.0886989855},{"$f":"$G$9/DIST!T13","v":3143955.2230831641},{"$f":"$G$9/DIST!U13","v":2938275.9094235175},{"$f":"$G$9/DIST!V13","v":2746052.2517976803},{"$f":"$G$9/DIST!W13","v":2566403.973642692},{"$f":"$G$9/DIST!X13","v":2398508.386581955},{"$f":"$G$9/DIST!Y13","v":2241596.6229737895},{"$f":"$G$9/DIST!Z13","v":2094950.1149287755},{"$f":"$G$9/DIST!AA13","v":1957897.3036717526},{"$f":"$G$9/DIST!AB13","v":1829810.5641792081},{"$f":"$G$9/DIST!AC13","v":1710103.3310086057},{"$f":"$G$9/DIST!AD13","v":1598227.4121575754},{"$f":"$G$9/DIST!AE13","v":1493670.4786519394},{"$f":"$G$9/DIST!AF13","v":1395953.7183662986},{"$f":"$G$9/DIST!AG13","v":1304629.6433329892},{"$f":"$G$9/DIST!AH13","v":1219280.0404981209},{"$f":"$G$9/DIST!AI13","v":1139514.0565402999},{"$f":"$G$9/DIST!AJ13","v":1064966.4079815887},{"$f":"$G$9/DIST!AK13","v":995295.70839400799},{"$f":"$G$9/DIST!AL13","v":930182.90504112898},{"$f":"$G$9/DIST!AM13","v":869329.81779544766},{"$f":"$G$9/DIST!AN13","v":812457.77364060539},{"$f":"$G$9/DIST!AO13","v":759306.33050523861},{"$f":"$G$9/DIST!AP13","v":709632.0845843351},{"$f":"$G$9/DIST!AQ13","v":663207.55568629445},{"$f":"$G$9/DIST!AR13","v":619820.14550120977},{"$f":"$G$9/DIST!AS13","v":579271.16401982226},{"$f":"$G$9/DIST!AT13","v":541374.91964469373},{"$f":"$G$9/DIST!AU13","v":505957.8688268165},{"$f":"$G$9/DIST!AV13","v":472857.82133347343},{"$f":"$G$9/DIST!AW13","v":441923.19750791899},{"$f":"$G$9/DIST!AX13","v":413012.33411955053}]
[null,null,"Combined discounted debt service",null,{"$f":"E29+SUM(F30:T30)","v":110648520},{"$f":"SUMIF(G14:$AX$14,\"<=\"&DIST!$E$41+F14,G30:$AX$30)","v":73835999.999999985},{"$f":"SUMIF(H14:$AX$14,\"<=\"&DIST!$E$41+G14,H30:$AX$30)","v":69005607.476635486},{"$f":"SUMIF(I14:$AX$14,\"<=\"&DIST!$E$41+H14,I30:$AX$30)","v":64491221.940780841},{"$f":"SUMIF(J14:$AX$14,\"<=\"&DIST!$E$41+I14,J30:$AX$30)","v":60272170.038112938},{"$f":"SUMIF(K14:$AX$14,\"<=\"&DIST!$E$41+J14,K30:$AX$30)","v":56329130.876741067},{"$f":"SUMIF(L14:$AX$14,\"<=\"&DIST!$E$41+K14,L30:$AX$30)","v":52644047.548356138},{"$f":"SUMIF(M14:$AX$14,\"<=\"&DIST!$E$41+L14,M30:$AX$30)","v":49200044.43771603},{"$f":"SUMIF(N14:$AX$14,\"<=\"&DIST!$E$41+M14,N30:$AX$30)","v":45981349.94179067},{"$f":"SUMIF(O14:$AX$14,\"<=\"&DIST!$E$41+N14,O30:$AX$30)","v":42973224.244664185},{"$f":"SUMIF(P14:$AX$14,\"<=\"&DIST!$E$41+O14,P30:$AX$30)","v":40161891.817443147},{"$f":"SUMIF(Q14:$AX$14,\"<=\"&DIST!$E$41+P14,Q30:$AX$30)","v":37534478.334059022},{"$f":"SUMIF(R14:$AX$14,\"<=\"&DIST!$E$41+Q14,R30:$AX$30)","v":35078951.714073844},{"$f":"SUMIF(S14:$AX$14,\"<=\"&DIST!$E$41+R14,S30:$AX$30)","v":32784067.022498924},{"$f":"SUMIF(T14:$AX$14,\"<=\"&DIST!$E$41+S14,T30:$AX$30)","v":30639314.974298064},{"$f":"SUMIF(U14:$AX$14,\"<=\"&DIST!$E$41+T14,U30:$AX$30)","v":28634873.807755198},{"$f":"SUMIF(V14:$AX$14,\"<=\"&DIST!$E$41+U14,V30:$AX$30)","v":26761564.306313273},{"$f":"SUMIF(W14:$AX$14,\"<=\"&DIST!$E$41+V14,W30:$AX$30)","v":25010807.762909602},{"$f":"SUMIF(X14:$AX$14,\"<=\"&DIST!$E$41+W14,X30:$AX$30)","v":23374586.694308035},{"$f":"SUMIF(Y14:$AX$14,\"<=\"&DIST!$E$41+X14,Y30:$AX$30)","v":21845408.125521529},{"$f":"SUMIF(Z14:$AX$14,\"<=\"&DIST!$E$41+Y14,Z30:$AX$30)","v":20416269.276188344}]
[]
[null,null,"Trip time"]
[null,null,"NSR",null,{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!E16","v":35.924999999999997},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!F16","v":35.924999999999997},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!G16","v":35.825000000000003},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!H16","v":35.725000000000001},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!I16","v":35.625},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!J16","v":35.525000000000006},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!K16","v":35.425000000000004},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!L16","v":35.325000000000003},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!M16","v":35.225000000000001},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!N16","v":35.125},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!O16","v":35.025000000000006},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!P16","v":34.925000000000004},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!Q16","v":34.825000000000003},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!R16","v":34.725000000000009},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!S16","v":34.625000000000007},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!T16","v":34.525000000000006},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!U16","v":34.425000000000004},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!V16","v":34.325000000000003},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!W16","v":34.225000000000009},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!X16","v":34.125000000000007},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!Y16","v":34.025000000000006},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!Z16","v":33.925000000000011},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AA16","v":33.82500000000001},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AB16","v":33.725000000000009},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AC16","v":33.625000000000007},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AD16","v":33.525000000000006},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AE16","v":33.425000000000011},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AF16","v":33.32500000000001},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AG16","v":33.225000000000009},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AH16","v":33.125000000000014},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AI16","v":33.025000000000013},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AJ16","v":32.925000000000011},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AK16","v":32.82500000000001},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AL16","v":32.725000000000009},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AM16","v":32.625000000000014},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AN16","v":32.525000000000013},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AO16","v":32.425000000000011},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AP16","v":32.325000000000017},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AQ16","v":32.225000000000016},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AR16","v":32.125000000000014},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AS16","v":32.025000000000013},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AT16","v":31.925000000000015},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AU16","v":31.825000000000014},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AV16","v":31.725000000000016},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AW16","v":31.625000000000014},{"$f":"DIST!$E$20/(DIST!$E$26*24)+(DIST!$E$22-DIST!$E$20)/(DIST!$E$25*24)+DIST!$E$28+DIST!AX16","v":31.525000000000013}]
[null,null,"SCR",null,{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779}]
[]
[null,null,"Trips"]
[null,null,"NSR trips",null,{"$f":"ROUNDDOWN(DIST!E9/E34,0)","v":3},{"$f":"ROUNDDOWN(DIST!F9/F34,0)","v":3},{"$f":"ROUNDDOWN(DIST!G9/G34,0)","v":3},{"$f":"ROUNDDOWN(DIST!H9/H34,0)","v":3},{"$f":"ROUNDDOWN(DIST!I9/I34,0)","v":3},{"$f":"ROUNDDOWN(DIST!J9/J34,0)","v":3},{"$f":"ROUNDDOWN(DIST!K9/K34,0)","v":3},{"$f":"ROUNDDOWN(DIST!L9/L34,0)","v":3},{"$f":"ROUNDDOWN(DIST!M9/M34,0)","v":4},{"$f":"ROUNDDOWN(DIST!N9/N34,0)","v":4},{"$f":"ROUNDDOWN(DIST!O9/O34,0)","v":4},{"$f":"ROUNDDOWN(DIST!P9/P34,0)","v":4},{"$f":"ROUNDDOWN(DIST!Q9/Q34,0)","v":4},{"$f":"ROUNDDOWN(DIST!R9/R34,0)","v":4},{"$f":"ROUNDDOWN(DIST!S9/S34,0)","v":4},{"$f":"ROUNDDOWN(DIST!T9/T34,0)","v":4},{"$f":"ROUNDDOWN(DIST!U9/U34,0)","v":4},{"$f":"ROUNDDOWN(DIST!V9/V34,0)","v":4},{"$f":"ROUNDDOWN(DIST!W9/W34,0)","v":4},{"$f":"ROUNDDOWN(DIST!X9/X34,0)","v":5},{"$f":"ROUNDDOWN(DIST!Y9/Y34,0)","v":5},{"$f":"ROUNDDOWN(DIST!Z9/Z34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AA9/AA34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AB9/AB34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AC9/AC34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AD9/AD34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AE9/AE34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AF9/AF34,0)","v":5},{"$f":"ROUNDDOWN(DIST!AG9/AG34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AH9/AH34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AI9/AI34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AJ9/AJ34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AK9/AK34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AL9/AL34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AM9/AM34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AN9/AN34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AO9/AO34,0)","v":6},{"$f":"ROUNDDOWN(DIST!AP9/AP34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AQ9/AQ34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AR9/AR34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AS9/AS34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AT9/AT34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AU9/AU34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AV9/AV34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AW9/AW34,0)","v":7},{"$f":"ROUNDDOWN(DIST!AX9/AX34,0)","v":7}]
[null,null,"SCR trips",null,{"$f":"(365-DIST!E9+MOD(DIST!E9,E34))/E35","v":7.0904287901990815},{"$f":"(365-DIST!F9+MOD(DIST!F9,F34))/F35","v":7.0904287901990815},{"$f":"(365-DIST!G9+MOD(DIST!G9,G34))/G35","v":7.0986983154670744},{"$f":"(365-DIST!H9+MOD(DIST!H9,H34))/H35","v":7.1069678407350683},{"$f":"(365-DIST!I9+MOD(DIST!I9,I34))/I35","v":7.115237366003063},{"$f":"(365-DIST!J9+MOD(DIST!J9,J34))/J35","v":7.1235068912710551},{"$f":"(365-DIST!K9+MOD(DIST!K9,K34))/K35","v":7.1317764165390498},{"$f":"(365-DIST!L9+MOD(DIST!L9,L34))/L35","v":7.1400459418070437},{"$f":"(365-DIST!M9+MOD(DIST!M9,M34))/M35","v":6.1773353751914239},{"$f":"(365-DIST!N9+MOD(DIST!N9,N34))/N35","v":6.1883614088820824},{"$f":"(365-DIST!O9+MOD(DIST!O9,O34))/O35","v":6.19938744257274},{"$f":"(365-DIST!P9+MOD(DIST!P9,P34))/P35","v":6.2104134762633993},{"$f":"(365-DIST!Q9+MOD(DIST!Q9,Q34))/Q35","v":6.2214395099540578},{"$f":"(365-DIST!R9+MOD(DIST!R9,R34))/R35","v":6.2324655436447154},{"$f":"(365-DIST!S9+MOD(DIST!S9,S34))/S35","v":6.2434915773353739},{"$f":"(365-DIST!T9+MOD(DIST!T9,T34))/T35","v":6.2545176110260332},{"$f":"(365-DIST!U9+MOD(DIST!U9,U34))/U35","v":6.2655436447166917},{"$f":"(365-DIST!V9+MOD(DIST!V9,V34))/V35","v":6.2765696784073501},{"$f":"(365-DIST!W9+MOD(DIST!W9,W34))/W35","v":6.2875957120980077},{"$f":"(365-DIST!X9+MOD(DIST!X9,X34))/X35","v":5.3579632465543634},{"$f":"(365-DIST!Y9+MOD(DIST!Y9,Y34))/Y35","v":5.3717457886676865},{"$f":"(365-DIST!Z9+MOD(DIST!Z9,Z34))/Z35","v":5.3855283307810087},{"$f":"(365-DIST!AA9+MOD(DIST!AA9,AA34))/AA35","v":5.3993108728943318},{"$f":"(365-DIST!AB9+MOD(DIST!AB9,AB34))/AB35","v":5.4130934150076548},{"$f":"(365-DIST!AC9+MOD(DIST!AC9,AC34))/AC35","v":5.4268759571209788},{"$f":"(365-DIST!AD9+MOD(DIST!AD9,AD34))/AD35","v":5.4406584992343019},{"$f":"(365-DIST!AE9+MOD(DIST!AE9,AE34))/AE35","v":5.454441041347625},{"$f":"(365-DIST!AF9+MOD(DIST!AF9,AF34))/AF35","v":5.4682235834609481},{"$f":"(365-DIST!AG9+MOD(DIST!AG9,AG34))/AG35","v":4.5661562021439499},{"$f":"(365-DIST!AH9+MOD(DIST!AH9,AH34))/AH35","v":4.5826952526799367},{"$f":"(365-DIST!AI9+MOD(DIST!AI9,AI34))/AI35","v":4.5992343032159235},{"$f":"(365-DIST!AJ9+MOD(DIST!AJ9,AJ34))/AJ35","v":4.6157733537519121},{"$f":"(365-DIST!AK9+MOD(DIST!AK9,AK34))/AK35","v":4.6323124042879007},{"$f":"(365-DIST!AL9+MOD(DIST!AL9,AL34))/AL35","v":4.6488514548238884},{"$f":"(365-DIST!AM9+MOD(DIST!AM9,AM34))/AM35","v":4.6653905053598752},{"$f":"(365-DIST!AN9+MOD(DIST!AN9,AN34))/AN35","v":4.6819295558958629},{"$f":"(365-DIST!AO9+MOD(DIST!AO9,AO34))/AO35","v":4.6984686064318506},{"$f":"(365-DIST!AP9+MOD(DIST!AP9,AP34))/AP35","v":3.8239663093414973},{"$f":"(365-DIST!AQ9+MOD(DIST!AQ9,AQ34))/AQ35","v":3.84326186830015},{"$f":"(365-DIST!AR9+MOD(DIST!AR9,AR34))/AR35","v":3.8625574272588024},{"$f":"(365-DIST!AS9+MOD(DIST!AS9,AS34))/AS35","v":3.8818529862174551},{"$f":"(365-DIST!AT9+MOD(DIST!AT9,AT34))/AT35","v":3.901148545176107},{"$f":"(365-DIST!AU9+MOD(DIST!AU9,AU34))/AU35","v":3.9204441041347602},{"$f":"(365-DIST!AV9+MOD(DIST!AV9,AV34))/AV35","v":3.9397396630934121},{"$f":"(365-DIST!AW9+MOD(DIST!AW9,AW34))/AW35","v":3.9590352220520644},{"$f":"(365-DIST!AX9+MOD(DIST!AX9,AX34))/AX35","v":3.9783307810107171}]
[]
[null,null,"Total Costs per trip"]
[null,null,"NSR (low oil cost)",null,{"$f":"$J$5+$J$7+E22","v":1306579.8825934054},1278590.1816858207,1271634.3652105671,1271650.3308464498,1271990.2494075522,1274510.4842020511,1278823.936034848,1281778.0665696724,1286059.3276112655,1292012.5997324013,1296878.2362657853,1300477.1168946719,1302911.8971283222,1305752.918710886,1308907.3048255618,1318107.8917820631,1322341.7126702205,1326327.9208713123,1326576.0941203665,1331044.3441080926,1334900.8652551654,1336836.8076040938,1342376.976682351,1346576.0738695804,1351531.0369938419,1357004.9974728408,1361020.5053327307,1365036.0131926208,1369051.5210525112,1373067.0289124013,1377082.5367722912,1381098.0446321815,1385113.5524920716,1389129.0603519618,1393144.5682118519,1397160.076071742,1401175.5839316323,1405191.0917915222,1409206.5996514126,1413222.1075113025,1417237.6153711923,1421253.1232310825,1425268.6310909726,1429284.1389508627,1433299.6468107528,1437315.1546706429]
[null,null,"SCR (low oil cost)",null,{"$f":"$J$4+$J$6+$G$10+E21","v":2361375.636663611},2308545.0488445889,2295415.9384492254,2295446.0736025581,2296087.6702188607,2300844.6158566489,2308986.2604068397,2314562.1846785638,2322643.0690788948,2333879.8760260167,2343063.7697382467,2349856.6604426652,2354452.3105133316,2359814.7415271164,2365768.6484015309,2383134.7652741936,2391126.1063385494,2398650.0782140624,2399118.505464206,2407552.3316831188,2414831.5191174201,2418485.6121931309,2428942.6867430694,2436868.486787986,2446220.9845278021,2456553.0902819312,2464132.3652920621,2471711.6403021934,2479290.9153123247,2486870.190322456,2494449.4653325863,2502028.7403427176,2509608.0153528489,2517187.2903629802,2524766.5653731111,2532345.8403832419,2539925.1153933732,2547504.3904035045,2555083.6654136358,2562662.9404237662,2570242.215433897,2577821.4904440278,2585400.7654541591,2592980.0404642904,2600559.3154744208,2608138.5904845521]
[null,null,"NSR (reference case)",null,{"$f":"$J$5+$J$7+E24","v":1501553.6813004622},1474046.4270298367,1463679.3417184833,1473636.0956545656,1496673.2729206148,1517487.1782957367,1541004.7052816788,1565406.4876614772,1587191.6082040498,1609445.1924762123,1628800.8892663543,1646449.4464257006,1668053.2770690187,1683481.8841862557,1701325.6726291154,1715963.5551582843,1732623.4678246616,1752300.5534879668,1771985.4766383271,1793639.3737718025,1810167.3363746533,1828686.8511518054,1845061.8841396871,1862525.8295509603,1887789.610937533,1915511.5708303687,1933922.8763822669,1952334.1819341651,1970745.4874860635,1989156.7930379619,2007568.0985898601,2025979.4041417583,2044390.7096936565,2062802.0152455547,2081213.3207974532,2099624.6263493514,2118035.9319012491,2136447.2374531478,2154858.5430050455,2173269.8485569442,2191681.1541088424,2210092.4596607406,2228503.7652126392,2246915.0707645374,2265326.3763164356,2283737.6818683338]
[null,null,"SCR (reference case)",null,{"$f":"$J$4+$J$6+$G$10+E23","v":2729388.87228237},2677468.902962131,2657901.0193045982,2676694.4020902663,2720177.0966955018,2759463.36343368,2803852.7186046876,2849911.1066958318,2891030.5430117985,2933034.2050752221,2969568.101684059,3002879.7705712826,3043657.022025221,3072778.5330382772,3106458.7011639429,3134087.7187441997,3165533.3201846853,3202673.8386057289,3239829.1502912501,3280700.9022942935,3311897.4478609096,3346853.0501029785,3377760.9408718739,3410724.1549041774,3458409.5669630906,3510734.7933550957,3545486.1505787387,3580237.5078023826,3614988.865026026,3649740.22224967,3684491.5794733129,3719242.9366969564,3753994.2939205999,3788745.6511442433,3823497.0083678872,3858248.3655915307,3892999.7228151737,3927751.0800388171,3962502.4372624606,3997253.7944861045,4032005.1517097475,4066756.508933391,4101507.8661570344,4136259.2233806783,4171010.5806043218,4205761.9378279652]
[null,null,"NSR (high oil cost)",null,{"$f":"$J$5+$J$7+E26","v":1793766.5590584301},1863667.4036588983,1917532.261847272,1940541.7224372441,1958934.1972586545,1976977.0890150564,1989903.9495026234,1998434.2496522723,2013120.2055623073,2026993.3465896335,2044893.6791278461,2068053.0589072956,2092069.5379665124,2122723.2162954276,2150462.6781792245,2172236.2345355982,2198834.6102080029,2226713.1433687303,2252267.9809964444,2273579.177520432,2298013.3583069858,2323698.2359351553,2345477.3460075227,2372805.1373957437,2406573.3915574034,2447949.1881708973,2472375.4474251224,2496801.7066793474,2521227.9659335725,2545654.225187798,2570080.4844420226,2594506.7436962482,2618933.0029504732,2643359.2622046992,2667785.5214589238,2692211.7807131489,2716638.0399673739,2741064.299221599,2765490.5584758245,2789916.8177300496,2814343.0769842751,2838769.3362385002,2863195.5954927253,2887621.8547469503,2912048.1140011754,2936474.3732554005]
[null,null,"SCR (high oil cost)",null,{"$f":"$J$4+$J$6+$G$10+E25","v":3280940.9646471087},3412878.8771486371,3514548.8496244387,3557979.2289764904,3592695.043177933,3626751.0190025051,3651150.4808069575,3667251.4306765762,3694971.1868102029,3721156.7540583056,3754943.649219214,3798657.0011879285,3843988.1288848966,3901846.9766903394,3954205.2381073893,3995302.8470106032,4045507.3070884002,4098128.0656765783,4146362.8466751119,4186587.7509428062,4232707.2910583671,4281187.5226848554,4322295.6142324349,4373876.8471867349,4437614.4599205395,4515711.3164674724,4561815.90468302,4607920.4928985685,4654025.0811141171,4700129.6693296656,4746234.2575452132,4792338.8457607608,4838443.4339763094,4884548.0221918579,4930652.6104074065,4976757.198622955,5022861.7868385026,5068966.3750540502,5115070.9632695997,5161175.5514851473,5207280.1397006959,5253384.7279162444,5299489.316131793,5345593.9043473406,5391698.4925628882,5437803.0807784377]
[]
[null,null,"Annual OPEX"]
[null,null,"Total costs low",null,{"$f":"E38*E42+E39*E43+$G$7+2*$J$8+(E38-2)*$J$9","v":26393106.837510917},{"$f":"F38*F42+F39*F43+$G$7+2*$J$8+(F38-2)*$J$9","v":25934546.213913027},25839569.74225384,25858813.80883066,25883380.926039163,25943815.320461243,26033846.957243085,26101615.924539592,25800662.501153976,25919622.552840181,26021753.052470252,26104169.9350238,26168410.213588223,26239155.736940831,26314965.845665976,26486469.922128767,26579751.826111227,26669286.029657729,26699671.600397862,26441957.229087878,26533523.970669828,26596165.421305835,26713660.142813787,26811035.729652621,26920151.632940955,27037450.03805989,27132725.832458682,27228210.550211508,27000775.922508921,27100607.595017709,27200689.97555133,27301023.064109799,27401606.860693105,27502441.365301244,27603526.577934217,27704862.49859203,27806449.127274688,27622024.415752865,27728417.630570352,27835103.338083476,27942081.538292248,28049352.231196657,28156915.416796722,28264771.095092423,28372919.26608377,28481359.92977076]
[null,null,"Total costs reference",null,{"$f":"E38*E44+E39*E45+$G$7+2*$J$8+(E38-2)*$J$9","v":29587399.874637656},29136743.266571302,28988876.904627565,29174290.713151149,29574926.930371754,29939719.211573381,30349666.200895194,30774917.085915174,30516311.673066534,30897136.451668166,31233386.752654821,31543602.776602119,31916821.155997567,32193593.863301918,32509131.422718398,32774741.048163816,33072961.043865405,33419687.715317734,33767357.775999382,33433230.32752258,33728666.451152369,34055164.777282454,34350049.396018736,34662356.212307155,35094466.384749837,35565425.547409832,35895418.154390618,36226368.685460269,35796713.957957625,36126225.154567689,36456885.86008437,36788696.074507698,37121655.79783766,37455765.030074254,37791023.77121748,38127432.02126734,38464989.780223817,38018834.27512981,38357060.132622205,38696627.083839007,39037535.128780201,39379784.26744581,39723374.499835819,40068305.825950235,40414578.245789051,40762191.759352274]
[null,null,"Total costs high",null,{"$f":"E38*E46+E39*E47+$G$7+2*$J$8+(E38-2)*$J$9","v":34374779.342909046},35519978.250030056,36431520.175053917,36838270.516707353,37169881.998705931,37496318.534890182,37739102.131818496,37909847.835201532,37186237.040989615,37444516.235718541,37766605.219193913,38172122.863653682,38592097.768849589,39117699.700123228,39598577.808040477,39986316.952297337,40451321.034559347,40937718.924875371,41388405.175687373,40686637.786861412,41114252.958173729,41562106.473714232,41951963.037059285,42427388.247772679,43002408.778535195,43695347.696114764,44131191.731934026,44568306.644610688,43844010.490985498,44278824.480065301,44715163.521373972,45153027.614911541,45592416.760677978,46033330.958673298,46475770.208897471,46919734.511350542,47365223.866032466,46615122.547352441,47061106.907523803,47508870.495295502,47958413.310667582,48409735.353639998,48862836.624212779,49317717.122385897,49774376.84815938,50232815.80153323]
[]
[null,null,"Discounted Annual OPEX"]
[null,null,"Total costs low",null,{"$f":"E50/DIST!E13","v":26393106.837510917},{"$f":"F50/DIST!F13","v":25934546.213913027},{"$f":"G50/DIST!G13","v":24149130.600237232},{"$f":"H50/DIST!H13","v":22586089.447838813},{"$f":"I50/DIST!I13","v":21128548.89668294},{"$f":"J50/DIST!J13","v":19792412.490225114},{"$f":"K50/DIST!K13","v":18561773.079307273},{"$f":"L50/DIST!L13","v":17392608.800362207},{"$f":"M50/DIST!M13","v":16067355.913045088},{"$f":"N50/DIST!N13","v":15085456.312642289},{"$f":"O50/DIST!O13","v":14154109.526430622},{"$f":"P50/DIST!P13","v":13270036.30823373},{"$f":"Q50/DIST!Q13","v":12432423.185391113},{"$f":"R50/DIST!R13","v":11650498.947581878},{"$f":"S50/DIST!S13","v":10919775.273352506},{"$f":"T50/DIST!T13","v":10271909.689488338},{"$f":"U50/DIST!U13","v":9633725.2524557561},{"$f":"V50/DIST!V13","v":9033809.8767785374},{"$f":"W50/DIST!W13","v":8452432.262487866},{"$f":"X50/DIST!X13","v":7823221.0210061362},{"$f":"Y50/DIST!Y13","v":7336740.4820330646},{"$f":"Z50/DIST!Z13","v":6872954.54684655},{"$f":"AA50/DIST!AA13","v":6451698.5192659134},{"$f":"AB50/DIST!AB13","v":6051603.7362772599},{"$f":"AC50/DIST!AC13","v":5678722.0861494169},{"$f":"AD50/DIST!AD13","v":5330341.8870379627},{"$f":"AE50/DIST!AE13","v":4999182.4185669357},{"$f":"AF50/DIST!AF13","v":4688575.1395129319},{"$f":"AG50/DIST!AG13","v":4345244.7866054308},{"$f":"AH50/DIST!AH13","v":4075991.3404957806},{"$f":"AI50/DIST!AI13","v":3823405.5625732029},{"$f":"AJ50/DIST!AJ13","v":3586456.6953030704},{"$f":"AK50/DIST!AK13","v":3364177.6623296095},{"$f":"AL50/DIST!AL13","v":3155661.1379795312},{"$f":"AM50/DIST!AM13","v":2960055.8591358159},{"$f":"AN50/DIST!AN13","v":2776563.1645494103},{"$f":"AO50/DIST!AO13","v":2604433.7475757357},{"$f":"AP50/DIST!AP13","v":2417906.5299775121},{"$f":"AQ50/DIST!AQ13","v":2268429.6342581818},{"$f":"AR50/DIST!AR13","v":2128184.5495822984},{"$f":"AS50/DIST!AS13","v":1996601.6510923044},{"$f":"AT50/DIST!AT13","v":1873146.4292320681},{"$f":"AU50/DIST!AU13","v":1757317.3268688424},{"$f":"AV50/DIST!AV13","v":1648643.7095300145},{"$f":"AW50/DIST!AW13","v":1546683.9605677717},{"$f":"AX50/DIST!AX13","v":1451023.6935679992}]
[null,null,"Total costs reference",null,{"$f":"E51/DIST!E13","v":29587399.874637656},{"$f":"F51/DIST!F13","v":29136743.266571302},{"$f":"G51/DIST!G13","v":27092408.322081834},{"$f":"H51/DIST!H13","v":25481955.378767706},{"$f":"I51/DIST!I13","v":24141950.062464543},{"$f":"J51/DIST!J13","v":22840868.436556637},{"$f":"K51/DIST!K13","v":21638892.553180885},{"$f":"L51/DIST!L13","v":20506626.688797504},{"$f":"M51/DIST!M13","v":19004025.21767192},{"$f":"N51/DIST!N13","v":17982414.719859198},{"$f":"O51/DIST!O13","v":16988892.949949685},{"$f":"P51/DIST!P13","v":16035168.142864406},{"$f":"Q51/DIST!Q13","v":15163451.81480537},{"$f":"R51/DIST!R13","v":14294340.686245197},{"$f":"S51/DIST!S13","v":13490133.77216425},{"$f":"T51/DIST!T13","v":12710609.648356158},{"$f":"U51/DIST!U13","v":11987163.088135837},{"$f":"V51/DIST!V13","v":11320404.476736056},{"$f":"W51/DIST!W13","v":10689880.705520535},{"$f":"X51/DIST!X13","v":9891686.4599828627},{"$f":"Y51/DIST!Y13","v":9326257.3350867685},{"$f":"Z51/DIST!Z13","v":8800501.7224073168},{"$f":"AA51/DIST!AA13","v":8295986.4593703682},{"$f":"AB51/DIST!AB13","v":7823750.1332548885},{"$f":"AC51/DIST!AC13","v":7403068.3065262921},{"$f":"AD51/DIST!AD13","v":7011603.4337124191},{"$f":"AE51/DIST!AE13","v":6613701.2717633387},{"$f":"AF51/DIST!AF13","v":6238017.4158069817},{"$f":"AG51/DIST!AG13","v":5760778.3254018389},{"$f":"AH51/DIST!AH13","v":5433464.1900017709},{"$f":"AI51/DIST!AI13","v":5124482.5155843366},{"$f":"AJ51/DIST!AJ13","v":4832824.9471844509},{"$f":"AK51/DIST!AK13","v":4557537.2954830816},{"$f":"AL51/DIST!AL13","v":4297716.7200808385},{"$f":"AM51/DIST!AM13","v":4052509.0524540073},{"$f":"AN51/DIST!AN13","v":3821106.2521783882},{"$f":"AO51/DIST!AO13","v":3602743.9902604092},{"$f":"AP51/DIST!AP13","v":3327996.0321642375},{"$f":"AQ51/DIST!AQ13","v":3137946.5300585758},{"$f":"AR51/DIST!AR13","v":2958622.5307128448},{"$f":"AS51/DIST!AS13","v":2789427.372684563},{"$f":"AT51/DIST!AT13","v":2629796.9976809099},{"$f":"AU51/DIST!AU13","v":2479198.2096383688},{"$f":"AV51/DIST!AV13","v":2337127.0239279354},{"$f":"AW51/DIST!AW13","v":2203107.1022217376},{"$f":"AX51/DIST!AX13","v":2076688.268763382}]
[null,null,"Total costs high",null,{"$f":"E52/DIST!E13","v":34374779.342909046},{"$f":"F52/DIST!F13","v":35519978.250030056},{"$f":"G52/DIST!G13","v":34048149.69631207},{"$f":"H52/DIST!H13","v":32175972.151897416},{"$f":"I52/DIST!I13","v":30341695.759827148},{"$f":"J52/DIST!J13","v":28605761.879676595},{"$f":"K52/DIST!K13","v":26907458.246109232},{"$f":"L52/DIST!L13","v":25260932.311053794},{"$f":"M52/DIST!M13","v":23157719.518935505},{"$f":"N52/DIST!N13","v":21793049.365221594},{"$f":"O52/DIST!O13","v":20542530.921574164},{"$f":"P52/DIST!P13","v":19404771.637017827},{"$f":"Q52/DIST!Q13","v":18334827.647465896},{"$f":"R52/DIST!R13","v":17368726.484842438},{"$f":"S52/DIST!S13","v":16432001.977284815},{"$f":"T52/DIST!T13","v":15507383.118884241},{"$f":"U52/DIST!U13","v":14661420.298251294},{"$f":"V52/DIST!V13","v":13867021.754727831},{"$f":"W52/DIST!W13","v":13102509.140774852},{"$f":"X52/DIST!X13","v":12037707.997579142},{"$f":"Y52/DIST!Y13","v":11368433.548450595},{"$f":"Z52/DIST!Z13","v":10740438.109781068},{"$f":"AA52/DIST!AA13","v":10131948.08796368},{"$f":"AB52/DIST!AB13","v":9576420.0916990712},{"$f":"AC52/DIST!AC13","v":9071224.1081687883},{"$f":"AD52/DIST!AD13","v":8614390.1057764515},{"$f":"AE52/DIST!AE13","v":8131135.7796851033},{"$f":"AF52/DIST!AF13","v":7674461.5353537248},{"$f":"AG52/DIST!AG13","v":7055832.7122373311},{"$f":"AH52/DIST!AH13","v":6659633.1656143004},{"$f":"AI52/DIST!AI13","v":6285289.273641903},{"$f":"AJ52/DIST!AJ13","v":5931623.0685725128},{"$f":"AK52/DIST!AK13","v":5597518.0878138943},{"$f":"AL52/DIST!AL13","v":5281916.3080304312},{"$f":"AM52/DIST!AM13","v":4983815.2210836913},{"$f":"AN52/DIST!AN13","v":4702265.0461186841},{"$f":"AO52/DIST!AO13","v":4436366.0722567458},{"$f":"AP52/DIST!AP13","v":4080476.0544149773},{"$f":"AQ52/DIST!AQ13","v":3850014.4852233874},{"$f":"AR52/DIST!AR13","v":3632378.975861771},{"$f":"AS52/DIST!AS13","v":3426868.7917406415},{"$f":"AT52/DIST!AT13","v":3232820.5717666084},{"$f":"AU52/DIST!AU13","v":3049606.3993027867},{"$f":"AV52/DIST!AV13","v":2876631.9680656991},{"$f":"AW52/DIST!AW13","v":2713334.8386300891},{"$f":"AX52/DIST!AX13","v":2559182.7813837249}]
[]
[null,null,"Annual TEU",null,{"$f":"E38*$D$4*DIST!E15+E39*$D$4*DIST!E14","v":60542.572741194483},{"$f":"F38*$D$4*DIST!F15+F39*$D$4*DIST!F14","v":60542.572741194483},{"$f":"G38*$D$4*DIST!G15+G39*$D$4*DIST!G14","v":60592.189892802446},{"$f":"H38*$D$4*DIST!H15+H39*$D$4*DIST!H14","v":60641.807044410409},{"$f":"I38*$D$4*DIST!I15+I39*$D$4*DIST!I14","v":60691.424196018372},{"$f":"J38*$D$4*DIST!J15+J39*$D$4*DIST!J14","v":60741.041347626327},{"$f":"K38*$D$4*DIST!K15+K39*$D$4*DIST!K14","v":60790.658499234298},{"$f":"L38*$D$4*DIST!L15+L39*$D$4*DIST!L14","v":60840.275650842261},{"$f":"M38*$D$4*DIST!M15+M39*$D$4*DIST!M14","v":61064.012251148539},{"$f":"N38*$D$4*DIST!N15+N39*$D$4*DIST!N14","v":61130.168453292492},{"$f":"O38*$D$4*DIST!O15+O39*$D$4*DIST!O14","v":61196.324655436438},{"$f":"P38*$D$4*DIST!P15+P39*$D$4*DIST!P14","v":61262.480857580398},{"$f":"Q38*$D$4*DIST!Q15+Q39*$D$4*DIST!Q14","v":61328.637059724351},{"$f":"R38*$D$4*DIST!R15+R39*$D$4*DIST!R14","v":61394.793261868297},{"$f":"S38*$D$4*DIST!S15+S39*$D$4*DIST!S14","v":61460.949464012243},{"$f":"T38*$D$4*DIST!T15+T39*$D$4*DIST!T14","v":61527.105666156203},{"$f":"U38*$D$4*DIST!U15+U39*$D$4*DIST!U14","v":61593.261868300149},{"$f":"V38*$D$4*DIST!V15+V39*$D$4*DIST!V14","v":61659.418070444095},{"$f":"W38*$D$4*DIST!W15+W39*$D$4*DIST!W14","v":61725.574272588041},{"$f":"X38*$D$4*DIST!X15+X39*$D$4*DIST!X14","v":62147.779479326186},{"$f":"Y38*$D$4*DIST!Y15+Y39*$D$4*DIST!Y14","v":62230.474732006121},{"$f":"Z38*$D$4*DIST!Z15+Z39*$D$4*DIST!Z14","v":62313.16998468605},{"$f":"AA38*$D$4*DIST!AA15+AA39*$D$4*DIST!AA14","v":62395.865237365986},{"$f":"AB38*$D$4*DIST!AB15+AB39*$D$4*DIST!AB14","v":62478.560490045929},{"$f":"AC38*$D$4*DIST!AC15+AC39*$D$4*DIST!AC14","v":62561.255742725873},{"$f":"AD38*$D$4*DIST!AD15+AD39*$D$4*DIST!AD14","v":62643.950995405816},{"$f":"AE38*$D$4*DIST!AE15+AE39*$D$4*DIST!AE14","v":62726.646248085752},{"$f":"AF38*$D$4*DIST!AF15+AF39*$D$4*DIST!AF14","v":62809.341500765688},{"$f":"AG38*$D$4*DIST!AG15+AG39*$D$4*DIST!AG14","v":63396.937212863697},{"$f":"AH38*$D$4*DIST!AH15+AH39*$D$4*DIST!AH14","v":63496.171516079623},{"$f":"AI38*$D$4*DIST!AI15+AI39*$D$4*DIST!AI14","v":63595.405819295542},{"$f":"AJ38*$D$4*DIST!AJ15+AJ39*$D$4*DIST!AJ14","v":63694.640122511475},{"$f":"AK38*$D$4*DIST!AK15+AK39*$D$4*DIST!AK14","v":63793.874425727408},{"$f":"AL38*$D$4*DIST!AL15+AL39*$D$4*DIST!AL14","v":63893.108728943327},{"$f":"AM38*$D$4*DIST!AM15+AM39*$D$4*DIST!AM14","v":63992.343032159253},{"$f":"AN38*$D$4*DIST!AN15+AN39*$D$4*DIST!AN14","v":64091.577335375179},{"$f":"AO38*$D$4*DIST!AO15+AO39*$D$4*DIST!AO14","v":64190.811638591098},{"$f":"AP38*$D$4*DIST!AP15+AP39*$D$4*DIST!AP14","v":64943.797856048986},{"$f":"AQ38*$D$4*DIST!AQ15+AQ39*$D$4*DIST!AQ14","v":65059.571209800903},{"$f":"AR38*$D$4*DIST!AR15+AR39*$D$4*DIST!AR14","v":65175.344563552819},{"$f":"AS38*$D$4*DIST!AS15+AS39*$D$4*DIST!AS14","v":65291.117917304728},{"$f":"AT38*$D$4*DIST!AT15+AT39*$D$4*DIST!AT14","v":65406.891271056636},{"$f":"AU38*$D$4*DIST!AU15+AU39*$D$4*DIST!AU14","v":65522.66462480856},{"$f":"AV38*$D$4*DIST!AV15+AV39*$D$4*DIST!AV14","v":65638.437978560469},{"$f":"AW38*$D$4*DIST!AW15+AW39*$D$4*DIST!AW14","v":65754.211332312378},{"$f":"AX38*$D$4*DIST!AX15+AX39*$D$4*DIST!AX14","v":65869.984686064301}]
[]
[null,null,"Undiscounted total cost per TEU"]
[null,null,"total cost / teu low",null,{"$f":"E50/E59","v":435.94293474007708},428.36875011534812,426.45050109541,426.418919045292,426.47509543427765,427.12167498055396,428.25407060808527,429.01869929608455,422.51829760283556,424.00705263301364,425.21757963382174,426.10370278195751,426.69153381159191,427.38405559934859,428.15748983953466,430.48457481233345,431.53668144649561,432.5257497433538,432.55444627357684,425.46905859901153,426.37508527671918,426.81451493868872,428.13189690037694,429.12377492954801,430.30069191139944,431.60512082072796,432.55502175499618,433.50574770600929,425.90032120716188,426.80695462331636,427.71470085183955,428.62355469154852,429.53351097362287,430.44456456135379,431.35671034989463,432.26994326601482,433.18425826785517,425.32197573320849,426.20043623025299,427.08026362547758,427.9614506475848,428.84399007675887,429.72787474421165,430.61309753173236,431.49965137124212,432.38752924435374]
[null,null,"total cost / teu medium",null,{"$f":"E51/E59","v":488.70403973608717},481.2604081284116,478.42596473099354,481.09204087183048,487.29993276895289,492.90757200268814,499.24884760505546,505.8313223715503,499.74298360148384,505.43188794376755,510.3801074413081,514.89267713354491,520.42280223699822,524.37009969210271,528.93962273969987,532.68784047795691,536.95745347246941,542.00459169330327,547.05619467999452,537.96339318357036,541.99596895900231,546.51632689609244,550.5180393820084,554.78800952575648,560.96166817799758,567.73918283056776,572.2515119399684,576.76721041596409,564.64421676658242,568.95123425542545,573.26288574485284,577.57914957597097,581.90000422465141,586.22542830048496,590.55540054574431,594.88989983435783,599.22890517089081,585.41131763498595,589.56828978983344,593.73107028388199,597.89962821931886,602.07393291709388,606.25395391498671,610.43966096569477,614.63102403494054,618.82801329960046]
[null,null,"total cost / teu high",null,{"$f":"E52/E59","v":567.77863553723239},586.69423253401806,601.25769079327335,607.4731659913964,612.44043110038672,617.3143841952832,620.8042989416515,623.10447199094369,608.97140017670858,612.53742927812539,617.13845450420979,623.0913656989195,629.2671681463753,637.15011683928651,644.2884165209158,649.89757797582115,656.74912819283884,663.93294335190149,670.52280458195298,654.67564775015103,660.67715432400541,666.98751618523738,672.35165146706231,679.07115520902892,687.36485973645392,697.51902620764281,703.54776433278209,709.58086137660541,691.57931626528534,697.34636629000909,703.11939904009387,708.89838655283006,714.68330103949654,720.47411488401065,726.27080064158838,732.07333103742042,737.88167896535526,717.77635565257629,723.35408968133936,728.93930693330447,734.53196760101275,740.13203215884846,745.73946136055122,751.35421623675109,756.97625809253191,762.60554850501842]
[]
[null,null,"Lifetime cost per TEU"]
[null,null,"NPV low",null,{"$f":"(SUM(F55:AD55)+E31+E29)/SUM(F59:AD59)","v":304.72904195831887},{"$f":"(SUM(G55:AE55)+F31+F29)/SUM(G59:AE59)","v":266.77699279294626},{"$f":"(SUM(H55:AF55)+G31+G29)/SUM(H59:AF59)","v":249.29068908704954},232.85611292875541,217.5140421939727,203.17462694610322,189.75922406957403,177.21835745476565,165.66127865137682,154.839092769915,144.71129651109825,135.2400321228335,126.31992039203772,117.98453517153408,110.19448190876086,102.89087940602042,96.061699952658486,89.677181209934346,83.720354771876544,78.233515730202157,73.103327485892592]
[null,null,"NPV medium",null,{"$f":"(SUM(F56:AD56)+E31+E29)/SUM(F59:AD59)","v":345.71717146289114},306.67542177849526,288.22743414279529,270.76468765798336,254.28341247086232,238.74876624615587,224.08773237140986,210.24703542702503,197.4784657857804,185.44219573148456,174.11325636515261,163.45963539068421,153.3153000801137,143.79010844194798,134.83680142485395,126.43412298189553,118.54133882595958,111.11782780196296,104.13629476186424,97.719223076653421,91.692715271084452]
[null,null,"NPV high",null,{"$f":"(SUM(F57:AD57)+E31+E29)/SUM(F59:AD59)","v":403.95814866649818},361.67237302913293,339.5644667389675,318.51363248260793,298.73062389247065,280.14329397251413,262.71929844062782,246.41758258242194,231.54961141845743,217.60671765949354,204.50973070328951,192.18109053891274,180.43069599277899,169.34195253347733,158.89129584386222,149.06635716753865,139.81295874319741,131.09452035091041,122.88844879149291,115.40480253352139,108.36373088582673]
[]
[null,null,"Frontpage helper"]
[null,null,"low",null,{"$f":"ABS(E$13-Analysis!$AI5)+1","v":2016},{"$f":"ABS(F$13-Analysis!$AI5)+1","v":2017},{"$f":"ABS(G$13-Analysis!$AI5)+1","v":2018},{"$f":"ABS(H$13-Analysis!$AI5)+1","v":2019},{"$f":"ABS(I$13-Analysis!$AI5)+1","v":2020},{"$f":"ABS(J$13-Analysis!$AI5)+1","v":2021},{"$f":"ABS(K$13-Analysis!$AI5)+1","v":2022},{"$f":"ABS(L$13-Analysis!$AI5)+1","v":2023},{"$f":"ABS(M$13-Analysis!$AI5)+1","v":2024},{"$f":"ABS(N$13-Analysis!$AI5)+1","v":2025},{"$f":"ABS(O$13-Analysis!$AI5)+1","v":2026},{"$f":"ABS(P$13-Analysis!$AI5)+1","v":2027},{"$f":"ABS(Q$13-Analysis!$AI5)+1","v":2028},{"$f":"ABS(R$13-Analysis!$AI5)+1","v":2029},{"$f":"ABS(S$13-Analysis!$AI5)+1","v":2030},{"$f":"ABS(T$13-Analysis!$AI5)+1","v":2031},{"$f":"ABS(U$13-Analysis!$AI5)+1","v":2032},{"$f":"ABS(V$13-Analysis!$AI5)+1","v":2033},{"$f":"ABS(W$13-Analysis!$AI5)+1","v":2034},{"$f":"ABS(X$13-Analysis!$AI5)+1","v":2035},{"$f":"ABS(Y$13-Analysis!$AI5)+1","v":2036},{"$f":"ABS(Z$13-Analysis!$AI5)+1","v":2037},{"$f":"ABS(AA$13-Analysis!$AI5)+1","v":2038},{"$f":"ABS(AB$13-Analysis!$AI5)+1","v":2039},{"$f":"ABS(AC$13-Analysis!$AI5)+1","v":2040},{"$f":"ABS(AD$13-Analysis!$AI5)+1","v":2041},{"$f":"ABS(AE$13-Analysis!$AI5)+1","v":2042},{"$f":"ABS(AF$13-Analysis!$AI5)+1","v":2043},{"$f":"ABS(AG$13-Analysis!$AI5)+1","v":2044},{"$f":"ABS(AH$13-Analysis!$AI5)+1","v":2045},{"$f":"ABS(AI$13-Analysis!$AI5)+1","v":2046},{"$f":"ABS(AJ$13-Analysis!$AI5)+1","v":2047},{"$f":"ABS(AK$13-Analysis!$AI5)+1","v":2048},{"$f":"ABS(AL$13-Analysis!$AI5)+1","v":2049},{"$f":"ABS(AM$13-Analysis!$AI5)+1","v":2050},{"$f":"ABS(AN$13-Analysis!$AI5)+1","v":2051},{"$f":"ABS(AO$13-Analysis!$AI5)+1","v":2052},{"$f":"ABS(AP$13-Analysis!$AI5)+1","v":2053},{"$f":"ABS(AQ$13-Analysis!$AI5)+1","v":2054},{"$f":"ABS(AR$13-Analysis!$AI5)+1","v":2055},{"$f":"ABS(AS$13-Analysis!$AI5)+1","v":2056},{"$f":"ABS(AT$13-Analysis!$AI5)+1","v":2057},{"$f":"ABS(AU$13-Analysis!$AI5)+1","v":2058},{"$f":"ABS(AV$13-Analysis!$AI5)+1","v":2059},{"$f":"ABS(AW$13-Analysis!$AI5)+1","v":2060}]
[null,null,"medium",null,{"$f":"ABS(E$13-Analysis!$AI6)+1","v":2016},{"$f":"ABS(F$13-Analysis!$AI6)+1","v":2017},{"$f":"ABS(G$13-Analysis!$AI6)+1","v":2018},{"$f":"ABS(H$13-Analysis!$AI6)+1","v":2019},{"$f":"ABS(I$13-Analysis!$AI6)+1","v":2020},{"$f":"ABS(J$13-Analysis!$AI6)+1","v":2021},{"$f":"ABS(K$13-Analysis!$AI6)+1","v":2022},{"$f":"ABS(L$13-Analysis!$AI6)+1","v":2023},{"$f":"ABS(M$13-Analysis!$AI6)+1","v":2024},{"$f":"ABS(N$13-Analysis!$AI6)+1","v":2025},{"$f":"ABS(O$13-Analysis!$AI6)+1","v":2026},{"$f":"ABS(P$13-Analysis!$AI6)+1","v":2027},{"$f":"ABS(Q$13-Analysis!$AI6)+1","v":2028},{"$f":"ABS(R$13-Analysis!$AI6)+1","v":2029},{"$f":"ABS(S$13-Analysis!$AI6)+1","v":2030},{"$f":"ABS(T$13-Analysis!$AI6)+1","v":2031},{"$f":"ABS(U$13-Analysis!$AI6)+1","v":2032},{"$f":"ABS(V$13-Analysis!$AI6)+1","v":2033},{"$f":"ABS(W$13-Analysis!$AI6)+1","v":2034},{"$f":"ABS(X$13-Analysis!$AI6)+1","v":2035},{"$f":"ABS(Y$13-Analysis!$AI6)+1","v":2036},{"$f":"ABS(Z$13-Analysis!$AI6)+1","v":2037},{"$f":"ABS(AA$13-Analysis!$AI6)+1","v":2038},{"$f":"ABS(AB$13-Analysis!$AI6)+1","v":2039},{"$f":"ABS(AC$13-Analysis!$AI6)+1","v":2040},{"$f":"ABS(AD$13-Analysis!$AI6)+1","v":2041},{"$f":"ABS(AE$13-Analysis!$AI6)+1","v":2042},{"$f":"ABS(AF$13-Analysis!$AI6)+1","v":2043},{"$f":"ABS(AG$13-Analysis!$AI6)+1","v":2044},{"$f":"ABS(AH$13-Analysis!$AI6)+1","v":2045},{"$f":"ABS(AI$13-Analysis!$AI6)+1","v":2046},{"$f":"ABS(AJ$13-Analysis!$AI6)+1","v":2047},{"$f":"ABS(AK$13-Analysis!$AI6)+1","v":2048},{"$f":"ABS(AL$13-Analysis!$AI6)+1","v":2049},{"$f":"ABS(AM$13-Analysis!$AI6)+1","v":2050},{"$f":"ABS(AN$13-Analysis!$AI6)+1","v":2051},{"$f":"ABS(AO$13-Analysis!$AI6)+1","v":2052},{"$f":"ABS(AP$13-Analysis!$AI6)+1","v":2053},{"$f":"ABS(AQ$13-Analysis!$AI6)+1","v":2054},{"$f":"ABS(AR$13-Analysis!$AI6)+1","v":2055},{"$f":"ABS(AS$13-Analysis!$AI6)+1","v":2056},{"$f":"ABS(AT$13-Analysis!$AI6)+1","v":2057},{"$f":"ABS(AU$13-Analysis!$AI6)+1","v":2058},{"$f":"ABS(AV$13-Analysis!$AI6)+1","v":2059},{"$f":"ABS(AW$13-Analysis!$AI6)+1","v":2060}]
[null,null,"high",null,{"$f":"ABS(E$13-Analysis!$AI7)+1","v":19},{"$f":"ABS(F$13-Analysis!$AI7)+1","v":18},{"$f":"ABS(G$13-Analysis!$AI7)+1","v":17},{"$f":"ABS(H$13-Analysis!$AI7)+1","v":16},{"$f":"ABS(I$13-Analysis!$AI7)+1","v":15},{"$f":"ABS(J$13-Analysis!$AI7)+1","v":14},{"$f":"ABS(K$13-Analysis!$AI7)+1","v":13},{"$f":"ABS(L$13-Analysis!$AI7)+1","v":12},{"$f":"ABS(M$13-Analysis!$AI7)+1","v":11},{"$f":"ABS(N$13-Analysis!$AI7)+1","v":10},{"$f":"ABS(O$13-Analysis!$AI7)+1","v":9},{"$f":"ABS(P$13-Analysis!$AI7)+1","v":8},{"$f":"ABS(Q$13-Analysis!$AI7)+1","v":7},{"$f":"ABS(R$13-Analysis!$AI7)+1","v":6},{"$f":"ABS(S$13-Analysis!$AI7)+1","v":5},{"$f":"ABS(T$13-Analysis!$AI7)+1","v":4},{"$f":"ABS(U$13-Analysis!$AI7)+1","v":3},{"$f":"ABS(V$13-Analysis!$AI7)+1","v":2},{"$f":"ABS(W$13-Analysis!$AI7)+1","v":1},{"$f":"ABS(X$13-Analysis!$AI7)+1","v":2},{"$f":"ABS(Y$13-Analysis!$AI7)+1","v":3},{"$f":"ABS(Z$13-Analysis!$AI7)+1","v":4},{"$f":"ABS(AA$13-Analysis!$AI7)+1","v":5},{"$f":"ABS(AB$13-Analysis!$AI7)+1","v":6},{"$f":"ABS(AC$13-Analysis!$AI7)+1","v":7},{"$f":"ABS(AD$13-Analysis!$AI7)+1","v":8},{"$f":"ABS(AE$13-Analysis!$AI7)+1","v":9},{"$f":"ABS(AF$13-Analysis!$AI7)+1","v":10},{"$f":"ABS(AG$13-Analysis!$AI7)+1","v":11},{"$f":"ABS(AH$13-Analysis!$AI7)+1","v":12},{"$f":"ABS(AI$13-Analysis!$AI7)+1","v":13},{"$f":"ABS(AJ$13-Analysis!$AI7)+1","v":14},{"$f":"ABS(AK$13-Analysis!$AI7)+1","v":15},{"$f":"ABS(AL$13-Analysis!$AI7)+1","v":16},{"$f":"ABS(AM$13-Analysis!$AI7)+1","v":17},{"$f":"ABS(AN$13-Analysis!$AI7)+1","v":18},{"$f":"ABS(AO$13-Analysis!$AI7)+1","v":19},{"$f":"ABS(AP$13-Analysis!$AI7)+1","v":20},{"$f":"ABS(AQ$13-Analysis!$AI7)+1","v":21},{"$f":"ABS(AR$13-Analysis!$AI7)+1","v":22},{"$f":"ABS(AS$13-Analysis!$AI7)+1","v":23},{"$f":"ABS(AT$13-Analysis!$AI7)+1","v":24},{"$f":"ABS(AU$13-Analysis!$AI7)+1","v":25},{"$f":"ABS(AV$13-Analysis!$AI7)+1","v":26},{"$f":"ABS(AW$13-Analysis!$AI7)+1","v":27}]
[]
[null,null,"Frontpage Helper TEU"]
[null,null,"low",null,{"$f":"ABS(E$13-Analysis!$AI12)+1","v":38},{"$f":"ABS(F$13-Analysis!$AI12)+1","v":37},{"$f":"ABS(G$13-Analysis!$AI12)+1","v":36},{"$f":"ABS(H$13-Analysis!$AI12)+1","v":35},{"$f":"ABS(I$13-Analysis!$AI12)+1","v":34},{"$f":"ABS(J$13-Analysis!$AI12)+1","v":33},{"$f":"ABS(K$13-Analysis!$AI12)+1","v":32},{"$f":"ABS(L$13-Analysis!$AI12)+1","v":31},{"$f":"ABS(M$13-Analysis!$AI12)+1","v":30},{"$f":"ABS(N$13-Analysis!$AI12)+1","v":29},{"$f":"ABS(O$13-Analysis!$AI12)+1","v":28},{"$f":"ABS(P$13-Analysis!$AI12)+1","v":27},{"$f":"ABS(Q$13-Analysis!$AI12)+1","v":26},{"$f":"ABS(R$13-Analysis!$AI12)+1","v":25},{"$f":"ABS(S$13-Analysis!$AI12)+1","v":24},{"$f":"ABS(T$13-Analysis!$AI12)+1","v":23},{"$f":"ABS(U$13-Analysis!$AI12)+1","v":22},{"$f":"ABS(V$13-Analysis!$AI12)+1","v":21},{"$f":"ABS(W$13-Analysis!$AI12)+1","v":20},{"$f":"ABS(X$13-Analysis!$AI12)+1","v":19},{"$f":"ABS(Y$13-Analysis!$AI12)+1","v":18},{"$f":"ABS(Z$13-Analysis!$AI12)+1","v":17},{"$f":"ABS(AA$13-Analysis!$AI12)+1","v":16},{"$f":"ABS(AB$13-Analysis!$AI12)+1","v":15},{"$f":"ABS(AC$13-Analysis!$AI12)+1","v":14},{"$f":"ABS(AD$13-Analysis!$AI12)+1","v":13},{"$f":"ABS(AE$13-Analysis!$AI12)+1","v":12},{"$f":"ABS(AF$13-Analysis!$AI12)+1","v":11},{"$f":"ABS(AG$13-Analysis!$AI12)+1","v":10},{"$f":"ABS(AH$13-Analysis!$AI12)+1","v":9},{"$f":"ABS(AI$13-Analysis!$AI12)+1","v":8},{"$f":"ABS(AJ$13-Analysis!$AI12)+1","v":7},{"$f":"ABS(AK$13-Analysis!$AI12)+1","v":6},{"$f":"ABS(AL$13-Analysis!$AI12)+1","v":5},{"$f":"ABS(AM$13-Analysis!$AI12)+1","v":4},{"$f":"ABS(AN$13-Analysis!$AI12)+1","v":3},{"$f":"ABS(AO$13-Analysis!$AI12)+1","v":2},{"$f":"ABS(AP$13-Analysis!$AI12)+1","v":1},{"$f":"ABS(AQ$13-Analysis!$AI12)+1","v":2},{"$f":"ABS(AR$13-Analysis!$AI12)+1","v":3},{"$f":"ABS(AS$13-Analysis!$AI12)+1","v":4},{"$f":"ABS(AT$13-Analysis!$AI12)+1","v":5},{"$f":"ABS(AU$13-Analysis!$AI12)+1","v":6},{"$f":"ABS(AV$13-Analysis!$AI12)+1","v":7},{"$f":"ABS(AW$13-Analysis!$AI12)+1","v":8},{"$f":"ABS(AX$13-Analysis!$AI12)+1","v":9}]
[null,null,"medium",null,{"$f":"ABS(E$13-Analysis!$AI13)+1","v":29},{"$f":"ABS(F$13-Analysis!$AI13)+1","v":28},{"$f":"ABS(G$13-Analysis!$AI13)+1","v":27},{"$f":"ABS(H$13-Analysis!$AI13)+1","v":26},{"$f":"ABS(I$13-Analysis!$AI13)+1","v":25},{"$f":"ABS(J$13-Analysis!$AI13)+1","v":24},{"$f":"ABS(K$13-Analysis!$AI13)+1","v":23},{"$f":"ABS(L$13-Analysis!$AI13)+1","v":22},{"$f":"ABS(M$13-Analysis!$AI13)+1","v":21},{"$f":"ABS(N$13-Analysis!$AI13)+1","v":20},{"$f":"ABS(O$13-Analysis!$AI13)+1","v":19},{"$f":"ABS(P$13-Analysis!$AI13)+1","v":18},{"$f":"ABS(Q$13-Analysis!$AI13)+1","v":17},{"$f":"ABS(R$13-Analysis!$AI13)+1","v":16},{"$f":"ABS(S$13-Analysis!$AI13)+1","v":15},{"$f":"ABS(T$13-Analysis!$AI13)+1","v":14},{"$f":"ABS(U$13-Analysis!$AI13)+1","v":13},{"$f":"ABS(V$13-Analysis!$AI13)+1","v":12},{"$f":"ABS(W$13-Analysis!$AI13)+1","v":11},{"$f":"ABS(X$13-Analysis!$AI13)+1","v":10},{"$f":"ABS(Y$13-Analysis!$AI13)+1","v":9},{"$f":"ABS(Z$13-Analysis!$AI13)+1","v":8},{"$f":"ABS(AA$13-Analysis!$AI13)+1","v":7},{"$f":"ABS(AB$13-Analysis!$AI13)+1","v":6},{"$f":"ABS(AC$13-Analysis!$AI13)+1","v":5},{"$f":"ABS(AD$13-Analysis!$AI13)+1","v":4},{"$f":"ABS(AE$13-Analysis!$AI13)+1","v":3},{"$f":"ABS(AF$13-Analysis!$AI13)+1","v":2},{"$f":"ABS(AG$13-Analysis!$AI13)+1","v":1},{"$f":"ABS(AH$13-Analysis!$AI13)+1","v":2},{"$f":"ABS(AI$13-Analysis!$AI13)+1","v":3},{"$f":"ABS(AJ$13-Analysis!$AI13)+1","v":4},{"$f":"ABS(AK$13-Analysis!$AI13)+1","v":5},{"$f":"ABS(AL$13-Analysis!$AI13)+1","v":6},{"$f":"ABS(AM$13-Analysis!$AI13)+1","v":7},{"$f":"ABS(AN$13-Analysis!$AI13)+1","v":8},{"$f":"ABS(AO$13-Analysis!$AI13)+1","v":9},{"$f":"ABS(AP$13-Analysis!$AI13)+1","v":10},{"$f":"ABS(AQ$13-Analysis!$AI13)+1","v":11},{"$f":"ABS(AR$13-Analysis!$AI13)+1","v":12},{"$f":"ABS(AS$13-Analysis!$AI13)+1","v":13},{"$f":"ABS(AT$13-Analysis!$AI13)+1","v":14},{"$f":"ABS(AU$13-Analysis!$AI13)+1","v":15},{"$f":"ABS(AV$13-Analysis!$AI13)+1","v":16},{"$f":"ABS(AW$13-Analysis!$AI13)+1","v":17},{"$f":"ABS(AX$13-Analysis!$AI13)+1","v":18}]
[null,null,"high",null,{"$f":"ABS(E$13-Analysis!$AI14)+1","v":28},{"$f":"ABS(F$13-Analysis!$AI14)+1","v":27},{"$f":"ABS(G$13-Analysis!$AI14)+1","v":26},{"$f":"ABS(H$13-Analysis!$AI14)+1","v":25},{"$f":"ABS(I$13-Analysis!$AI14)+1","v":24},{"$f":"ABS(J$13-Analysis!$AI14)+1","v":23},{"$f":"ABS(K$13-Analysis!$AI14)+1","v":22},{"$f":"ABS(L$13-Analysis!$AI14)+1","v":21},{"$f":"ABS(M$13-Analysis!$AI14)+1","v":20},{"$f":"ABS(N$13-Analysis!$AI14)+1","v":19},{"$f":"ABS(O$13-Analysis!$AI14)+1","v":18},{"$f":"ABS(P$13-Analysis!$AI14)+1","v":17},{"$f":"ABS(Q$13-Analysis!$AI14)+1","v":16},{"$f":"ABS(R$13-Analysis!$AI14)+1","v":15},{"$f":"ABS(S$13-Analysis!$AI14)+1","v":14},{"$f":"ABS(T$13-Analysis!$AI14)+1","v":13},{"$f":"ABS(U$13-Analysis!$AI14)+1","v":12},{"$f":"ABS(V$13-Analysis!$AI14)+1","v":11},{"$f":"ABS(W$13-Analysis!$AI14)+1","v":10},{"$f":"ABS(X$13-Analysis!$AI14)+1","v":9},{"$f":"ABS(Y$13-Analysis!$AI14)+1","v":8},{"$f":"ABS(Z$13-Analysis!$AI14)+1","v":7},{"$f":"ABS(AA$13-Analysis!$AI14)+1","v":6},{"$f":"ABS(AB$13-Analysis!$AI14)+1","v":5},{"$f":"ABS(AC$13-Analysis!$AI14)+1","v":4},{"$f":"ABS(AD$13-Analysis!$AI14)+1","v":3},{"$f":"ABS(AE$13-Analysis!$AI14)+1","v":2},{"$f":"ABS(AF$13-Analysis!$AI14)+1","v":1},{"$f":"ABS(AG$13-Analysis!$AI14)+1","v":2},{"$f":"ABS(AH$13-Analysis!$AI14)+1","v":3},{"$f":"ABS(AI$13-Analysis!$AI14)+1","v":4},{"$f":"ABS(AJ$13-Analysis!$AI14)+1","v":5},{"$f":"ABS(AK$13-Analysis!$AI14)+1","v":6},{"$f":"ABS(AL$13-Analysis!$AI14)+1","v":7},{"$f":"ABS(AM$13-Analysis!$AI14)+1","v":8},{"$f":"ABS(AN$13-Analysis!$AI14)+1","v":9},{"$f":"ABS(AO$13-Analysis!$AI14)+1","v":10},{"$f":"ABS(AP$13-Analysis!$AI14)+1","v":11},{"$f":"ABS(AQ$13-Analysis!$AI14)+1","v":12},{"$f":"ABS(AR$13-Analysis!$AI14)+1","v":13},{"$f":"ABS(AS$13-Analysis!$AI14)+1","v":14},{"$f":"ABS(AT$13-Analysis!$AI14)+1","v":15},{"$f":"ABS(AU$13-Analysis!$AI14)+1","v":16},{"$f":"ABS(AV$13-Analysis!$AI14)+1","v":17},{"$f":"ABS(AW$13-Analysis!$AI14)+1","v":18},{"$f":"ABS(AX$13-Analysis!$AI14)+1","v":19}]

{"sheet":"SCR Vessel","index":5,"n_rows":68,"n_cols":50,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Inputs",null,null,"Fixed Outputs",null,null,"Fixed Outputs"]
[null,null,"Ship TEU",{"$f":"Results!C17","v":8000},null,"Maintenance Costs (annual)",{"$f":"Advanced!C16","v":962505},null,"Port dues per trip (SCR)",{"$f":"Advanced!C15*DIST!E27","v":174358.34012521437},null,{"$f":"INDEX([1]SCRVessel!E57:Y57,,(MATCH(MIN('SCR Vessel'!E62:Y62),'SCR Vessel'!E62:Y62,0)))","v":{"$error":"#REF!"}}]
[null,null,"Gross Ton",{"$f":"(0.2+0.02*LOG('SCR WEIGHT'!C22))*'SCR WEIGHT'!C22","v":81475.859871595501},null,"Insurance Costs (annual)",{"$f":"Advanced!C17","v":377970},null,"Cargo handling per trip (SCR)",{"$f":"DIST!$E$36*DIST!E14*$D$4","v":600000}]
[null,null,"Vessel Price",{"$f":"Results!C18","v":87900000},null,"Crew Costs (annual)",{"$f":"Advanced!C18","v":1200000},null,"Suez Canal Fee",{"$f":"Advanced!C19","v":450808}]
[null,null,"Fuel Consumption OW (ton/nm)",{"$f":"'SCR SHIP DATA'!C79/Results!C19","v":0.19435186429198184},null,"Total Fixed Costs (annual)",{"$f":"SUM(G4:G6)","v":2540475}]
[null,null,null,null,null,"Initial payment",{"$f":"D6*0.3","v":26370000},null,null,{"$f":"DIST!E41","v":15}]
[null,null,null,null,null,"Debt Service",{"$f":"0.7*D6*(DIST!E40/(1-(1+DIST!E40)^-DIST!E41))","v":6755663.2578529306}]
[null,null,{"$f":"453614.41/((1.02)^2)","v":436000.0096116878}]
[null,null,{"$f":"7.39/(1.02^2)","v":7.103037293348712}]
[null,null,"NSR LOW",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Year",null,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[]
[null,null,"Costs per trip"]
[null,null,"Port dues per trip (SCR)",null,{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437},{"$f":"Advanced!$C$15*DIST!$E$27","v":174358.34012521437}]
[null,null,"Cargo handling per trip (SCR)",null,{"$f":"DIST!$E$36*DIST!E14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!F14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!G14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!H14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!I14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!J14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!K14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!L14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!M14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!N14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!O14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!P14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!Q14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!R14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!S14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!T14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!U14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!V14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!W14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!X14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!Y14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!Z14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AA14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AB14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AC14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AD14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AE14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AF14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AG14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AH14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AI14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AJ14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AK14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AL14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AM14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AN14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AO14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AP14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AQ14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AR14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AS14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AT14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AU14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AV14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AW14*$D$4","v":600000},{"$f":"DIST!$E$36*DIST!AX14*$D$4","v":600000}]
[null,null,"Fuel Costs SCR (low)",null,{"$f":"DIST!$E$21*$D$7*DIST!E10","v":925402.89757044928},{"$f":"DIST!$E$21*$D$7*DIST!F10","v":882374.22389472625},{"$f":"DIST!$E$21*$D$7*DIST!G10","v":871681.02076797176},{"$f":"DIST!$E$21*$D$7*DIST!H10","v":871705.56480074616},{"$f":"DIST!$E$21*$D$7*DIST!I10","v":872228.12289775058},{"$f":"DIST!$E$21*$D$7*DIST!J10","v":876102.48943409754},{"$f":"DIST!$E$21*$D$7*DIST!K10","v":882733.57534466812},{"$f":"DIST!$E$21*$D$7*DIST!L10","v":887274.97145312047},{"$f":"DIST!$E$21*$D$7*DIST!M10","v":893856.57033792208},{"$f":"DIST!$E$21*$D$7*DIST!N10","v":903008.5582154959},{"$f":"DIST!$E$21*$D$7*DIST!O10","v":910488.51976674329},{"$f":"DIST!$E$21*$D$7*DIST!P10","v":916021.09264737321},{"$f":"DIST!$E$21*$D$7*DIST!Q10","v":919764.0895622652},{"$f":"DIST!$E$21*$D$7*DIST!R10","v":924131.60284815042},{"$f":"DIST!$E$21*$D$7*DIST!S10","v":928980.85262126359},{"$f":"DIST!$E$21*$D$7*DIST!T10","v":943124.94994776009},{"$f":"DIST!$E$21*$D$7*DIST!U10","v":949633.61890422704},{"$f":"DIST!$E$21*$D$7*DIST!V10","v":955761.63193496957},{"$f":"DIST!$E$21*$D$7*DIST!W10","v":956143.14961477078},{"$f":"DIST!$E$21*$D$7*DIST!X10","v":963012.20731775335},{"$f":"DIST!$E$21*$D$7*DIST!Y10","v":968940.85194703378},{"$f":"DIST!$E$21*$D$7*DIST!Z10","v":971916.98348420509},{"$f":"DIST!$E$21*$D$7*DIST!AA10","v":980433.90648255171},{"$f":"DIST!$E$21*$D$7*DIST!AB10","v":986889.19456149603},{"$f":"DIST!$E$21*$D$7*DIST!AC10","v":994506.47822069051},{"$f":"DIST!$E$21*$D$7*DIST!AD10","v":1002921.6184875455},{"$f":"DIST!$E$21*$D$7*DIST!AE10","v":1009094.6739952124},{"$f":"DIST!$E$21*$D$7*DIST!AF10","v":1015267.7295028792},{"$f":"DIST!$E$21*$D$7*DIST!AG10","v":1021440.7850105461},{"$f":"DIST!$E$21*$D$7*DIST!AH10","v":1027613.8405182129},{"$f":"DIST!$E$21*$D$7*DIST!AI10","v":1033786.8960258797},{"$f":"DIST!$E$21*$D$7*DIST!AJ10","v":1039959.9515335466},{"$f":"DIST!$E$21*$D$7*DIST!AK10","v":1046133.0070412133},{"$f":"DIST!$E$21*$D$7*DIST!AL10","v":1052306.0625488805},{"$f":"DIST!$E$21*$D$7*DIST!AM10","v":1058479.1180565471},{"$f":"DIST!$E$21*$D$7*DIST!AN10","v":1064652.1735642138},{"$f":"DIST!$E$21*$D$7*DIST!AO10","v":1070825.2290718809},{"$f":"DIST!$E$21*$D$7*DIST!AP10","v":1076998.2845795476},{"$f":"DIST!$E$21*$D$7*DIST!AQ10","v":1083171.3400872145},{"$f":"DIST!$E$21*$D$7*DIST!AR10","v":1089344.3955948811},{"$f":"DIST!$E$21*$D$7*DIST!AS10","v":1095517.4511025476},{"$f":"DIST!$E$21*$D$7*DIST!AT10","v":1101690.5066102142},{"$f":"DIST!$E$21*$D$7*DIST!AU10","v":1107863.5621178811},{"$f":"DIST!$E$21*$D$7*DIST!AV10","v":1114036.6176255478},{"$f":"DIST!$E$21*$D$7*DIST!AW10","v":1120209.6731332147},{"$f":"DIST!$E$21*$D$7*DIST!AX10","v":1126382.7286408814}]
[null,null,"Fuel Costs SCR (reference)",null,{"$f":"DIST!$E$21*$D$7*DIST!E11","v":1225136.859986912},{"$f":"DIST!$E$21*$D$7*DIST!F11","v":1182849.8533613733},{"$f":"DIST!$E$21*$D$7*DIST!G11","v":1166912.4936766999},{"$f":"DIST!$E$21*$D$7*DIST!H11","v":1182219.0493773026},{"$f":"DIST!$E$21*$D$7*DIST!I11","v":1217634.1896199053},{"$f":"DIST!$E$21*$D$7*DIST!J11","v":1249631.4855274442},{"$f":"DIST!$E$21*$D$7*DIST!K11","v":1285785.0692216484},{"$f":"DIST!$E$21*$D$7*DIST!L11","v":1323298.0220964616},{"$f":"DIST!$E$21*$D$7*DIST!M11","v":1356788.3707753443},{"$f":"DIST!$E$21*$D$7*DIST!N11","v":1390998.8905277224},{"$f":"DIST!$E$21*$D$7*DIST!O11","v":1420754.4768306676},{"$f":"DIST!$E$21*$D$7*DIST!P11","v":1447885.6708853731},{"$f":"DIST!$E$21*$D$7*DIST!Q11","v":1481097.3219125201},{"$f":"DIST!$E$21*$D$7*DIST!R11","v":1504815.7783229861},{"$f":"DIST!$E$21*$D$7*DIST!S11","v":1532247.1021724807},{"$f":"DIST!$E$21*$D$7*DIST!T11","v":1554749.9746658588},{"$f":"DIST!$E$21*$D$7*DIST!U11","v":1580361.321780802},{"$f":"DIST!$E$21*$D$7*DIST!V11","v":1610610.9804209971},{"$f":"DIST!$E$21*$D$7*DIST!W11","v":1640872.6876598559},{"$f":"DIST!$E$21*$D$7*DIST!X11","v":1674161.3060927705},{"$f":"DIST!$E$21*$D$7*DIST!Y11","v":1699569.805873127},{"$f":"DIST!$E$21*$D$7*DIST!Z11","v":1728039.9263867359},{"$f":"DIST!$E$21*$D$7*DIST!AA11","v":1753213.3268882693},{"$f":"DIST!$E$21*$D$7*DIST!AB11","v":1780060.7166004146},{"$f":"DIST!$E$21*$D$7*DIST!AC11","v":1818898.8238273144},{"$f":"DIST!$E$21*$D$7*DIST!AD11","v":1861515.8982225994},{"$f":"DIST!$E$21*$D$7*DIST!AE11","v":1889819.6682826064},{"$f":"DIST!$E$21*$D$7*DIST!AF11","v":1918123.4383426141},{"$f":"DIST!$E$21*$D$7*DIST!AG11","v":1946427.2084026213},{"$f":"DIST!$E$21*$D$7*DIST!AH11","v":1974730.978462629},{"$f":"DIST!$E$21*$D$7*DIST!AI11","v":2003034.748522636},{"$f":"DIST!$E$21*$D$7*DIST!AJ11","v":2031338.5185826432},{"$f":"DIST!$E$21*$D$7*DIST!AK11","v":2059642.2886426505},{"$f":"DIST!$E$21*$D$7*DIST!AL11","v":2087946.0587026577},{"$f":"DIST!$E$21*$D$7*DIST!AM11","v":2116249.8287626654},{"$f":"DIST!$E$21*$D$7*DIST!AN11","v":2144553.5988226729},{"$f":"DIST!$E$21*$D$7*DIST!AO11","v":2172857.3688826798},{"$f":"DIST!$E$21*$D$7*DIST!AP11","v":2201161.1389426868},{"$f":"DIST!$E$21*$D$7*DIST!AQ11","v":2229464.9090026943},{"$f":"DIST!$E$21*$D$7*DIST!AR11","v":2257768.6790627018},{"$f":"DIST!$E$21*$D$7*DIST!AS11","v":2286072.4491227088},{"$f":"DIST!$E$21*$D$7*DIST!AT11","v":2314376.2191827162},{"$f":"DIST!$E$21*$D$7*DIST!AU11","v":2342679.9892427232},{"$f":"DIST!$E$21*$D$7*DIST!AV11","v":2370983.7593027311},{"$f":"DIST!$E$21*$D$7*DIST!AW11","v":2399287.5293627381},{"$f":"DIST!$E$21*$D$7*DIST!AX11","v":2427591.2994227456}]
[null,null,"Fuel Costs SCR (high)",null,{"$f":"DIST!$E$21*$D$7*DIST!E12","v":1674356.8285177052},{"$f":"DIST!$E$21*$D$7*DIST!F12","v":1781815.6628190004},{"$f":"DIST!$E$21*$D$7*DIST!G12","v":1864622.3142094254},{"$f":"DIST!$E$21*$D$7*DIST!H12","v":1899994.8455004629},{"$f":"DIST!$E$21*$D$7*DIST!I12","v":1928269.6670068603},{"$f":"DIST!$E$21*$D$7*DIST!J12","v":1956007.0731376356},{"$f":"DIST!$E$21*$D$7*DIST!K12","v":1975879.5849378738},{"$f":"DIST!$E$21*$D$7*DIST!L12","v":1988993.2478064811},{"$f":"DIST!$E$21*$D$7*DIST!M12","v":2011570.0236911322},{"$f":"DIST!$E$21*$D$7*DIST!N12","v":2032897.2561647145},{"$f":"DIST!$E$21*$D$7*DIST!O12","v":2060415.5054670842},{"$f":"DIST!$E$21*$D$7*DIST!P12","v":2096018.5080983853},{"$f":"DIST!$E$21*$D$7*DIST!Q12","v":2132939.132712807},{"$f":"DIST!$E$21*$D$7*DIST!R12","v":2180063.1490118895},{"$f":"DIST!$E$21*$D$7*DIST!S12","v":2222707.129284455},{"$f":"DIST!$E$21*$D$7*DIST!T12","v":2256179.7002959051},{"$f":"DIST!$E$21*$D$7*DIST!U12","v":2297069.4843951003},{"$f":"DIST!$E$21*$D$7*DIST!V12","v":2339927.2594707063},{"$f":"DIST!$E$21*$D$7*DIST!W12","v":2379212.8085642667},{"$f":"DIST!$E$21*$D$7*DIST!X12","v":2411974.592046611},{"$f":"DIST!$E$21*$D$7*DIST!Y12","v":2449537.3511153706},{"$f":"DIST!$E$21*$D$7*DIST!Z12","v":2489022.8111962928},{"$f":"DIST!$E$21*$D$7*DIST!AA12","v":2522503.9199564648},{"$f":"DIST!$E$21*$D$7*DIST!AB12","v":2564515.0376102212},{"$f":"DIST!$E$21*$D$7*DIST!AC12","v":2616427.1031845696},{"$f":"DIST!$E$21*$D$7*DIST!AD12","v":2680034.2727085808},{"$f":"DIST!$E$21*$D$7*DIST!AE12","v":2717584.8539755582},{"$f":"DIST!$E$21*$D$7*DIST!AF12","v":2755135.435242536},{"$f":"DIST!$E$21*$D$7*DIST!AG12","v":2792686.0165095138},{"$f":"DIST!$E$21*$D$7*DIST!AH12","v":2830236.5977764917},{"$f":"DIST!$E$21*$D$7*DIST!AI12","v":2867787.1790434695},{"$f":"DIST!$E$21*$D$7*DIST!AJ12","v":2905337.7603104468},{"$f":"DIST!$E$21*$D$7*DIST!AK12","v":2942888.3415774251},{"$f":"DIST!$E$21*$D$7*DIST!AL12","v":2980438.9228444034},{"$f":"DIST!$E$21*$D$7*DIST!AM12","v":3017989.5041113808},{"$f":"DIST!$E$21*$D$7*DIST!AN12","v":3055540.0853783586},{"$f":"DIST!$E$21*$D$7*DIST!AO12","v":3093090.6666453364},{"$f":"DIST!$E$21*$D$7*DIST!AP12","v":3130641.2479123138},{"$f":"DIST!$E$21*$D$7*DIST!AQ12","v":3168191.8291792921},{"$f":"DIST!$E$21*$D$7*DIST!AR12","v":3205742.4104462694},{"$f":"DIST!$E$21*$D$7*DIST!AS12","v":3243292.9917132477},{"$f":"DIST!$E$21*$D$7*DIST!AT12","v":3280843.5729802256},{"$f":"DIST!$E$21*$D$7*DIST!AU12","v":3318394.1542472029},{"$f":"DIST!$E$21*$D$7*DIST!AV12","v":3355944.7355141807},{"$f":"DIST!$E$21*$D$7*DIST!AW12","v":3393495.3167811586},{"$f":"DIST!$E$21*$D$7*DIST!AX12","v":3431045.8980481364}]
[]
[null,null,"Capex"]
[null,null,"Discounted Initial payment",null,{"$f":"$G$8/DIST!E13","v":26370000},{"$f":"$G$8/DIST!F13","v":26370000},{"$f":"$G$8/DIST!G13","v":24644859.813084111},{"$f":"$G$8/DIST!H13","v":23032579.264564589},{"$f":"$G$8/DIST!I13","v":21525775.013611764},{"$f":"$G$8/DIST!J13","v":20117546.74169324},{"$f":"$G$8/DIST!K13","v":18801445.552984335},{"$f":"$G$8/DIST!L13","v":17571444.442041434},{"$f":"$G$8/DIST!M13","v":16421910.693496667},{"$f":"$G$8/DIST!N13","v":15347580.087380063},{"$f":"$G$8/DIST!O13","v":14343532.791943982},{"$f":"$G$8/DIST!P13","v":13405170.833592508},{"$f":"$G$8/DIST!Q13","v":12528197.040740659},{"$f":"$G$8/DIST!R13","v":11708595.36517819},{"$f":"$G$8/DIST!S13","v":10942612.490820738},{"$f":"$G$8/DIST!T13","v":10226740.645626858},{"$f":"$G$8/DIST!U13","v":9557701.5379690249},{"$f":"$G$8/DIST!V13","v":8932431.3438962866},{"$f":"$G$8/DIST!W13","v":8348066.6765385848},{"$f":"$G$8/DIST!X13","v":7801931.4734005462},{"$f":"$G$8/DIST!Y13","v":7291524.7414958375}]
[null,null,"Discounted Debt amortiazation",null,{"$f":"$G$9/DIST!E13","v":6755663.2578529306},{"$f":"$G$9/DIST!F13","v":6755663.2578529306},{"$f":"$G$9/DIST!G13","v":6313703.9793018037},{"$f":"$G$9/DIST!H13","v":5900657.9245811254},{"$f":"$G$9/DIST!I13","v":5514633.5743748834},{"$f":"$G$9/DIST!J13","v":5153863.1536213867},{"$f":"$G$9/DIST!K13","v":4816694.5360947531},{"$f":"$G$9/DIST!L13","v":4501583.6785932276},{"$f":"$G$9/DIST!M13","v":4207087.5500871288},{"$f":"$G$9/DIST!N13","v":3931857.5234459145},{"$f":"$G$9/DIST!O13","v":3674633.1994821625},{"$f":"$G$9/DIST!P13","v":3434236.6350300587},{"$f":"$G$9/DIST!Q13","v":3209566.9486262226},{"$f":"$G$9/DIST!R13","v":2999595.2790899281},{"$f":"$G$9/DIST!S13","v":2803360.0739158206},{"$f":"$G$9/DIST!T13","v":2619962.6859026365},{"$f":"$G$9/DIST!U13","v":2448563.2578529306},{"$f":"$G$9/DIST!V13","v":2288376.8764980664},{"$f":"$G$9/DIST!W13","v":2138669.9780355762},{"$f":"$G$9/DIST!X13","v":1998756.9888182953},{"$f":"$G$9/DIST!Y13","v":1867997.185811491},{"$f":"$G$9/DIST!Z13","v":1745791.7624406458},{"$f":"$G$9/DIST!AA13","v":1631581.086393127},{"$f":"$G$9/DIST!AB13","v":1524842.1368160064},{"$f":"$G$9/DIST!AC13","v":1425086.1091738378},{"$f":"$G$9/DIST!AD13","v":1331856.1767979793},{"$f":"$G$9/DIST!AE13","v":1244725.398876616},{"$f":"$G$9/DIST!AF13","v":1163294.7653052486},{"$f":"$G$9/DIST!AG13","v":1087191.3694441575},{"$f":"$G$9/DIST!AH13","v":1016066.7004151006},{"$f":"$G$9/DIST!AI13","v":949595.04711691639},{"$f":"$G$9/DIST!AJ13","v":887472.00665132375},{"$f":"$G$9/DIST!AK13","v":829413.09032833984},{"$f":"$G$9/DIST!AL13","v":775152.42086760746},{"$f":"$G$9/DIST!AM13","v":724441.51482953958},{"$f":"$G$9/DIST!AN13","v":677048.14470050437},{"$f":"$G$9/DIST!AO13","v":632755.2754210321},{"$f":"$G$9/DIST!AP13","v":591360.0704869458},{"$f":"$G$9/DIST!AQ13","v":552672.96307191195},{"$f":"$G$9/DIST!AR13","v":516516.78791767475},{"$f":"$G$9/DIST!AS13","v":482725.97001651843},{"$f":"$G$9/DIST!AT13","v":451145.76637057797},{"$f":"$G$9/DIST!AU13","v":421631.55735568039},{"$f":"$G$9/DIST!AV13","v":394048.18444456114},{"$f":"$G$9/DIST!AW13","v":368269.33125659911},{"$f":"$G$9/DIST!AX13","v":344176.94509962539}]
[null,null,"Combined discounted debt service",null,{"$f":"SUM(F24:T24)","v":65837099.999999985},{"$f":"SUMIF(G13:$AX$13,\"<=\"&DIST!$E$41+F13,G24:$AX$24)","v":61529999.999999985},{"$f":"SUMIF(H13:$AX$13,\"<=\"&DIST!$E$41+G13,H24:$AX$24)","v":57504672.897196241},{"$f":"SUMIF(I13:$AX$13,\"<=\"&DIST!$E$41+H13,I24:$AX$24)","v":53742684.950650692},{"$f":"SUMIF(J13:$AX$13,\"<=\"&DIST!$E$41+I13,J24:$AX$24)","v":50226808.365094103},{"$f":"SUMIF(K13:$AX$13,\"<=\"&DIST!$E$41+J13,K24:$AX$24)","v":46940942.397284202},{"$f":"SUMIF(L13:$AX$13,\"<=\"&DIST!$E$41+K13,L24:$AX$24)","v":43870039.623630106},{"$f":"SUMIF(M13:$AX$13,\"<=\"&DIST!$E$41+L13,M24:$AX$24)","v":41000037.031429999},{"$f":"SUMIF(N13:$AX$13,\"<=\"&DIST!$E$41+M13,N24:$AX$24)","v":38317791.618158884},{"$f":"SUMIF(O13:$AX$13,\"<=\"&DIST!$E$41+N13,O24:$AX$24)","v":35811020.2038868},{"$f":"SUMIF(P13:$AX$13,\"<=\"&DIST!$E$41+O13,P24:$AX$24)","v":33468243.181202617},{"$f":"SUMIF(Q13:$AX$13,\"<=\"&DIST!$E$41+P13,Q24:$AX$24)","v":31278731.945049174},{"$f":"SUMIF(R13:$AX$13,\"<=\"&DIST!$E$41+Q13,R24:$AX$24)","v":29232459.761728197},{"$f":"SUMIF(S13:$AX$13,\"<=\"&DIST!$E$41+R13,S24:$AX$24)","v":27320055.852082431},{"$f":"SUMIF(T13:$AX$13,\"<=\"&DIST!$E$41+S13,T24:$AX$24)","v":25532762.478581715},{"$f":"SUMIF(U13:$AX$13,\"<=\"&DIST!$E$41+T13,U24:$AX$24)","v":23862394.839795992},{"$f":"SUMIF(V13:$AX$13,\"<=\"&DIST!$E$41+U13,V24:$AX$24)","v":22301303.588594384},{"$f":"SUMIF(W13:$AX$13,\"<=\"&DIST!$E$41+V13,W24:$AX$24)","v":20842339.802424662},{"$f":"SUMIF(X13:$AX$13,\"<=\"&DIST!$E$41+W13,X24:$AX$24)","v":19478822.245256692},{"$f":"SUMIF(Y13:$AX$13,\"<=\"&DIST!$E$41+X13,Y24:$AX$24)","v":18204506.771267939},{"$f":"SUMIF(Z13:$AX$13,\"<=\"&DIST!$E$41+Y13,Z24:$AX$24)","v":17013557.730156951}]
[]
[null,null,"Trip time"]
[null,null,"SCR",null,{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779},{"$f":"DIST!$E$21/(DIST!$E$23*24)+DIST!$E$29+DIST!$E$27","v":36.277777777777779}]
[]
[null,null,"Trips"]
[null,null,"SCR trips",null,{"$f":"365/E28","v":10.06125574272588},10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588,10.06125574272588]
[]
[null,null,"Total Costs per trip"]
[null,null,"SCR (low oil cost)",null,{"$f":"$J$4+$J$5+E18+$J$6","v":2150569.2376956637},2107540.5640199408,2096847.3608931862,2096871.9049259606,2097394.463022965,2101268.8295593117,2107899.9154698825,2112441.3115783348,2119022.9104631366,2128174.8983407104,2135654.8598919576,2141187.4327725875,2144930.4296874795,2149297.9429733646,2154147.1927464781,2168291.2900729743,2174799.9590294412,2180927.972060184,2181309.4897399852,2188178.5474429675,2194107.1920722481,2197083.3236094192,2205600.246607766,2212055.5346867102,2219672.8183459048,2228087.9586127596,2234261.014120427,2240434.0696280934,2246607.1251357603,2252780.1806434272,2258953.2361510941,2265126.291658761,2271299.3471664274,2277472.4026740948,2283645.4581817612,2289818.5136894281,2295991.569197095,2302164.6247047619,2308337.6802124288,2314510.7357200952,2320683.7912277617,2326856.8467354286,2333029.9022430955,2339202.9577507619,2345376.0132584292,2351549.0687660957]
[null,null,"SCR (reference case)",null,{"$f":"$J$4+$J$5+E19+$J$6","v":2450303.2001121263},{"$f":"$J$4+$J$5+F19+$J$6","v":2408016.1934865876},2392078.833801914,2407385.3895025169,2442800.5297451196,2474797.8256526585,2510951.4093468627,2548464.3622216759,2581954.7109005586,2616165.2306529367,2645920.8169558821,2673052.0110105872,2706263.6620377344,2729982.1184482006,2757413.4422976952,2779916.3147910731,2805527.6619060161,2835777.3205462117,2866039.0277850702,2899327.6462179851,2924736.145998341,2953206.2665119502,2978379.6670134836,3005227.0567256287,3044065.1639525285,3086682.2383478135,3114986.0084078209,3143289.7784678284,3171593.5485278359,3199897.3185878433,3228201.0886478503,3256504.8587078573,3284808.6287678648,3313112.3988278722,3341416.1688878797,3369719.9389478872,3398023.7090078942,3426327.4790679011,3454631.2491279086,3482935.0191879161,3511238.7892479231,3539542.5593079305,3567846.3293679375,3596150.0994279454,3624453.8694879524,3652757.6395479599]
[null,null,"SCR (high oil cost)",null,{"$f":"$J$4+$J$5+E20+$J$6","v":2899523.1686429195},3006982.0029442147,3089788.6543346397,3125161.185625677,3153436.0071320748,3181173.4132628497,3201045.9250630881,3214159.5879316954,3236736.3638163465,3258063.596289929,3285581.8455922985,3321184.8482235996,3358105.4728380213,3405229.4891371038,3447873.4694096693,3481346.0404211194,3522235.8245203146,3565093.5995959206,3604379.148689481,3637140.9321718253,3674703.6912405849,3714189.1513215071,3747670.2600816791,3789681.3777354355,3841593.4433097839,3905200.6128337951,3942751.1941007725,3980301.7753677503,4017852.3566347281,4055402.937901706,4092953.5191686838,4130504.1004356612,4168054.6817026394,4205605.2629696177,4243155.8442365956,4280706.4255035724,4318257.0067705512,4355807.5880375281,4393358.1693045069,4430908.7505714837,4468459.3318384625,4506009.9131054394,4543560.4943724172,4581111.075639395,4618661.6569063729,4656212.2381733507]
[]
[null,null,"Annual OPEX"]
[null,null,"Total costs low",null,{"$f":"E31*E34+$G$7","v":24177902.092895113},{"$f":"F31*F34+$G$7","v":23744979.602773368},23637392.551406175,23637639.495196875,23642897.085851271,23681878.078414515,23748595.129612751,23794287.27728891,23860506.426864941,23952586.917455539,24027844.723568395,24083509.354235679,24121168.603440642,24165111.271569684,24213900.813697334,24356208.194149218,24421693.577064972,24483349.083362035,24487187.630308885,24556298.976570133,24615948.586393062,24645892.206912532,24731583.147340003,24796531.451595232,24873170.890555274,24957837.76889101,25019946.459067695,25082055.149244368,25144163.839421049,25206272.529597726,25268381.219774406,25330489.909951087,25392598.60012776,25454707.290304445,25516815.980481118,25578924.670657799,25641033.360834476,25703142.051011156,25765250.741187833,25827359.43136451,25889468.121541183,25951576.811717864,26013685.501894541,26075794.192071218,26137902.882247902,26200011.572424576]
[null,null,"Total costs reference",null,{"$f":"E31*E35+$G$7","v":27193602.143547732},26768141.755293842,26607791.903642531,26761795.075086579,27118115.858231906,27440048.83543333,27803799.286996763,28181226.699535083,28518181.662506383,28862382.450826637,29161761.014395323,29434734.896385234,29768885.811007526,30007523.266775921,30283516.831387222,30509923.98648905,30767606.299728215,31071955.851437382,31376426.627179034,31711351.93055461,31966993.344883766,32253438.508397415,32506714.528757405,32776832.982675925,33167593.112049174,33596374.396546915,33881145.865603954,34165917.334660999,34450688.803718045,34735460.272775084,35020231.741832122,35305003.210889161,35589774.679946199,35874546.149003245,36159317.618060291,36444089.087117329,36728860.556174368,37013632.025231406,37298403.494288452,37583174.96334549,37867946.432402529,38152717.901459575,38437489.370516613,38722260.839573659,39007032.308630697,39291803.777687743]
[null,null,"Total costs high",null,{"$f":"E31*E36+$G$7","v":31713319.131675314},32794489.94539585,33627628.842233658,33983520.925820366,34268001.136076152,34547074.272797734,34747016.696270272,34878956.612115219,35106107.328136899,35320686.068338186,35597554.212161407,35955765.12684387,36327232.973270752,36801359.752880201,37230411.74429024,37567187.841602989,37978590.416689843,38409793.452289738,38805055.40871346,39134680.09091714,39512608.616310321,39909881.928303674,40246743.926089786,40669428.524841972,41191729.092718653,41831697.092370644,42209503.093785718,42587309.095200792,42965115.096615866,43342921.098030947,43720727.099446021,44098533.100861087,44476339.102276169,44854145.10369125,45231951.105106324,45609757.10652139,45987563.107936479,46365369.109351546,46743175.110766627,47120981.112181693,47498787.113596782,47876593.115011849,48254399.116426922,48632205.117841996,49010011.11925707,49387817.120672144]
[]
[null,null,"Discounted Annual OPEX"]
[null,null,"Total costs low",null,{"$f":"E39/DIST!E13","v":24177902.092895113},{"$f":"F39/DIST!F13","v":23744979.602773368},{"$f":"G39/DIST!G13","v":22091021.076080535},{"$f":"H39/DIST!H13","v":20646029.780065399},{"$f":"I39/DIST!I13","v":19299646.694729302},{"$f":"J39/DIST!J13","v":18066791.398315679},{"$f":"K39/DIST!K13","v":16932420.10956705},{"$f":"L39/DIST!L13","v":15855138.298477644},{"$f":"M39/DIST!M13","v":14859124.218565769},{"$f":"N39/DIST!N13","v":13940623.663844552},{"$f":"O39/DIST!O13","v":13069555.506721331},{"$f":"P39/DIST!P13","v":12242834.932345562},{"$f":"Q39/DIST!Q13","v":11459793.443945073},{"$f":"R39/DIST!R13","v":10729598.400960032},{"$f":"S39/DIST!S13","v":10047907.982383726},{"$f":"T39/DIST!T13","v":9445757.4634985104},{"$f":"U39/DIST!U13","v":8851545.6299325805},{"$f":"V39/DIST!V13","v":8293357.4044663422},{"$f":"W39/DIST!W13","v":7752016.4982453333},{"$f":"X39/DIST!X13","v":7265322.7855720948},{"$f":"Y39/DIST!Y13","v":6806514.9091040762},{"$f":"Z39/DIST!Z13","v":6368966.8875684347},{"$f":"AA39/DIST!AA13","v":5973000.9859288633},{"$f":"AB39/DIST!AB13","v":5596903.5994095309},{"$f":"AC39/DIST!AC13","v":5246917.8782754894},{"$f":"AD39/DIST!AD13","v":4920353.3573672716},{"$f":"AE39/DIST!AE13","v":4609904.556733693},{"$f":"AF39/DIST!AF13","v":4319016.8521642331},{"$f":"AG39/DIST!AG13","v":4046459.5221397197},{"$f":"AH39/DIST!AH13","v":3791079.1555723371},{"$f":"AI39/DIST!AI13","v":3551794.8037252869},{"$f":"AJ39/DIST!AJ13","v":3327593.4355836995},{"$f":"AK39/DIST!AK13","v":3117525.6777219214},{"$f":"AL39/DIST!AL13","v":2920701.8208937156},{"$f":"AM39/DIST!AM13","v":2736288.0766797345},{"$f":"AN39/DIST!AN13","v":2563503.0685657416},{"$f":"AO39/DIST!AO13","v":2401614.5427993289},{"$f":"AP39/DIST!AP13","v":2249936.2852867697},{"$f":"AQ39/DIST!AQ13","v":2107825.2316484912},{"$f":"AR39/DIST!AR13","v":1974678.7583553167},{"$f":"AS39/DIST!AS13","v":1849932.1436211774},{"$f":"AT39/DIST!AT13","v":1733056.1874347136},{"$f":"AU39/DIST!AU13","v":1623554.9807748357},{"$f":"AV39/DIST!AV13","v":1520963.8146767709},{"$f":"AW39/DIST!AW13","v":1424847.2203978112},{"$f":"AX39/DIST!AX13","v":1334797.1324784216}]
[null,null,"Total costs reference",null,{"$f":"E40/DIST!E13","v":27193602.143547732},{"$f":"F40/DIST!F13","v":26768141.755293842},{"$f":"G40/DIST!G13","v":24867095.237049092},{"$f":"H40/DIST!H13","v":23374788.256691918},{"$f":"I40/DIST!I13","v":22136460.400354847},{"$f":"J40/DIST!J13","v":20933881.874902356},{"$f":"K40/DIST!K13","v":19823724.628766563},{"$f":"L40/DIST!L13","v":18778341.268845484},{"$f":"M40/DIST!M13","v":17759690.26934373},{"$f":"N40/DIST!N13","v":16798169.36581929},{"$f":"O40/DIST!O13","v":15862065.808904549},{"$f":"P40/DIST!P13","v":14963126.64875051},{"$f":"Q40/DIST!Q13","v":14142983.205294317},{"$f":"R40/DIST!R13","v":13323699.197643125},{"$f":"S40/DIST!S13","v":12566582.842059834},{"$f":"T40/DIST!T13","v":11832274.544088487},{"$f":"U40/DIST!U13","v":11151596.437259682},{"$f":"V40/DIST!V13","v":10525146.468090288},{"$f":"W40/DIST!W13","v":9932973.1344410777},{"$f":"X40/DIST!X13","v":9382244.7740263622},{"$f":"Y40/DIST!Y13","v":8839140.0411624108},{"$f":"Z40/DIST!Z13","v":8334901.4166584928},{"$f":"AA40/DIST!AA13","v":7850796.9656790523},{"$f":"AB40/DIST!AB13","v":7398162.7170755817},{"$f":"AC40/DIST!AC13","v":6996600.3950488977},{"$f":"AD40/DIST!AD13","v":6623411.6548135076},{"$f":"AE40/DIST!AE13","v":6242573.2592485566},{"$f":"AF40/DIST!AF13","v":5883216.9796300167},{"$f":"AG40/DIST!AG13","v":5544162.0029344717},{"$f":"AH40/DIST!AH13","v":5224290.0748098129},{"$f":"AI40/DIST!AI13","v":4922542.3680308554},{"$f":"AJ40/DIST!AJ13","v":4637916.492948046},{"$f":"AK40/DIST!AK13","v":4369463.6447532196},{"$f":"AL40/DIST!AL13","v":4116285.8824559767},{"$f":"AM40/DIST!AM13","v":3877533.5345467455},{"$f":"AN40/DIST!AN13","v":3652402.7264163322},{"$f":"AO40/DIST!AO13","v":3440133.0247045197},{"$f":"AP40/DIST!AP13","v":3240005.1938608964},{"$f":"AQ40/DIST!AQ13","v":3051339.0603177561},{"$f":"AR40/DIST!AR13","v":2873491.4797965777},{"$f":"AS40/DIST!AS13","v":2705854.4033949859},{"$f":"AT40/DIST!AT13","v":2547853.0382292718},{"$f":"AU40/DIST!AU13","v":2398944.0985375624},{"$f":"AV40/DIST!AV13","v":2258614.1432798603},{"$f":"AW40/DIST!AW13","v":2126377.9964026008},{"$f":"AX40/DIST!AX13","v":2001777.2460666494}]
[null,null,"Total costs high",null,{"$f":"E41/DIST!E13","v":31713319.131675314},{"$f":"F41/DIST!F13","v":32794489.94539585},{"$f":"G41/DIST!G13","v":31427690.506760426},{"$f":"H41/DIST!H13","v":29682523.299694616},{"$f":"I41/DIST!I13","v":27972896.572672267},{"$f":"J41/DIST!J13","v":26355797.55296763},{"$f":"K41/DIST!K13","v":24774142.682728976},{"$f":"L41/DIST!L13","v":23241321.513316508},{"$f":"M41/DIST!M13","v":21862319.277170006},{"$f":"N41/DIST!N13","v":20556960.871256337},{"$f":"O41/DIST!O13","v":19362710.889463056},{"$f":"P41/DIST!P13","v":18278087.750393253},{"$f":"Q41/DIST!Q13","v":17258806.698294546},{"$f":"R41/DIST!R13","v":16340243.84659948},{"$f":"S41/DIST!S13","v":15449297.254132327},{"$f":"T41/DIST!T13","v":14569203.141510064},{"$f":"U41/DIST!U13","v":13765188.9281567},{"$f":"V41/DIST!V13","v":13010725.936511762},{"$f":"W41/DIST!W13","v":12284686.762939485},{"$f":"X41/DIST!X13","v":11578539.715691626},{"$f":"Y41/DIST!Y13","v":10925565.5414057},{"$f":"Z41/DIST!Z13","v":10313471.890331475},{"$f":"AA41/DIST!AA13","v":9720115.356902102},{"$f":"AB41/DIST!AB13","v":9179625.4383785222},{"$f":"AC41/DIST!AC13","v":8689266.8717093021},{"$f":"AD41/DIST!AD13","v":8246977.6884827651},{"$f":"AE41/DIST!AE13","v":7777066.2286524456},{"$f":"AF41/DIST!AF13","v":7333342.6856786348},{"$f":"AG41/DIST!AG13","v":6914391.7536027879},{"$f":"AH41/DIST!AH13","v":6518871.226335343},{"$f":"AI41/DIST!AI13","v":6145508.4904837487},{"$f":"AJ41/DIST!AJ13","v":5793097.1642063754},{"$f":"AK41/DIST!AK13","v":5460493.8779962389},{"$f":"AL41/DIST!AL13","v":5146615.1932095196},{"$f":"AM41/DIST!AM13","v":4850434.6540939212},{"$f":"AN41/DIST!AN13","v":4570979.969037883},{"$f":"AO41/DIST!AO13","v":4307330.3167500654},{"$f":"AP41/DIST!AP13","v":4058613.7730869548},{"$f":"AQ41/DIST!AQ13","v":3824004.8542720056},{"$f":"AR41/DIST!AR13","v":3602722.1722902753},{"$f":"AS41/DIST!AS13","v":3394026.1982960831},{"$f":"AT41/DIST!AT13","v":3197217.1299356632},{"$f":"AU41/DIST!AU13","v":3011632.8585607796},{"$f":"AV41/DIST!AV13","v":2836647.0323909558},{"$f":"AW41/DIST!AW13","v":2671667.2117703427},{"$f":"AX41/DIST!AX13","v":2516133.1127588246}]
[]
[null,null,"Annual TEU",null,{"$f":"E31*$D$4*DIST!E14","v":60367.534456355279},{"$f":"F31*$D$4*DIST!F14","v":60367.534456355279},{"$f":"G31*$D$4*DIST!G14","v":60367.534456355279},{"$f":"H31*$D$4*DIST!H14","v":60367.534456355279},{"$f":"I31*$D$4*DIST!I14","v":60367.534456355279},{"$f":"J31*$D$4*DIST!J14","v":60367.534456355279},{"$f":"K31*$D$4*DIST!K14","v":60367.534456355279},{"$f":"L31*$D$4*DIST!L14","v":60367.534456355279},{"$f":"M31*$D$4*DIST!M14","v":60367.534456355279},{"$f":"N31*$D$4*DIST!N14","v":60367.534456355279},{"$f":"O31*$D$4*DIST!O14","v":60367.534456355279},{"$f":"P31*$D$4*DIST!P14","v":60367.534456355279},{"$f":"Q31*$D$4*DIST!Q14","v":60367.534456355279},{"$f":"R31*$D$4*DIST!R14","v":60367.534456355279},{"$f":"S31*$D$4*DIST!S14","v":60367.534456355279},{"$f":"T31*$D$4*DIST!T14","v":60367.534456355279},{"$f":"U31*$D$4*DIST!U14","v":60367.534456355279},{"$f":"V31*$D$4*DIST!V14","v":60367.534456355279},{"$f":"W31*$D$4*DIST!W14","v":60367.534456355279},{"$f":"X31*$D$4*DIST!X14","v":60367.534456355279},{"$f":"Y31*$D$4*DIST!Y14","v":60367.534456355279},{"$f":"Z31*$D$4*DIST!Z14","v":60367.534456355279},{"$f":"AA31*$D$4*DIST!AA14","v":60367.534456355279},{"$f":"AB31*$D$4*DIST!AB14","v":60367.534456355279},{"$f":"AC31*$D$4*DIST!AC14","v":60367.534456355279},{"$f":"AD31*$D$4*DIST!AD14","v":60367.534456355279},{"$f":"AE31*$D$4*DIST!AE14","v":60367.534456355279},{"$f":"AF31*$D$4*DIST!AF14","v":60367.534456355279},{"$f":"AG31*$D$4*DIST!AG14","v":60367.534456355279},{"$f":"AH31*$D$4*DIST!AH14","v":60367.534456355279},{"$f":"AI31*$D$4*DIST!AI14","v":60367.534456355279},{"$f":"AJ31*$D$4*DIST!AJ14","v":60367.534456355279},{"$f":"AK31*$D$4*DIST!AK14","v":60367.534456355279},{"$f":"AL31*$D$4*DIST!AL14","v":60367.534456355279},{"$f":"AM31*$D$4*DIST!AM14","v":60367.534456355279},{"$f":"AN31*$D$4*DIST!AN14","v":60367.534456355279},{"$f":"AO31*$D$4*DIST!AO14","v":60367.534456355279},{"$f":"AP31*$D$4*DIST!AP14","v":60367.534456355279},{"$f":"AQ31*$D$4*DIST!AQ14","v":60367.534456355279},{"$f":"AR31*$D$4*DIST!AR14","v":60367.534456355279},{"$f":"AS31*$D$4*DIST!AS14","v":60367.534456355279},{"$f":"AT31*$D$4*DIST!AT14","v":60367.534456355279},{"$f":"AU31*$D$4*DIST!AU14","v":60367.534456355279},{"$f":"AV31*$D$4*DIST!AV14","v":60367.534456355279},{"$f":"AW31*$D$4*DIST!AW14","v":60367.534456355279},{"$f":"AX31*$D$4*DIST!AX14","v":60367.534456355279}]
[]
[null,null,"Undiscounted total cost per TEU"]
[null,null,"total cost / teu low",null,{"$f":"E39/E48","v":400.51167089448273},{"$f":"F39/F48","v":393.34022528186227},391.55802476073649,391.56211543286554,391.64920844903298,392.29493620509078,393.40011719018588,394.1570165415946,395.25394968906159,396.77928100199057,398.02594126053179,398.94803674063672,399.5718695597854,400.29978844076624,401.10799673628514,403.46534629070118,404.55012445011232,405.57145995523621,405.63504623520305,406.77988918570009,407.76799662391352,408.26401854677539,409.68350571316648,410.75938705965723,412.02893433618965,413.43145771399878,414.46030029860998,415.48914288322106,416.5179854678322,417.54682805244335,418.57567063705449,419.60451322166568,420.63335580627671,421.66219839088797,422.69104097549899,423.71988356011019,424.74872614472133,425.77756872933247,426.80641131394361,427.8352538985547,428.86409648316578,429.89293906777692,430.92178165238806,431.95062423699915,432.9794668216104,434.00830940622143]
[null,null,"total cost / teu medium",null,{"$f":"E40/E48","v":450.46733129722656},443.41949685963675,440.76327024552444,443.31436286229166,449.21688623605877,454.54976888731522,460.57536616968258,466.82752498215149,472.40924976196521,478.11100305402829,483.07026743785252,487.59213311363669,493.12740828482788,497.08048435323889,501.65237166148802,505.40285041038436,509.67140826287482,514.71301803624078,519.75663590938382,525.30473898153627,529.53948894492896,534.28450903053056,538.48007578078602,542.95464073281028,549.42765860396025,556.53050433650776,561.24779934650894,565.96509435651024,570.68238936651153,575.39968437651271,580.11697938651389,584.83427439651507,589.55156940651625,594.26886441651754,598.98615942651884,603.70345443652002,608.4207494465212,613.13804445652227,617.85533946652356,622.57263447652474,627.28992948652592,632.00722449652721,636.7245195065284,641.44181451652969,646.15910952653087,650.87640453653216]
[null,null,"total cost / teu high",null,{"$f":"E41/E48","v":525.33732605235878},543.24713176924126,557.04824033431203,562.94366221615167,567.65613246721784,572.27903348901373,575.59111878905355,577.77672926715479,581.53952524792987,585.09406399352702,589.68043887725526,595.61427264913868,601.76771008487572,609.62171280138944,616.72904284681704,622.30780468205865,629.12276869859136,636.26573121119225,642.81332272678571,648.2736199738431,654.53407981863631,661.11498983212334,666.69517462548538,673.69702756777804,682.34903849683622,692.95023341750459,699.20866362866752,705.46709383983057,711.7255240509935,717.98395426215654,724.24238447331948,730.50081468448229,736.75924489564534,743.01767510680838,749.27610531797143,755.53453552913425,761.7929657402974,768.05139595146022,774.30982616262327,780.56825637378608,786.82668658494924,793.08511679611206,799.34354700727511,805.60197721843804,811.86040742960097,818.1188376407639]
[]
[null,null,"Lifetime cost per TEU"]
[null,null,"NPV low",null,{"$f":"(SUM(F44:AD44)+E30+E28)/SUM(F48:AD48)","v":198.45512094084893},{"$f":"(SUM(G44:AE44)+F23+F25)/SUM(G48:AE48)","v":244.01927345789329},{"$f":"(SUM(H44:AF44)+G23+G25)/SUM(H48:AF48)","v":228.43310004500211},213.87306279923556,200.26889720886504,187.54080353579531,175.61927598071244,164.46253984727167,154.01308107675354,144.21613459503621,135.03711021974635,126.44368747962926,118.40419854300349,110.8810960298615,103.83989047619134,97.225696344361225,91.031227820478591,85.230734901382817,79.811308726866812,74.7351191416587,69.982184562342809]
[null,null,"NPV medium",null,{"$f":"(SUM(F45:AD45)+E30+E28)/SUM(F48:AD48)","v":239.17891551248533},{"$f":"(SUM(G45:AE45)+F23+F25)/SUM(G48:AE48)","v":283.82171620522354},{"$f":"(SUM(H45:AF45)+G23+G25)/SUM(H48:AF48)","v":267.43254558900685},252.05680102180119,237.52259725841049,223.80301508029817,210.8339168559323,198.56978747319801,186.99059431510216,176.05641388168277,165.74856378264943,156.04078495716618,146.87942091464274,138.2626265799756,130.14808771705395,122.51970949796566,115.34110009776057,108.57558519525806,102.19981298435641,96.185774122913386,90.527952484174889]
[null,null,"NPV high",null,{"$f":"(SUM(F46:AD46)+E30+E28)/SUM(F48:AD48)","v":296.61022020654451},{"$f":"(SUM(G46:AE46)+F23+F25)/SUM(G48:AE48)","v":338.27668253386832},{"$f":"(SUM(H46:AF46)+G23+G25)/SUM(H48:AF48)","v":318.50127485517396},299.85390070309336,282.31022831608306,265.80838935479983,250.32453718735357,235.82612738114707,222.21120443899386,209.43107126890672,197.41232284600446,186.0826365951869,175.39912000198407,165.29551400591018,155.75406000459688,146.76815952062182,138.28803703602154,130.2815301166909,122.73050318958438,115.62249503410557,108.92300777313586]
[]
[null,null,"Frontpage Helper NPV"]
[null,null,"low",null,{"$f":"ABS(E12-Analysis!$AI$5)+1","v":2016},{"$f":"ABS(F12-Analysis!$AI$5)+1","v":2017},{"$f":"ABS(G12-Analysis!$AI$5)+1","v":2018},{"$f":"ABS(H12-Analysis!$AI$5)+1","v":2019},{"$f":"ABS(I12-Analysis!$AI$5)+1","v":2020},{"$f":"ABS(J12-Analysis!$AI$5)+1","v":2021},{"$f":"ABS(K12-Analysis!$AI$5)+1","v":2022},{"$f":"ABS(L12-Analysis!$AI$5)+1","v":2023},{"$f":"ABS(M12-Analysis!$AI$5)+1","v":2024},{"$f":"ABS(N12-Analysis!$AI$5)+1","v":2025},{"$f":"ABS(O12-Analysis!$AI$5)+1","v":2026},{"$f":"ABS(P12-Analysis!$AI$5)+1","v":2027},{"$f":"ABS(Q12-Analysis!$AI$5)+1","v":2028},{"$f":"ABS(R12-Analysis!$AI$5)+1","v":2029},{"$f":"ABS(S12-Analysis!$AI$5)+1","v":2030},{"$f":"ABS(T12-Analysis!$AI$5)+1","v":2031},{"$f":"ABS(U12-Analysis!$AI$5)+1","v":2032},{"$f":"ABS(V12-Analysis!$AI$5)+1","v":2033},{"$f":"ABS(W12-Analysis!$AI$5)+1","v":2034},{"$f":"ABS(X12-Analysis!$AI$5)+1","v":2035},{"$f":"ABS(Y12-Analysis!$AI$5)+1","v":2036},{"$f":"ABS(Z12-Analysis!$AI$5)+1","v":2037},{"$f":"ABS(AA12-Analysis!$AI$5)+1","v":2038},{"$f":"ABS(AB12-Analysis!$AI$5)+1","v":2039},{"$f":"ABS(AC12-Analysis!$AI$5)+1","v":2040},{"$f":"ABS(AD12-Analysis!$AI$5)+1","v":2041},{"$f":"ABS(AE12-Analysis!$AI$5)+1","v":2042},{"$f":"ABS(AF12-Analysis!$AI$5)+1","v":2043},{"$f":"ABS(AG12-Analysis!$AI$5)+1","v":2044},{"$f":"ABS(AH12-Analysis!$AI$5)+1","v":2045},{"$f":"ABS(AI12-Analysis!$AI$5)+1","v":2046},{"$f":"ABS(AJ12-Analysis!$AI$5)+1","v":2047},{"$f":"ABS(AK12-Analysis!$AI$5)+1","v":2048},{"$f":"ABS(AL12-Analysis!$AI$5)+1","v":2049},{"$f":"ABS(AM12-Analysis!$AI$5)+1","v":2050},{"$f":"ABS(AN12-Analysis!$AI$5)+1","v":2051},{"$f":"ABS(AO12-Analysis!$AI$5)+1","v":2052},{"$f":"ABS(AP12-Analysis!$AI$5)+1","v":2053},{"$f":"ABS(AQ12-Analysis!$AI$5)+1","v":2054},{"$f":"ABS(AR12-Analysis!$AI$5)+1","v":2055},{"$f":"ABS(AS12-Analysis!$AI$5)+1","v":2056},{"$f":"ABS(AT12-Analysis!$AI$5)+1","v":2057},{"$f":"ABS(AU12-Analysis!$AI$5)+1","v":2058},{"$f":"ABS(AV12-Analysis!$AI$5)+1","v":2059},{"$f":"ABS(AW12-Analysis!$AI$5)+1","v":2060}]
[null,null,"medium",null,{"$f":"ABS(E12-Analysis!$AI$6)+1","v":2016},{"$f":"ABS(F12-Analysis!$AI$6)+1","v":2017},{"$f":"ABS(G12-Analysis!$AI$6)+1","v":2018},{"$f":"ABS(H12-Analysis!$AI$6)+1","v":2019},{"$f":"ABS(I12-Analysis!$AI$6)+1","v":2020},{"$f":"ABS(J12-Analysis!$AI$6)+1","v":2021},{"$f":"ABS(K12-Analysis!$AI$6)+1","v":2022},{"$f":"ABS(L12-Analysis!$AI$6)+1","v":2023},{"$f":"ABS(M12-Analysis!$AI$6)+1","v":2024},{"$f":"ABS(N12-Analysis!$AI$6)+1","v":2025},{"$f":"ABS(O12-Analysis!$AI$6)+1","v":2026},{"$f":"ABS(P12-Analysis!$AI$6)+1","v":2027},{"$f":"ABS(Q12-Analysis!$AI$6)+1","v":2028},{"$f":"ABS(R12-Analysis!$AI$6)+1","v":2029},{"$f":"ABS(S12-Analysis!$AI$6)+1","v":2030},{"$f":"ABS(T12-Analysis!$AI$6)+1","v":2031},{"$f":"ABS(U12-Analysis!$AI$6)+1","v":2032},{"$f":"ABS(V12-Analysis!$AI$6)+1","v":2033},{"$f":"ABS(W12-Analysis!$AI$6)+1","v":2034},{"$f":"ABS(X12-Analysis!$AI$6)+1","v":2035},{"$f":"ABS(Y12-Analysis!$AI$6)+1","v":2036},{"$f":"ABS(Z12-Analysis!$AI$6)+1","v":2037},{"$f":"ABS(AA12-Analysis!$AI$6)+1","v":2038},{"$f":"ABS(AB12-Analysis!$AI$6)+1","v":2039},{"$f":"ABS(AC12-Analysis!$AI$6)+1","v":2040},{"$f":"ABS(AD12-Analysis!$AI$6)+1","v":2041},{"$f":"ABS(AE12-Analysis!$AI$6)+1","v":2042},{"$f":"ABS(AF12-Analysis!$AI$6)+1","v":2043},{"$f":"ABS(AG12-Analysis!$AI$6)+1","v":2044},{"$f":"ABS(AH12-Analysis!$AI$6)+1","v":2045},{"$f":"ABS(AI12-Analysis!$AI$6)+1","v":2046},{"$f":"ABS(AJ12-Analysis!$AI$6)+1","v":2047},{"$f":"ABS(AK12-Analysis!$AI$6)+1","v":2048},{"$f":"ABS(AL12-Analysis!$AI$6)+1","v":2049},{"$f":"ABS(AM12-Analysis!$AI$6)+1","v":2050},{"$f":"ABS(AN12-Analysis!$AI$6)+1","v":2051},{"$f":"ABS(AO12-Analysis!$AI$6)+1","v":2052},{"$f":"ABS(AP12-Analysis!$AI$6)+1","v":2053},{"$f":"ABS(AQ12-Analysis!$AI$6)+1","v":2054},{"$f":"ABS(AR12-Analysis!$AI$6)+1","v":2055},{"$f":"ABS(AS12-Analysis!$AI$6)+1","v":2056},{"$f":"ABS(AT12-Analysis!$AI$6)+1","v":2057},{"$f":"ABS(AU12-Analysis!$AI$6)+1","v":2058},{"$f":"ABS(AV12-Analysis!$AI$6)+1","v":2059},{"$f":"ABS(AW12-Analysis!$AI$6)+1","v":2060}]
[null,null,"high",null,{"$f":"ABS(E12-Analysis!$AI$7)+1","v":19},{"$f":"ABS(F12-Analysis!$AI$7)+1","v":18},{"$f":"ABS(G12-Analysis!$AI$7)+1","v":17},{"$f":"ABS(H12-Analysis!$AI$7)+1","v":16},{"$f":"ABS(I12-Analysis!$AI$7)+1","v":15},{"$f":"ABS(J12-Analysis!$AI$7)+1","v":14},{"$f":"ABS(K12-Analysis!$AI$7)+1","v":13},{"$f":"ABS(L12-Analysis!$AI$7)+1","v":12},{"$f":"ABS(M12-Analysis!$AI$7)+1","v":11},{"$f":"ABS(N12-Analysis!$AI$7)+1","v":10},{"$f":"ABS(O12-Analysis!$AI$7)+1","v":9},{"$f":"ABS(P12-Analysis!$AI$7)+1","v":8},{"$f":"ABS(Q12-Analysis!$AI$7)+1","v":7},{"$f":"ABS(R12-Analysis!$AI$7)+1","v":6},{"$f":"ABS(S12-Analysis!$AI$7)+1","v":5},{"$f":"ABS(T12-Analysis!$AI$7)+1","v":4},{"$f":"ABS(U12-Analysis!$AI$7)+1","v":3},{"$f":"ABS(V12-Analysis!$AI$7)+1","v":2},{"$f":"ABS(W12-Analysis!$AI$7)+1","v":1},{"$f":"ABS(X12-Analysis!$AI$7)+1","v":2},{"$f":"ABS(Y12-Analysis!$AI$7)+1","v":3},{"$f":"ABS(Z12-Analysis!$AI$7)+1","v":4},{"$f":"ABS(AA12-Analysis!$AI$7)+1","v":5},{"$f":"ABS(AB12-Analysis!$AI$7)+1","v":6},{"$f":"ABS(AC12-Analysis!$AI$7)+1","v":7},{"$f":"ABS(AD12-Analysis!$AI$7)+1","v":8},{"$f":"ABS(AE12-Analysis!$AI$7)+1","v":9},{"$f":"ABS(AF12-Analysis!$AI$7)+1","v":10},{"$f":"ABS(AG12-Analysis!$AI$7)+1","v":11},{"$f":"ABS(AH12-Analysis!$AI$7)+1","v":12},{"$f":"ABS(AI12-Analysis!$AI$7)+1","v":13},{"$f":"ABS(AJ12-Analysis!$AI$7)+1","v":14},{"$f":"ABS(AK12-Analysis!$AI$7)+1","v":15},{"$f":"ABS(AL12-Analysis!$AI$7)+1","v":16},{"$f":"ABS(AM12-Analysis!$AI$7)+1","v":17},{"$f":"ABS(AN12-Analysis!$AI$7)+1","v":18},{"$f":"ABS(AO12-Analysis!$AI$7)+1","v":19},{"$f":"ABS(AP12-Analysis!$AI$7)+1","v":20},{"$f":"ABS(AQ12-Analysis!$AI$7)+1","v":21},{"$f":"ABS(AR12-Analysis!$AI$7)+1","v":22},{"$f":"ABS(AS12-Analysis!$AI$7)+1","v":23},{"$f":"ABS(AT12-Analysis!$AI$7)+1","v":24},{"$f":"ABS(AU12-Analysis!$AI$7)+1","v":25},{"$f":"ABS(AV12-Analysis!$AI$7)+1","v":26},{"$f":"ABS(AW12-Analysis!$AI$7)+1","v":27}]
[]
[null,null,"Frontpage Helper TEU"]
[null,null,"low",null,{"$f":"ABS(E12-Analysis!$AI$12)+1","v":38},{"$f":"ABS(F12-Analysis!$AI$12)+1","v":37},{"$f":"ABS(G12-Analysis!$AI$12)+1","v":36},{"$f":"ABS(H12-Analysis!$AI$12)+1","v":35},{"$f":"ABS(I12-Analysis!$AI$12)+1","v":34},{"$f":"ABS(J12-Analysis!$AI$12)+1","v":33},{"$f":"ABS(K12-Analysis!$AI$12)+1","v":32},{"$f":"ABS(L12-Analysis!$AI$12)+1","v":31},{"$f":"ABS(M12-Analysis!$AI$12)+1","v":30},{"$f":"ABS(N12-Analysis!$AI$12)+1","v":29},{"$f":"ABS(O12-Analysis!$AI$12)+1","v":28},{"$f":"ABS(P12-Analysis!$AI$12)+1","v":27},{"$f":"ABS(Q12-Analysis!$AI$12)+1","v":26},{"$f":"ABS(R12-Analysis!$AI$12)+1","v":25},{"$f":"ABS(S12-Analysis!$AI$12)+1","v":24},{"$f":"ABS(T12-Analysis!$AI$12)+1","v":23},{"$f":"ABS(U12-Analysis!$AI$12)+1","v":22},{"$f":"ABS(V12-Analysis!$AI$12)+1","v":21},{"$f":"ABS(W12-Analysis!$AI$12)+1","v":20},{"$f":"ABS(X12-Analysis!$AI$12)+1","v":19},{"$f":"ABS(Y12-Analysis!$AI$12)+1","v":18},{"$f":"ABS(Z12-Analysis!$AI$12)+1","v":17},{"$f":"ABS(AA12-Analysis!$AI$12)+1","v":16},{"$f":"ABS(AB12-Analysis!$AI$12)+1","v":15},{"$f":"ABS(AC12-Analysis!$AI$12)+1","v":14},{"$f":"ABS(AD12-Analysis!$AI$12)+1","v":13},{"$f":"ABS(AE12-Analysis!$AI$12)+1","v":12},{"$f":"ABS(AF12-Analysis!$AI$12)+1","v":11},{"$f":"ABS(AG12-Analysis!$AI$12)+1","v":10},{"$f":"ABS(AH12-Analysis!$AI$12)+1","v":9},{"$f":"ABS(AI12-Analysis!$AI$12)+1","v":8},{"$f":"ABS(AJ12-Analysis!$AI$12)+1","v":7},{"$f":"ABS(AK12-Analysis!$AI$12)+1","v":6},{"$f":"ABS(AL12-Analysis!$AI$12)+1","v":5},{"$f":"ABS(AM12-Analysis!$AI$12)+1","v":4},{"$f":"ABS(AN12-Analysis!$AI$12)+1","v":3},{"$f":"ABS(AO12-Analysis!$AI$12)+1","v":2},{"$f":"ABS(AP12-Analysis!$AI$12)+1","v":1},{"$f":"ABS(AQ12-Analysis!$AI$12)+1","v":2},{"$f":"ABS(AR12-Analysis!$AI$12)+1","v":3},{"$f":"ABS(AS12-Analysis!$AI$12)+1","v":4},{"$f":"ABS(AT12-Analysis!$AI$12)+1","v":5},{"$f":"ABS(AU12-Analysis!$AI$12)+1","v":6},{"$f":"ABS(AV12-Analysis!$AI$12)+1","v":7},{"$f":"ABS(AW12-Analysis!$AI$12)+1","v":8},{"$f":"ABS(AX12-Analysis!$AI$12)+1","v":9}]
[null,null,"medium",null,{"$f":"ABS(E12-Analysis!$AI$13)+1","v":29},{"$f":"ABS(F12-Analysis!$AI$13)+1","v":28},{"$f":"ABS(G12-Analysis!$AI$13)+1","v":27},{"$f":"ABS(H12-Analysis!$AI$13)+1","v":26},{"$f":"ABS(I12-Analysis!$AI$13)+1","v":25},{"$f":"ABS(J12-Analysis!$AI$13)+1","v":24},{"$f":"ABS(K12-Analysis!$AI$13)+1","v":23},{"$f":"ABS(L12-Analysis!$AI$13)+1","v":22},{"$f":"ABS(M12-Analysis!$AI$13)+1","v":21},{"$f":"ABS(N12-Analysis!$AI$13)+1","v":20},{"$f":"ABS(O12-Analysis!$AI$13)+1","v":19},{"$f":"ABS(P12-Analysis!$AI$13)+1","v":18},{"$f":"ABS(Q12-Analysis!$AI$13)+1","v":17},{"$f":"ABS(R12-Analysis!$AI$13)+1","v":16},{"$f":"ABS(S12-Analysis!$AI$13)+1","v":15},{"$f":"ABS(T12-Analysis!$AI$13)+1","v":14},{"$f":"ABS(U12-Analysis!$AI$13)+1","v":13},{"$f":"ABS(V12-Analysis!$AI$13)+1","v":12},{"$f":"ABS(W12-Analysis!$AI$13)+1","v":11},{"$f":"ABS(X12-Analysis!$AI$13)+1","v":10},{"$f":"ABS(Y12-Analysis!$AI$13)+1","v":9},{"$f":"ABS(Z12-Analysis!$AI$13)+1","v":8},{"$f":"ABS(AA12-Analysis!$AI$13)+1","v":7},{"$f":"ABS(AB12-Analysis!$AI$13)+1","v":6},{"$f":"ABS(AC12-Analysis!$AI$13)+1","v":5},{"$f":"ABS(AD12-Analysis!$AI$13)+1","v":4},{"$f":"ABS(AE12-Analysis!$AI$13)+1","v":3},{"$f":"ABS(AF12-Analysis!$AI$13)+1","v":2},{"$f":"ABS(AG12-Analysis!$AI$13)+1","v":1},{"$f":"ABS(AH12-Analysis!$AI$13)+1","v":2},{"$f":"ABS(AI12-Analysis!$AI$13)+1","v":3},{"$f":"ABS(AJ12-Analysis!$AI$13)+1","v":4},{"$f":"ABS(AK12-Analysis!$AI$13)+1","v":5},{"$f":"ABS(AL12-Analysis!$AI$13)+1","v":6},{"$f":"ABS(AM12-Analysis!$AI$13)+1","v":7},{"$f":"ABS(AN12-Analysis!$AI$13)+1","v":8},{"$f":"ABS(AO12-Analysis!$AI$13)+1","v":9},{"$f":"ABS(AP12-Analysis!$AI$13)+1","v":10},{"$f":"ABS(AQ12-Analysis!$AI$13)+1","v":11},{"$f":"ABS(AR12-Analysis!$AI$13)+1","v":12},{"$f":"ABS(AS12-Analysis!$AI$13)+1","v":13},{"$f":"ABS(AT12-Analysis!$AI$13)+1","v":14},{"$f":"ABS(AU12-Analysis!$AI$13)+1","v":15},{"$f":"ABS(AV12-Analysis!$AI$13)+1","v":16},{"$f":"ABS(AW12-Analysis!$AI$13)+1","v":17},{"$f":"ABS(AX12-Analysis!$AI$13)+1","v":18}]
[null,null,"high",null,{"$f":"ABS(E12-Analysis!$AI$14)+1","v":28},{"$f":"ABS(F12-Analysis!$AI$14)+1","v":27},{"$f":"ABS(G12-Analysis!$AI$14)+1","v":26},{"$f":"ABS(H12-Analysis!$AI$14)+1","v":25},{"$f":"ABS(I12-Analysis!$AI$14)+1","v":24},{"$f":"ABS(J12-Analysis!$AI$14)+1","v":23},{"$f":"ABS(K12-Analysis!$AI$14)+1","v":22},{"$f":"ABS(L12-Analysis!$AI$14)+1","v":21},{"$f":"ABS(M12-Analysis!$AI$14)+1","v":20},{"$f":"ABS(N12-Analysis!$AI$14)+1","v":19},{"$f":"ABS(O12-Analysis!$AI$14)+1","v":18},{"$f":"ABS(P12-Analysis!$AI$14)+1","v":17},{"$f":"ABS(Q12-Analysis!$AI$14)+1","v":16},{"$f":"ABS(R12-Analysis!$AI$14)+1","v":15},{"$f":"ABS(S12-Analysis!$AI$14)+1","v":14},{"$f":"ABS(T12-Analysis!$AI$14)+1","v":13},{"$f":"ABS(U12-Analysis!$AI$14)+1","v":12},{"$f":"ABS(V12-Analysis!$AI$14)+1","v":11},{"$f":"ABS(W12-Analysis!$AI$14)+1","v":10},{"$f":"ABS(X12-Analysis!$AI$14)+1","v":9},{"$f":"ABS(Y12-Analysis!$AI$14)+1","v":8},{"$f":"ABS(Z12-Analysis!$AI$14)+1","v":7},{"$f":"ABS(AA12-Analysis!$AI$14)+1","v":6},{"$f":"ABS(AB12-Analysis!$AI$14)+1","v":5},{"$f":"ABS(AC12-Analysis!$AI$14)+1","v":4},{"$f":"ABS(AD12-Analysis!$AI$14)+1","v":3},{"$f":"ABS(AE12-Analysis!$AI$14)+1","v":2},{"$f":"ABS(AF12-Analysis!$AI$14)+1","v":1},{"$f":"ABS(AG12-Analysis!$AI$14)+1","v":2},{"$f":"ABS(AH12-Analysis!$AI$14)+1","v":3},{"$f":"ABS(AI12-Analysis!$AI$14)+1","v":4},{"$f":"ABS(AJ12-Analysis!$AI$14)+1","v":5},{"$f":"ABS(AK12-Analysis!$AI$14)+1","v":6},{"$f":"ABS(AL12-Analysis!$AI$14)+1","v":7},{"$f":"ABS(AM12-Analysis!$AI$14)+1","v":8},{"$f":"ABS(AN12-Analysis!$AI$14)+1","v":9},{"$f":"ABS(AO12-Analysis!$AI$14)+1","v":10},{"$f":"ABS(AP12-Analysis!$AI$14)+1","v":11},{"$f":"ABS(AQ12-Analysis!$AI$14)+1","v":12},{"$f":"ABS(AR12-Analysis!$AI$14)+1","v":13},{"$f":"ABS(AS12-Analysis!$AI$14)+1","v":14},{"$f":"ABS(AT12-Analysis!$AI$14)+1","v":15},{"$f":"ABS(AU12-Analysis!$AI$14)+1","v":16},{"$f":"ABS(AV12-Analysis!$AI$14)+1","v":17},{"$f":"ABS(AW12-Analysis!$AI$14)+1","v":18},{"$f":"ABS(AX12-Analysis!$AI$14)+1","v":19}]

{"sheet":"Analysis","index":6,"n_rows":54,"n_cols":49,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Cost component breakdown by trip 2016","NSR (mid season)","NSR (end season)","SCR (Ice-Strenthened Vessel)","SCR (Ordinary Vessel)",null,null,null,"NPV ratio",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,"Total","year","scr value"]
[null,null,"Fuel Costs",{"$f":"'NSR Vessel'!F24","v":769431.4229547081},{"$f":"'NSR Vessel'!F24","v":769431.4229547081},{"$f":"'NSR Vessel'!F23","v":1452302.5628369167},{"$f":"'SCR Vessel'!F19","v":1182849.8533613733}]
[null,null,"Berthing Cost",{"$f":"'NSR Vessel'!E18","v":104615.00407512863},{"$f":"'NSR Vessel'!E18","v":104615.00407512863},{"$f":"'NSR Vessel'!E17","v":174358.34012521437},{"$f":"'SCR Vessel'!F16","v":174358.34012521437},null,null,null,"Low oil price scenario",{"$f":"'SCR Vessel'!E56/'NSR Vessel'!E67","v":0.65125109069188691},{"$f":"'SCR Vessel'!F56/'NSR Vessel'!F67","v":0.91469384560940781},{"$f":"'SCR Vessel'!G56/'NSR Vessel'!G67","v":0.91633225806213647},{"$f":"'SCR Vessel'!H56/'NSR Vessel'!H67","v":0.91847733825511424},{"$f":"'SCR Vessel'!I56/'NSR Vessel'!I67","v":0.92071709572787519},{"$f":"'SCR Vessel'!J56/'NSR Vessel'!J67","v":0.92305228440530052},{"$f":"'SCR Vessel'!K56/'NSR Vessel'!K67","v":0.9254847918029151},{"$f":"'SCR Vessel'!L56/'NSR Vessel'!L67","v":0.92802203004985051},{"$f":"'SCR Vessel'!M56/'NSR Vessel'!M67","v":0.92968666142474887},{"$f":"'SCR Vessel'!N56/'NSR Vessel'!N67","v":0.93139356486243363},{"$f":"'SCR Vessel'!O56/'NSR Vessel'!O67","v":0.93314836834033921},{"$f":"'SCR Vessel'!P56/'NSR Vessel'!P67","v":0.93495753805193682},{"$f":"'SCR Vessel'!Q56/'NSR Vessel'!Q67","v":0.93733591800511318},{"$f":"'SCR Vessel'!R56/'NSR Vessel'!R67","v":0.93979347266703128},{"$f":"'SCR Vessel'!S56/'NSR Vessel'!S67","v":0.94233294333348727},{"$f":"'SCR Vessel'!T56/'NSR Vessel'!T67","v":0.94493989074285523},{"$f":"'SCR Vessel'!U56/'NSR Vessel'!U67","v":0.94763290536541589},{"$f":"'SCR Vessel'!V56/'NSR Vessel'!V67","v":0.95041719366555022},{"$f":"'SCR Vessel'!W56/'NSR Vessel'!W67","v":0.95330829574646214},{"$f":"'SCR Vessel'!X56/'NSR Vessel'!X67","v":0.95528263614525388},{"$f":"'SCR Vessel'!Y56/'NSR Vessel'!Y67","v":0.95730504983987086},null,"Low oil price scenario",{"$f":"IF(Analysis!AF5>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M12:AF12),Analysis!M12:AF12,0)),0)","v":0}]
[null,null,"Container Handling Charge",{"$f":"'NSR Vessel'!E20","v":600000},{"$f":"'NSR Vessel'!E20","v":600000},{"$f":"'NSR Vessel'!E19","v":600000},{"$f":"'SCR Vessel'!F17","v":600000},null,null,null,"Reference case oil price scenario",{"$f":"'SCR Vessel'!E57/'NSR Vessel'!E68","v":0.69183406337731912},{"$f":"'SCR Vessel'!F57/'NSR Vessel'!F68","v":0.92547917455941919},{"$f":"'SCR Vessel'!G57/'NSR Vessel'!G68","v":0.92785250087094029},{"$f":"'SCR Vessel'!H57/'NSR Vessel'!H68","v":0.93090721394285714},{"$f":"'SCR Vessel'!I57/'NSR Vessel'!I68","v":0.93408608509069613},{"$f":"'SCR Vessel'!J57/'NSR Vessel'!J68","v":0.93739967162616344},{"$f":"'SCR Vessel'!K57/'NSR Vessel'!K68","v":0.94085434586169014},{"$f":"'SCR Vessel'!L57/'NSR Vessel'!L68","v":0.94445939306535387},{"$f":"'SCR Vessel'!M57/'NSR Vessel'!M68","v":0.94689106263335454},{"$f":"'SCR Vessel'!N57/'NSR Vessel'!N68","v":0.94938702158492472},{"$f":"'SCR Vessel'!O57/'NSR Vessel'!O68","v":0.95195832438536077},{"$f":"'SCR Vessel'!P57/'NSR Vessel'!P68","v":0.95461356306230427},{"$f":"'SCR Vessel'!Q57/'NSR Vessel'!Q68","v":0.95802193804461822},{"$f":"'SCR Vessel'!R57/'NSR Vessel'!R68","v":0.96155867797954986},{"$f":"'SCR Vessel'!S57/'NSR Vessel'!S68","v":0.96522675072196029},{"$f":"'SCR Vessel'!T57/'NSR Vessel'!T68","v":0.96903989689167713},{"$f":"'SCR Vessel'!U57/'NSR Vessel'!U68","v":0.97300318386906737},{"$f":"'SCR Vessel'!V57/'NSR Vessel'!V68","v":0.97712119956812193},{"$f":"'SCR Vessel'!W57/'NSR Vessel'!W68","v":0.98140435299780815},{"$f":"'SCR Vessel'!X57/'NSR Vessel'!X68","v":0.98430760186726862},{"$f":"'SCR Vessel'!Y57/'NSR Vessel'!Y68","v":0.98729710660802217},null,"Reference case oil price scenario",{"$f":"IF(Analysis!AF6>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M13:AF13),Analysis!M13:AF13,0)),0)","v":0},{"$f":"IF(AI6>0,INDEX('SCR Vessel'!E57:Y57,,(MATCH(MIN('SCR Vessel'!E62:Y62),'SCR Vessel'!E62:Y62,0))),INDEX('SCR Vessel'!E57:Y57,,(MATCH(MAX('SCR Vessel'!E62:Y62),'SCR Vessel'!E62:Y62,0))))","v":90.527952484174889}]
[null,null,"NSR Fee",{"$f":"'NSR Vessel'!J9","v":578478.60508832801},{"$f":"'NSR Vessel'!J8","v":771576.39298400946},0,0,null,null,null,"High oil price scenario",{"$f":"'SCR Vessel'!E58/'NSR Vessel'!E69","v":0.73425977712216295},{"$f":"'SCR Vessel'!F58/'NSR Vessel'!F69","v":0.93531247548902485},{"$f":"'SCR Vessel'!G58/'NSR Vessel'!G69","v":0.93796997640514201},{"$f":"'SCR Vessel'!H58/'NSR Vessel'!H69","v":0.9414162224892102},{"$f":"'SCR Vessel'!I58/'NSR Vessel'!I69","v":0.94503276777442746},{"$f":"'SCR Vessel'!J58/'NSR Vessel'!J69","v":0.94883009900240289},{"$f":"'SCR Vessel'!K58/'NSR Vessel'!K69","v":0.95282127606596301},{"$f":"'SCR Vessel'!L58/'NSR Vessel'!L69","v":0.95701826513239074},{"$f":"'SCR Vessel'!M58/'NSR Vessel'!M69","v":0.95966995184203885},{"$f":"'SCR Vessel'!N58/'NSR Vessel'!N69","v":0.96242925550037517},{"$f":"'SCR Vessel'!O58/'NSR Vessel'!O69","v":0.96529550044940293},{"$f":"'SCR Vessel'!P58/'NSR Vessel'!P69","v":0.96826714883017573},{"$f":"'SCR Vessel'!Q58/'NSR Vessel'!Q69","v":0.97211352556664588},{"$f":"'SCR Vessel'!R58/'NSR Vessel'!R69","v":0.97610492576098529},{"$f":"'SCR Vessel'!S58/'NSR Vessel'!S69","v":0.98025545815707738},{"$f":"'SCR Vessel'!T58/'NSR Vessel'!T69","v":0.98458272080578291},{"$f":"'SCR Vessel'!U58/'NSR Vessel'!U69","v":0.98909313041592384},{"$f":"'SCR Vessel'!V58/'NSR Vessel'!V69","v":0.99379844228390846},{"$f":"'SCR Vessel'!W58/'NSR Vessel'!W69","v":0.99871472377215442},{"$f":"'SCR Vessel'!X58/'NSR Vessel'!X69","v":1.0018863383135286},{"$f":"'SCR Vessel'!Y58/'NSR Vessel'!Y69","v":1.0051611077132292},null,"High oil price scenario",{"$f":"IF(Analysis!AF7>1,INDEX(Analysis!$M$3:$AF$3,,MATCH(MIN(Analysis!M14:AF14),Analysis!M14:AF14,0)),0)","v":2033},{"$f":"INDEX('SCR Vessel'!E58:Y58,,MATCH(MIN('SCR Vessel'!E63:Y63),'SCR Vessel'!E63:Y63,0))","v":122.73050318958438}]
[null,null,"SC Fee",0,0,{"$f":"'NSR Vessel'!G10","v":450808},{"$f":"'SCR Vessel'!J6","v":450808}]
[]
[null,null,"Total",{"$f":"SUM(D4:D8)","v":2052525.0321181647},{"$f":"SUM(E4:E8)","v":2245622.8200138463},2677468.902962131,2408016.1934865876]
[null,null,null,null,null,null,null,null,null,null,"NPV ratio",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,"High navigation with low oil price",{"$f":"ABS(L5-1)","v":0.34874890930811309},8.5306154390592193E-2,8.3667741937863527E-2,8.152266174488576E-2,7.928290427212481E-2,7.6947715594699484E-2,7.4515208197084903E-2,7.197796995014949E-2,7.0313338575251128E-2,6.8606435137566368E-2,6.6851631659660793E-2,6.5042461948063179E-2,6.2664081994886822E-2,6.0206527332968718E-2,5.7667056666512728E-2,5.5060109257144774E-2,5.236709463458411E-2,4.958280633444978E-2,4.6691704253537858E-2,4.4717363854746117E-2,4.2694950160129141E-2,null," low oil price",{"$f":"IF(Analysis!AW46>1,IF(Analysis!E46>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E52:AW52),Analysis!E52:AW52,0))),0)","v":2052}]
[null,null,null,null,null,null,null,null,null,null,"High navigation in the reference case",{"$f":"ABS(L6-1)","v":0.30816593662268088},7.4520825440580807E-2,7.2147499129059711E-2,6.9092786057142863E-2,6.5913914909303872E-2,6.2600328373836556E-2,5.9145654138309856E-2,5.5540606934646131E-2,5.3108937366645459E-2,5.0612978415075283E-2,4.8041675614639234E-2,4.5386436937695729E-2,4.1978061955381785E-2,3.8441322020450142E-2,3.4773249278039708E-2,3.0960103108322867E-2,2.6996816130932633E-2,2.2878800431878066E-2,1.8595647002191851E-2,1.5692398132731378E-2,1.2702893391977832E-2,null,"reference case",{"$f":"IF(Analysis!AW47>1,IF(Analysis!E47>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E53:AW53),Analysis!E53:AW53,0))),0)","v":2043}]
[null,null,null,null,null,null,null,null,null,null,"High navigation with high oil price",{"$f":"ABS(L7-1)","v":0.26574022287783705},6.4687524510975147E-2,6.2030023594857986E-2,5.8583777510789803E-2,5.4967232225572538E-2,5.1169900997597106E-2,4.7178723934036992E-2,4.2981734867609256E-2,4.0330048157961151E-2,3.7570744499624831E-2,3.4704499550597068E-2,3.1732851169824272E-2,2.7886474433354125E-2,2.3895074239014713E-2,1.9744541842922625E-2,1.5417279194217093E-2,1.0906869584076162E-2,6.2015577160915436E-3,1.2852762278455776E-3,1.8863383135285794E-3,5.161107713229196E-3,null,"high oil price",{"$f":"IF(Analysis!AW48>1,IF(Analysis!E48>1,2016,INDEX(Analysis!$E$45:$AW$45,,MATCH(MIN(Analysis!E54:AW54),Analysis!E54:AW54,0))),0)","v":2042}]
[]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,"SCR",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Capital Costs",{"$f":"'SCR Vessel'!G8","v":26370000},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},{"$f":"'SCR Vessel'!$G$9","v":6755663.2578529306},0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance",0,{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},{"$f":"'SCR Vessel'!$G$4","v":962505},null,null,null,null,null,"ROUND(INDEX(Analysis!L5:AF5;;(MATCH(MIN(Analysis!L12:AF12);Analysis!L12:AF12;0)));5)&\".\";\"Will not be feasible between 2015 - 2035\")"]
[null,null,"Insurance",0,{"$f":"'SCR Vessel'!F17","v":600000},{"$f":"'SCR Vessel'!G17","v":600000},{"$f":"'SCR Vessel'!H17","v":600000},{"$f":"'SCR Vessel'!I17","v":600000},{"$f":"'SCR Vessel'!J17","v":600000},{"$f":"'SCR Vessel'!K17","v":600000},{"$f":"'SCR Vessel'!L17","v":600000},{"$f":"'SCR Vessel'!M17","v":600000},{"$f":"'SCR Vessel'!N17","v":600000},{"$f":"'SCR Vessel'!O17","v":600000},{"$f":"'SCR Vessel'!P17","v":600000},{"$f":"'SCR Vessel'!Q17","v":600000},{"$f":"'SCR Vessel'!R17","v":600000},{"$f":"'SCR Vessel'!S17","v":600000},{"$f":"'SCR Vessel'!T17","v":600000},{"$f":"'SCR Vessel'!U17","v":600000},{"$f":"'SCR Vessel'!V17","v":600000},{"$f":"'SCR Vessel'!W17","v":600000},{"$f":"'SCR Vessel'!X17","v":600000},{"$f":"'SCR Vessel'!Y17","v":600000},{"$f":"'SCR Vessel'!Z17","v":600000},{"$f":"'SCR Vessel'!AA17","v":600000},{"$f":"'SCR Vessel'!AB17","v":600000},{"$f":"'SCR Vessel'!AC17","v":600000},{"$f":"'SCR Vessel'!AD17","v":600000}]
[null,null,"Crew Costs",0,{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000},{"$f":"'SCR Vessel'!$G$6","v":1200000}]
[null,null,"Fuel Costs",0,{"$f":"'SCR Vessel'!F31*'SCR Vessel'!F19","v":11900954.879914582},{"$f":"'SCR Vessel'!G31*'SCR Vessel'!G19","v":11740605.028263275},{"$f":"'SCR Vessel'!H31*'SCR Vessel'!H19","v":11894608.199707316},{"$f":"'SCR Vessel'!I31*'SCR Vessel'!I19","v":12250928.982852645},{"$f":"'SCR Vessel'!J31*'SCR Vessel'!J19","v":12572861.96005407},{"$f":"'SCR Vessel'!K31*'SCR Vessel'!K19","v":12936612.411617503},{"$f":"'SCR Vessel'!L31*'SCR Vessel'!L19","v":13314039.824155822},{"$f":"'SCR Vessel'!M31*'SCR Vessel'!M19","v":13650994.787127124},{"$f":"'SCR Vessel'!N31*'SCR Vessel'!N19","v":13995195.575447375},{"$f":"'SCR Vessel'!O31*'SCR Vessel'!O19","v":14294574.139016058},{"$f":"'SCR Vessel'!P31*'SCR Vessel'!P19","v":14567548.021005973},{"$f":"'SCR Vessel'!Q31*'SCR Vessel'!Q19","v":14901698.935628263},{"$f":"'SCR Vessel'!R31*'SCR Vessel'!R19","v":15140336.391396658},{"$f":"'SCR Vessel'!S31*'SCR Vessel'!S19","v":15416329.956007959},{"$f":"'SCR Vessel'!T31*'SCR Vessel'!T19","v":15642737.111109788},{"$f":"'SCR Vessel'!U31*'SCR Vessel'!U19","v":15900419.424348956},{"$f":"'SCR Vessel'!V31*'SCR Vessel'!V19","v":16204768.976058118},{"$f":"'SCR Vessel'!W31*'SCR Vessel'!W19","v":16509239.751799775},{"$f":"'SCR Vessel'!X31*'SCR Vessel'!X19","v":16844165.055175349},{"$f":"'SCR Vessel'!Y31*'SCR Vessel'!Y19","v":17099806.469504509},{"$f":"'SCR Vessel'!Z31*'SCR Vessel'!Z19","v":17386251.633018155},{"$f":"'SCR Vessel'!AA31*'SCR Vessel'!AA19","v":17639527.653378144},{"$f":"'SCR Vessel'!AB31*'SCR Vessel'!AB19","v":17909646.107296668},{"$f":"'SCR Vessel'!AC31*'SCR Vessel'!AC19","v":18300406.236669917},{"$f":"'SCR Vessel'!AD31*'SCR Vessel'!AD19","v":18729187.521167655}]
[null,null,"Berthing Costs",0,{"$f":"'SCR Vessel'!F31*'SCR Vessel'!F16","v":1754263.8508769653},{"$f":"'SCR Vessel'!G31*'SCR Vessel'!G16","v":1754263.8508769653},{"$f":"'SCR Vessel'!H31*'SCR Vessel'!H16","v":1754263.8508769653},{"$f":"'SCR Vessel'!I31*'SCR Vessel'!I16","v":1754263.8508769653},{"$f":"'SCR Vessel'!J31*'SCR Vessel'!J16","v":1754263.8508769653},{"$f":"'SCR Vessel'!K31*'SCR Vessel'!K16","v":1754263.8508769653},{"$f":"'SCR Vessel'!L31*'SCR Vessel'!L16","v":1754263.8508769653},{"$f":"'SCR Vessel'!M31*'SCR Vessel'!M16","v":1754263.8508769653},{"$f":"'SCR Vessel'!N31*'SCR Vessel'!N16","v":1754263.8508769653},{"$f":"'SCR Vessel'!O31*'SCR Vessel'!O16","v":1754263.8508769653},{"$f":"'SCR Vessel'!P31*'SCR Vessel'!P16","v":1754263.8508769653},{"$f":"'SCR Vessel'!Q31*'SCR Vessel'!Q16","v":1754263.8508769653},{"$f":"'SCR Vessel'!R31*'SCR Vessel'!R16","v":1754263.8508769653},{"$f":"'SCR Vessel'!S31*'SCR Vessel'!S16","v":1754263.8508769653},{"$f":"'SCR Vessel'!T31*'SCR Vessel'!T16","v":1754263.8508769653},{"$f":"'SCR Vessel'!U31*'SCR Vessel'!U16","v":1754263.8508769653},{"$f":"'SCR Vessel'!V31*'SCR Vessel'!V16","v":1754263.8508769653},{"$f":"'SCR Vessel'!W31*'SCR Vessel'!W16","v":1754263.8508769653},{"$f":"'SCR Vessel'!X31*'SCR Vessel'!X16","v":1754263.8508769653},{"$f":"'SCR Vessel'!Y31*'SCR Vessel'!Y16","v":1754263.8508769653},{"$f":"'SCR Vessel'!Z31*'SCR Vessel'!Z16","v":1754263.8508769653},{"$f":"'SCR Vessel'!AA31*'SCR Vessel'!AA16","v":1754263.8508769653},{"$f":"'SCR Vessel'!AB31*'SCR Vessel'!AB16","v":1754263.8508769653},{"$f":"'SCR Vessel'!AC31*'SCR Vessel'!AC16","v":1754263.8508769653},{"$f":"'SCR Vessel'!AD31*'SCR Vessel'!AD16","v":1754263.8508769653}]
[null,null,"Containerhandling charge",0,{"$f":"'SCR Vessel'!F31*'SCR Vessel'!F17","v":6036753.4456355283},{"$f":"'SCR Vessel'!G31*'SCR Vessel'!G17","v":6036753.4456355283},{"$f":"'SCR Vessel'!H31*'SCR Vessel'!H17","v":6036753.4456355283},{"$f":"'SCR Vessel'!I31*'SCR Vessel'!I17","v":6036753.4456355283},{"$f":"'SCR Vessel'!J31*'SCR Vessel'!J17","v":6036753.4456355283},{"$f":"'SCR Vessel'!K31*'SCR Vessel'!K17","v":6036753.4456355283},{"$f":"'SCR Vessel'!L31*'SCR Vessel'!L17","v":6036753.4456355283},{"$f":"'SCR Vessel'!M31*'SCR Vessel'!M17","v":6036753.4456355283},{"$f":"'SCR Vessel'!N31*'SCR Vessel'!N17","v":6036753.4456355283},{"$f":"'SCR Vessel'!O31*'SCR Vessel'!O17","v":6036753.4456355283},{"$f":"'SCR Vessel'!P31*'SCR Vessel'!P17","v":6036753.4456355283},{"$f":"'SCR Vessel'!Q31*'SCR Vessel'!Q17","v":6036753.4456355283},{"$f":"'SCR Vessel'!R31*'SCR Vessel'!R17","v":6036753.4456355283},{"$f":"'SCR Vessel'!S31*'SCR Vessel'!S17","v":6036753.4456355283},{"$f":"'SCR Vessel'!T31*'SCR Vessel'!T17","v":6036753.4456355283},{"$f":"'SCR Vessel'!U31*'SCR Vessel'!U17","v":6036753.4456355283},{"$f":"'SCR Vessel'!V31*'SCR Vessel'!V17","v":6036753.4456355283},{"$f":"'SCR Vessel'!W31*'SCR Vessel'!W17","v":6036753.4456355283},{"$f":"'SCR Vessel'!X31*'SCR Vessel'!X17","v":6036753.4456355283},{"$f":"'SCR Vessel'!Y31*'SCR Vessel'!Y17","v":6036753.4456355283},{"$f":"'SCR Vessel'!Z31*'SCR Vessel'!Z17","v":6036753.4456355283},{"$f":"'SCR Vessel'!AA31*'SCR Vessel'!AA17","v":6036753.4456355283},{"$f":"'SCR Vessel'!AB31*'SCR Vessel'!AB17","v":6036753.4456355283},{"$f":"'SCR Vessel'!AC31*'SCR Vessel'!AC17","v":6036753.4456355283},{"$f":"'SCR Vessel'!AD31*'SCR Vessel'!AD17","v":6036753.4456355283}]
[null,null,"NSR Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCR Fee",0,{"$f":"'SCR Vessel'!F31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!G31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!H31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!I31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!J31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!K31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!L31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!M31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!N31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!O31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!P31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!Q31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!R31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!S31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!T31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!U31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!V31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!W31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!X31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!Y31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!Z31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!AA31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!AB31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!AC31*'SCR Vessel'!$J$6","v":4535694.5788667686},{"$f":"'SCR Vessel'!AD31*'SCR Vessel'!$J$6","v":4535694.5788667686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC19:AC26)","v":33818404.396546915}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC29:AC30)","v":0}]
[null,null,"8000 TEU NSR/SCR (High navigation days)",2015,2016,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,"Capital Costs",{"$f":"'NSR Vessel'!G8","v":31644000},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},{"$f":"'NSR Vessel'!$G$9","v":8106795.909423518},0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance",0,{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006},{"$f":"'NSR Vessel'!$G$4","v":1155006}]
[null,null,"Insurance",0,{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564},{"$f":"'NSR Vessel'!$G$5","v":1253564}]
[null,null,"Crew Costs",0,{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000},{"$f":"'NSR Vessel'!$G$6","v":1200000}]
[null,null,"Fuel Costs",0,{"$f":"'NSR Vessel'!F38*'NSR Vessel'!F24+'NSR Vessel'!F39*'NSR Vessel'!F23","v":12605742.172482908},{"$f":"'NSR Vessel'!G38*'NSR Vessel'!G24+'NSR Vessel'!G39*'NSR Vessel'!G23","v":12447744.266532015},{"$f":"'NSR Vessel'!H38*'NSR Vessel'!H24+'NSR Vessel'!H39*'NSR Vessel'!H23","v":12623026.531048432},{"$f":"'NSR Vessel'!I38*'NSR Vessel'!I24+'NSR Vessel'!I39*'NSR Vessel'!I23","v":13013531.204261877},{"$f":"'NSR Vessel'!J38*'NSR Vessel'!J24+'NSR Vessel'!J39*'NSR Vessel'!J23","v":13368191.941456346},{"$f":"'NSR Vessel'!K38*'NSR Vessel'!K24+'NSR Vessel'!K39*'NSR Vessel'!K23","v":13768007.386770997},{"$f":"'NSR Vessel'!L38*'NSR Vessel'!L24+'NSR Vessel'!L39*'NSR Vessel'!L23","v":14183126.727783818},{"$f":"'NSR Vessel'!M38*'NSR Vessel'!M24+'NSR Vessel'!M39*'NSR Vessel'!M23","v":13820908.287272044},{"$f":"'NSR Vessel'!N38*'NSR Vessel'!N24+'NSR Vessel'!N39*'NSR Vessel'!N23","v":14188224.340530802},{"$f":"'NSR Vessel'!O38*'NSR Vessel'!O24+'NSR Vessel'!O39*'NSR Vessel'!O23","v":14510965.916174572},{"$f":"'NSR Vessel'!P38*'NSR Vessel'!P24+'NSR Vessel'!P39*'NSR Vessel'!P23","v":14807673.214778988},{"$f":"'NSR Vessel'!Q38*'NSR Vessel'!Q24+'NSR Vessel'!Q39*'NSR Vessel'!Q23","v":15167382.868831556},{"$f":"'NSR Vessel'!R38*'NSR Vessel'!R24+'NSR Vessel'!R39*'NSR Vessel'!R23","v":15430646.850793026},{"$f":"'NSR Vessel'!S38*'NSR Vessel'!S24+'NSR Vessel'!S39*'NSR Vessel'!S23","v":15732675.68486663},{"$f":"'NSR Vessel'!T38*'NSR Vessel'!T24+'NSR Vessel'!T39*'NSR Vessel'!T23","v":15984776.584969163},{"$f":"'NSR Vessel'!U38*'NSR Vessel'!U24+'NSR Vessel'!U39*'NSR Vessel'!U23","v":16269487.855327869},{"$f":"'NSR Vessel'!V38*'NSR Vessel'!V24+'NSR Vessel'!V39*'NSR Vessel'!V23","v":16602705.801437322},{"$f":"'NSR Vessel'!W38*'NSR Vessel'!W24+'NSR Vessel'!W39*'NSR Vessel'!W23","v":16936867.136776086},{"$f":"'NSR Vessel'!X38*'NSR Vessel'!X24+'NSR Vessel'!X39*'NSR Vessel'!X23","v":16458600.48460751},{"$f":"'NSR Vessel'!Y38*'NSR Vessel'!Y24+'NSR Vessel'!Y39*'NSR Vessel'!Y23","v":16737150.701558702},{"$f":"'NSR Vessel'!Z38*'NSR Vessel'!Z24+'NSR Vessel'!Z39*'NSR Vessel'!Z23","v":17046763.121010184},{"$f":"'NSR Vessel'!AA38*'NSR Vessel'!AA24+'NSR Vessel'!AA39*'NSR Vessel'!AA23","v":17324761.833067864},{"$f":"'NSR Vessel'!AB38*'NSR Vessel'!AB24+'NSR Vessel'!AB39*'NSR Vessel'!AB23","v":17620182.742677681},{"$f":"'NSR Vessel'!AC38*'NSR Vessel'!AC24+'NSR Vessel'!AC39*'NSR Vessel'!AC23","v":18035407.008441765},{"$f":"'NSR Vessel'!AD38*'NSR Vessel'!AD24+'NSR Vessel'!AD39*'NSR Vessel'!AD23","v":18489480.264423151}]
[null,null,"Berthing Costs",0,{"$f":"'NSR Vessel'!F38*'NSR Vessel'!F18+'NSR Vessel'!F39*'NSR Vessel'!F17","v":1550120.4068605294},{"$f":"'NSR Vessel'!G38*'NSR Vessel'!G18+'NSR Vessel'!G39*'NSR Vessel'!G17","v":1551562.2675598804},{"$f":"'NSR Vessel'!H38*'NSR Vessel'!H18+'NSR Vessel'!H39*'NSR Vessel'!H17","v":1553004.1282592313},{"$f":"'NSR Vessel'!I38*'NSR Vessel'!I18+'NSR Vessel'!I39*'NSR Vessel'!I17","v":1554445.9889585823},{"$f":"'NSR Vessel'!J38*'NSR Vessel'!J18+'NSR Vessel'!J39*'NSR Vessel'!J17","v":1555887.8496579328},{"$f":"'NSR Vessel'!K38*'NSR Vessel'!K18+'NSR Vessel'!K39*'NSR Vessel'!K17","v":1557329.7103572842},{"$f":"'NSR Vessel'!L38*'NSR Vessel'!L18+'NSR Vessel'!L39*'NSR Vessel'!L17","v":1558771.5710566351},{"$f":"'NSR Vessel'!M38*'NSR Vessel'!M18+'NSR Vessel'!M39*'NSR Vessel'!M17","v":1495529.9587156596},{"$f":"'NSR Vessel'!N38*'NSR Vessel'!N18+'NSR Vessel'!N39*'NSR Vessel'!N17","v":1497452.4396481274},{"$f":"'NSR Vessel'!O38*'NSR Vessel'!O18+'NSR Vessel'!O39*'NSR Vessel'!O17","v":1499374.9205805953},{"$f":"'NSR Vessel'!P38*'NSR Vessel'!P18+'NSR Vessel'!P39*'NSR Vessel'!P17","v":1501297.4015130633},{"$f":"'NSR Vessel'!Q38*'NSR Vessel'!Q18+'NSR Vessel'!Q39*'NSR Vessel'!Q17","v":1503219.8824455312},{"$f":"'NSR Vessel'!R38*'NSR Vessel'!R18+'NSR Vessel'!R39*'NSR Vessel'!R17","v":1505142.3633779988},{"$f":"'NSR Vessel'!S38*'NSR Vessel'!S18+'NSR Vessel'!S39*'NSR Vessel'!S17","v":1507064.8443104669},{"$f":"'NSR Vessel'!T38*'NSR Vessel'!T18+'NSR Vessel'!T39*'NSR Vessel'!T17","v":1508987.325242935},{"$f":"'NSR Vessel'!U38*'NSR Vessel'!U18+'NSR Vessel'!U39*'NSR Vessel'!U17","v":1510909.8061754028},{"$f":"'NSR Vessel'!V38*'NSR Vessel'!V18+'NSR Vessel'!V39*'NSR Vessel'!V17","v":1512832.2871078707},{"$f":"'NSR Vessel'!W38*'NSR Vessel'!W18+'NSR Vessel'!W39*'NSR Vessel'!W17","v":1514754.7680403385},{"$f":"'NSR Vessel'!X38*'NSR Vessel'!X18+'NSR Vessel'!X39*'NSR Vessel'!X17","v":1457280.5984967668},{"$f":"'NSR Vessel'!Y38*'NSR Vessel'!Y18+'NSR Vessel'!Y39*'NSR Vessel'!Y17","v":1459683.6996623515},{"$f":"'NSR Vessel'!Z38*'NSR Vessel'!Z18+'NSR Vessel'!Z39*'NSR Vessel'!Z17","v":1462086.8008279363},{"$f":"'NSR Vessel'!AA38*'NSR Vessel'!AA18+'NSR Vessel'!AA39*'NSR Vessel'!AA17","v":1464489.901993521},{"$f":"'NSR Vessel'!AB38*'NSR Vessel'!AB18+'NSR Vessel'!AB39*'NSR Vessel'!AB17","v":1466893.003159106},{"$f":"'NSR Vessel'!AC38*'NSR Vessel'!AC18+'NSR Vessel'!AC39*'NSR Vessel'!AC17","v":1469296.104324691},{"$f":"'NSR Vessel'!AD38*'NSR Vessel'!AD18+'NSR Vessel'!AD39*'NSR Vessel'!AD17","v":1471699.2054902758}]
[null,null,"Containerhandling charge",0,{"$f":"'NSR Vessel'!F38*'NSR Vessel'!F20+'NSR Vessel'!F39*'NSR Vessel'!F19","v":6054257.2741194488},{"$f":"'NSR Vessel'!G38*'NSR Vessel'!G20+'NSR Vessel'!G39*'NSR Vessel'!G19","v":6059218.9892802443},{"$f":"'NSR Vessel'!H38*'NSR Vessel'!H20+'NSR Vessel'!H39*'NSR Vessel'!H19","v":6064180.7044410408},{"$f":"'NSR Vessel'!I38*'NSR Vessel'!I20+'NSR Vessel'!I39*'NSR Vessel'!I19","v":6069142.4196018381},{"$f":"'NSR Vessel'!J38*'NSR Vessel'!J20+'NSR Vessel'!J39*'NSR Vessel'!J19","v":6074104.1347626327},{"$f":"'NSR Vessel'!K38*'NSR Vessel'!K20+'NSR Vessel'!K39*'NSR Vessel'!K19","v":6079065.84992343},{"$f":"'NSR Vessel'!L38*'NSR Vessel'!L20+'NSR Vessel'!L39*'NSR Vessel'!L19","v":6084027.5650842264},{"$f":"'NSR Vessel'!M38*'NSR Vessel'!M20+'NSR Vessel'!M39*'NSR Vessel'!M19","v":6106401.2251148541},{"$f":"'NSR Vessel'!N38*'NSR Vessel'!N20+'NSR Vessel'!N39*'NSR Vessel'!N19","v":6113016.8453292493},{"$f":"'NSR Vessel'!O38*'NSR Vessel'!O20+'NSR Vessel'!O39*'NSR Vessel'!O19","v":6119632.4655436445},{"$f":"'NSR Vessel'!P38*'NSR Vessel'!P20+'NSR Vessel'!P39*'NSR Vessel'!P19","v":6126248.0857580397},{"$f":"'NSR Vessel'!Q38*'NSR Vessel'!Q20+'NSR Vessel'!Q39*'NSR Vessel'!Q19","v":6132863.705972435},{"$f":"'NSR Vessel'!R38*'NSR Vessel'!R20+'NSR Vessel'!R39*'NSR Vessel'!R19","v":6139479.3261868292},{"$f":"'NSR Vessel'!S38*'NSR Vessel'!S20+'NSR Vessel'!S39*'NSR Vessel'!S19","v":6146094.9464012245},{"$f":"'NSR Vessel'!T38*'NSR Vessel'!T20+'NSR Vessel'!T39*'NSR Vessel'!T19","v":6152710.5666156197},{"$f":"'NSR Vessel'!U38*'NSR Vessel'!U20+'NSR Vessel'!U39*'NSR Vessel'!U19","v":6159326.1868300149},{"$f":"'NSR Vessel'!V38*'NSR Vessel'!V20+'NSR Vessel'!V39*'NSR Vessel'!V19","v":6165941.8070444101},{"$f":"'NSR Vessel'!W38*'NSR Vessel'!W20+'NSR Vessel'!W39*'NSR Vessel'!W19","v":6172557.4272588044},{"$f":"'NSR Vessel'!X38*'NSR Vessel'!X20+'NSR Vessel'!X39*'NSR Vessel'!X19","v":6214777.9479326177},{"$f":"'NSR Vessel'!Y38*'NSR Vessel'!Y20+'NSR Vessel'!Y39*'NSR Vessel'!Y19","v":6223047.4732006118},{"$f":"'NSR Vessel'!Z38*'NSR Vessel'!Z20+'NSR Vessel'!Z39*'NSR Vessel'!Z19","v":6231316.9984686058},{"$f":"'NSR Vessel'!AA38*'NSR Vessel'!AA20+'NSR Vessel'!AA39*'NSR Vessel'!AA19","v":6239586.5237365989},{"$f":"'NSR Vessel'!AB38*'NSR Vessel'!AB20+'NSR Vessel'!AB39*'NSR Vessel'!AB19","v":6247856.0490045929},{"$f":"'NSR Vessel'!AC38*'NSR Vessel'!AC20+'NSR Vessel'!AC39*'NSR Vessel'!AC19","v":6256125.5742725879},{"$f":"'NSR Vessel'!AD38*'NSR Vessel'!AD20+'NSR Vessel'!AD39*'NSR Vessel'!AD19","v":6264395.099540581}]
[null,null,"NSR Fee",0,{"$f":"('NSR Vessel'!F38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!G38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!H38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!I38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!J38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!K38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!L38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2121631.3910563467},{"$f":"('NSR Vessel'!M38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!N38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!O38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!P38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!Q38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!R38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!S38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!T38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!U38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!V38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!W38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":2700109.9961446747},{"$f":"('NSR Vessel'!X38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!Y38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!Z38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!AA38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!AB38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!AC38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027},{"$f":"('NSR Vessel'!AD38-2)*'NSR Vessel'!$J$9+2*'NSR Vessel'!$J$8","v":3278588.6012330027}]
[null,null,"SCR Fee",0,{"$f":"'NSR Vessel'!F39*'NSR Vessel'!$G$10","v":3196422.0220520673},{"$f":"'NSR Vessel'!G39*'NSR Vessel'!$G$10","v":3200149.9901990807},{"$f":"'NSR Vessel'!H39*'NSR Vessel'!$G$10","v":3203877.9583460945},{"$f":"'NSR Vessel'!I39*'NSR Vessel'!$G$10","v":3207605.9264931087},{"$f":"'NSR Vessel'!J39*'NSR Vessel'!$G$10","v":3211333.8946401216},{"$f":"'NSR Vessel'!K39*'NSR Vessel'!$G$10","v":3215061.8627871359},{"$f":"'NSR Vessel'!L39*'NSR Vessel'!$G$10","v":3218789.8309341497},{"$f":"'NSR Vessel'!M39*'NSR Vessel'!$G$10","v":2784792.2058192953},{"$f":"'NSR Vessel'!N39*'NSR Vessel'!$G$10","v":2789762.8300153138},{"$f":"'NSR Vessel'!O39*'NSR Vessel'!$G$10","v":2794733.4542113319},{"$f":"'NSR Vessel'!P39*'NSR Vessel'!$G$10","v":2799704.0784073505},{"$f":"'NSR Vessel'!Q39*'NSR Vessel'!$G$10","v":2804674.702603369},{"$f":"'NSR Vessel'!R39*'NSR Vessel'!$G$10","v":2809645.3267993866},{"$f":"'NSR Vessel'!S39*'NSR Vessel'!$G$10","v":2814615.9509954052},{"$f":"'NSR Vessel'!T39*'NSR Vessel'!$G$10","v":2819586.5751914238},{"$f":"'NSR Vessel'!U39*'NSR Vessel'!$G$10","v":2824557.1993874423},{"$f":"'NSR Vessel'!V39*'NSR Vessel'!$G$10","v":2829527.8235834609},{"$f":"'NSR Vessel'!W39*'NSR Vessel'!$G$10","v":2834498.4477794785},{"$f":"'NSR Vessel'!X39*'NSR Vessel'!$G$10","v":2415412.6952526793},{"$f":"'NSR Vessel'!Y39*'NSR Vessel'!$G$10","v":2421625.9754977026},{"$f":"'NSR Vessel'!Z39*'NSR Vessel'!$G$10","v":2427839.255742725},{"$f":"'NSR Vessel'!AA39*'NSR Vessel'!$G$10","v":2434052.5359877478},{"$f":"'NSR Vessel'!AB39*'NSR Vessel'!$G$10","v":2440265.8162327707},{"$f":"'NSR Vessel'!AC39*'NSR Vessel'!$G$10","v":2446479.096477794},{"$f":"'NSR Vessel'!AD39*'NSR Vessel'!$G$10","v":2452692.3767228173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC34:AC41)","v":35565425.547409825}]
[]
[]
[null,null,"Annual Cost per TEU Ratio",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Low Oil Price Scenario",{"$f":"'SCR Vessel'!E51/'NSR Vessel'!E62","v":0.91872499581460221},{"$f":"'SCR Vessel'!F51/'NSR Vessel'!F62","v":0.91822810411811406},{"$f":"'SCR Vessel'!G51/'NSR Vessel'!G62","v":0.91817930511267709},{"$f":"'SCR Vessel'!H51/'NSR Vessel'!H62","v":0.91825690170955065},{"$f":"'SCR Vessel'!I51/'NSR Vessel'!I62","v":0.91834016251340156},{"$f":"'SCR Vessel'!J51/'NSR Vessel'!J62","v":0.91846178544544999},{"$f":"'SCR Vessel'!K51/'NSR Vessel'!K62","v":0.91861384208582142},{"$f":"'SCR Vessel'!L51/'NSR Vessel'!L62","v":0.91874087816757288},{"$f":"'SCR Vessel'!M51/'NSR Vessel'!M62","v":0.93547179360406707},{"$f":"'SCR Vessel'!N51/'NSR Vessel'!N62","v":0.93578462560482634},{"$f":"'SCR Vessel'!O51/'NSR Vessel'!O62","v":0.93605241251618487},{"$f":"'SCR Vessel'!P51/'NSR Vessel'!P62","v":0.9362698191449027},{"$f":"'SCR Vessel'!Q51/'NSR Vessel'!Q62","v":0.93644199122127092},{"$f":"'SCR Vessel'!R51/'NSR Vessel'!R62","v":0.9366278016137024},{"$f":"'SCR Vessel'!S51/'NSR Vessel'!S62","v":0.93682349662179876},{"$f":"'SCR Vessel'!T51/'NSR Vessel'!T62","v":0.93723531549670247},{"$f":"'SCR Vessel'!U51/'NSR Vessel'!U62","v":0.93746404846530007},{"$f":"'SCR Vessel'!V51/'NSR Vessel'!V62","v":0.9376816529325448},{"$f":"'SCR Vessel'!W51/'NSR Vessel'!W62","v":0.93776644704433776},{"$f":"'SCR Vessel'!X51/'NSR Vessel'!X62","v":0.95607396346316853},{"$f":"'SCR Vessel'!Y51/'NSR Vessel'!Y62","v":0.95635981253283231},{"$f":"'SCR Vessel'!Z51/'NSR Vessel'!Z62","v":0.95653733473760127},{"$f":"'SCR Vessel'!AA51/'NSR Vessel'!AA62","v":0.95690956146744832},{"$f":"'SCR Vessel'!AB51/'NSR Vessel'!AB62","v":0.95720491629039717},{"$f":"'SCR Vessel'!AC51/'NSR Vessel'!AC62","v":0.95753723403500357},{"$f":"'SCR Vessel'!AD51/'NSR Vessel'!AD62","v":0.95789284642366923},{"$f":"'SCR Vessel'!AE51/'NSR Vessel'!AE62","v":0.9581678155463994},{"$f":"'SCR Vessel'!AF51/'NSR Vessel'!AF62","v":0.95843975560156458},{"$f":"'SCR Vessel'!AG51/'NSR Vessel'!AG62","v":0.97797058308682039},{"$f":"'SCR Vessel'!AH51/'NSR Vessel'!AH62","v":0.9783037120867778},{"$f":"'SCR Vessel'!AI51/'NSR Vessel'!AI62","v":0.97863288262810766},{"$f":"'SCR Vessel'!AJ51/'NSR Vessel'!AJ62","v":0.978958129176141},{"$f":"'SCR Vessel'!AK51/'NSR Vessel'!AK62","v":0.97927948590746228},{"$f":"'SCR Vessel'!AL51/'NSR Vessel'!AL62","v":0.97959698671206241},{"$f":"'SCR Vessel'!AM51/'NSR Vessel'!AM62","v":0.97991066519547942},{"$f":"'SCR Vessel'!AN51/'NSR Vessel'!AN62","v":0.98022055468093694},{"$f":"'SCR Vessel'!AO51/'NSR Vessel'!AO62","v":0.98052668821146816},{"$f":"'SCR Vessel'!AP51/'NSR Vessel'!AP62","v":1.0010711720111301},{"$f":"'SCR Vessel'!AQ51/'NSR Vessel'!AQ62","v":1.0014218077509505},{"$f":"'SCR Vessel'!AR51/'NSR Vessel'!AR62","v":1.001767794809032},{"$f":"'SCR Vessel'!AS51/'NSR Vessel'!AS62","v":1.002109175567601},{"$f":"'SCR Vessel'!AT51/'NSR Vessel'!AT62","v":1.0024459920513991},{"$f":"'SCR Vessel'!AU51/'NSR Vessel'!AU62","v":1.0027782859301064},{"$f":"'SCR Vessel'!AV51/'NSR Vessel'!AV62","v":1.0031060985207683},{"$f":"'SCR Vessel'!AW51/'NSR Vessel'!AW62","v":1.0034294707902212},{"$f":"'SCR Vessel'!AX51/'NSR Vessel'!AX62","v":1.0037484433575135}]
[null,null,"Medium Oil Price Scenario",{"$f":"'SCR Vessel'!E52/'NSR Vessel'!E63","v":0.92175896794405587},{"$f":"'SCR Vessel'!F52/'NSR Vessel'!F63","v":0.92137123555221268},{"$f":"'SCR Vessel'!G52/'NSR Vessel'!G63","v":0.92127790449950631},{"$f":"'SCR Vessel'!H52/'NSR Vessel'!H63","v":0.92147515485585985},{"$f":"'SCR Vessel'!I52/'NSR Vessel'!I63","v":0.92184885740390465},{"$f":"'SCR Vessel'!J52/'NSR Vessel'!J63","v":0.92218053587709192},{"$f":"'SCR Vessel'!K52/'NSR Vessel'!K63","v":0.92253666358792163},{"$f":"'SCR Vessel'!L52/'NSR Vessel'!L63","v":0.92289169202386956},{"$f":"'SCR Vessel'!M52/'NSR Vessel'!M63","v":0.94530441699744661},{"$f":"'SCR Vessel'!N52/'NSR Vessel'!N63","v":0.94594546655754552},{"$f":"'SCR Vessel'!O52/'NSR Vessel'!O63","v":0.94649117470434307},{"$f":"'SCR Vessel'!P52/'NSR Vessel'!P63","v":0.9469781854892696},{"$f":"'SCR Vessel'!Q52/'NSR Vessel'!Q63","v":0.94755150267274391},{"$f":"'SCR Vessel'!R52/'NSR Vessel'!R63","v":0.9479573389960877},{"$f":"'SCR Vessel'!S52/'NSR Vessel'!S63","v":0.9484114066991719},{"$f":"'SCR Vessel'!T52/'NSR Vessel'!T63","v":0.94877865046986809},{"$f":"'SCR Vessel'!U52/'NSR Vessel'!U63","v":0.94918397159190637},{"$f":"'SCR Vessel'!V52/'NSR Vessel'!V63","v":0.94964696964688156},{"$f":"'SCR Vessel'!W52/'NSR Vessel'!W63","v":0.95009734093847553},{"$f":"'SCR Vessel'!X52/'NSR Vessel'!X63","v":0.97646930188479475},{"$f":"'SCR Vessel'!Y52/'NSR Vessel'!Y63","v":0.9770173936201072},{"$f":"'SCR Vessel'!Z52/'NSR Vessel'!Z63","v":0.97761856825937521},{"$f":"'SCR Vessel'!AA52/'NSR Vessel'!AA63","v":0.97813338938949979},{"$f":"'SCR Vessel'!AB52/'NSR Vessel'!AB63","v":0.97867046765653498},{"$f":"'SCR Vessel'!AC52/'NSR Vessel'!AC63","v":0.97943886324443563},{"$f":"'SCR Vessel'!AD52/'NSR Vessel'!AD63","v":0.98025734556812327},{"$f":"'SCR Vessel'!AE52/'NSR Vessel'!AE63","v":0.98077119524567757},{"$f":"'SCR Vessel'!AF52/'NSR Vessel'!AF63","v":0.98127127224922617},{"$f":"'SCR Vessel'!AG52/'NSR Vessel'!AG63","v":1.0106937650659145},{"$f":"'SCR Vessel'!AH52/'NSR Vessel'!AH63","v":1.0113339241271289},{"$f":"'SCR Vessel'!AI52/'NSR Vessel'!AI63","v":1.0119562836040841},{"$f":"'SCR Vessel'!AJ52/'NSR Vessel'!AJ63","v":1.0125612651112328},{"$f":"'SCR Vessel'!AK52/'NSR Vessel'!AK63","v":1.0131492784435705},{"$f":"'SCR Vessel'!AL52/'NSR Vessel'!AL63","v":1.0137207219743967},{"$f":"'SCR Vessel'!AM52/'NSR Vessel'!AM63","v":1.0142759830372958},{"$f":"'SCR Vessel'!AN52/'NSR Vessel'!AN63","v":1.0148154382930628},{"$f":"'SCR Vessel'!AO52/'NSR Vessel'!AO63","v":1.0153394540822576},{"$f":"'SCR Vessel'!AP52/'NSR Vessel'!AP63","v":1.0473628130961834},{"$f":"'SCR Vessel'!AQ52/'NSR Vessel'!AQ63","v":1.04797925900454},{"$f":"'SCR Vessel'!AR52/'NSR Vessel'!AR63","v":1.0485768147165562},{"$f":"'SCR Vessel'!AS52/'NSR Vessel'!AS63","v":1.0491559115946234},{"$f":"'SCR Vessel'!AT52/'NSR Vessel'!AT63","v":1.0497169698651529},{"$f":"'SCR Vessel'!AU52/'NSR Vessel'!AU63","v":1.0502603989545518},{"$f":"'SCR Vessel'!AV52/'NSR Vessel'!AV63","v":1.0507865978134359},{"$f":"'SCR Vessel'!AW52/'NSR Vessel'!AW63","v":1.0512959552295524},{"$f":"'SCR Vessel'!AX52/'NSR Vessel'!AX63","v":1.0517888501298596}]
[null,null,"High Oil Price Scenario",{"$f":"'SCR Vessel'!E53/'NSR Vessel'!E64","v":0.9252502527772718},{"$f":"'SCR Vessel'!F53/'NSR Vessel'!F64","v":0.92594592147749188},{"$f":"'SCR Vessel'!G53/'NSR Vessel'!G64","v":0.92647170899280595},{"$f":"'SCR Vessel'!H53/'NSR Vessel'!H64","v":0.92669716743360575},{"$f":"'SCR Vessel'!I53/'NSR Vessel'!I64","v":0.92687566600933935},{"$f":"'SCR Vessel'!J53/'NSR Vessel'!J64","v":0.92704632864666436},{"$f":"'SCR Vessel'!K53/'NSR Vessel'!K64","v":0.92716999506981912},{"$f":"'SCR Vessel'!L53/'NSR Vessel'!L64","v":0.92725498730741307},{"$f":"'SCR Vessel'!M53/'NSR Vessel'!M64","v":0.95495375493690071},{"$f":"'SCR Vessel'!N53/'NSR Vessel'!N64","v":0.95519724351058788},{"$f":"'SCR Vessel'!O53/'NSR Vessel'!O64","v":0.95550752764383562},{"$f":"'SCR Vessel'!P53/'NSR Vessel'!P64","v":0.95590198394266002},{"$f":"'SCR Vessel'!Q53/'NSR Vessel'!Q64","v":0.95629923273686057},{"$f":"'SCR Vessel'!R53/'NSR Vessel'!R64","v":0.9567944769837643},{"$f":"'SCR Vessel'!S53/'NSR Vessel'!S64","v":0.9572250983140187},{"$f":"'SCR Vessel'!T53/'NSR Vessel'!T64","v":0.95754750559358304},{"$f":"'SCR Vessel'!U53/'NSR Vessel'!U64","v":0.95793468417648864},{"$f":"'SCR Vessel'!V53/'NSR Vessel'!V64","v":0.95832830345632525},{"$f":"'SCR Vessel'!W53/'NSR Vessel'!W64","v":0.95867481066144622},{"$f":"'SCR Vessel'!X53/'NSR Vessel'!X64","v":0.99022106932141274},{"$f":"'SCR Vessel'!Y53/'NSR Vessel'!Y64","v":0.99070185117623055},{"$f":"'SCR Vessel'!Z53/'NSR Vessel'!Z64","v":0.99119544787479485},{"$f":"'SCR Vessel'!AA53/'NSR Vessel'!AA64","v":0.99158702618007322},{"$f":"'SCR Vessel'!AB53/'NSR Vessel'!AB64","v":0.99208606108501751},{"$f":"'SCR Vessel'!AC53/'NSR Vessel'!AC64","v":0.99270282562663903},{"$f":"'SCR Vessel'!AD53/'NSR Vessel'!AD64","v":0.99344993811139692},{"$f":"'SCR Vessel'!AE53/'NSR Vessel'!AE64","v":0.99383254282922839},{"$f":"'SCR Vessel'!AF53/'NSR Vessel'!AF64","v":0.99420253876521691},{"$f":"'SCR Vessel'!AG53/'NSR Vessel'!AG64","v":1.0291307263127867},{"$f":"'SCR Vessel'!AH53/'NSR Vessel'!AH64","v":1.0295944583205368},{"$f":"'SCR Vessel'!AI53/'NSR Vessel'!AI64","v":1.030041818590218},{"$f":"'SCR Vessel'!AJ53/'NSR Vessel'!AJ64","v":1.0304732364206648},{"$f":"'SCR Vessel'!AK53/'NSR Vessel'!AK64","v":1.0308891278473131},{"$f":"'SCR Vessel'!AL53/'NSR Vessel'!AL64","v":1.031289896135168},{"$f":"'SCR Vessel'!AM53/'NSR Vessel'!AM64","v":1.0316759322501472},{"$f":"'SCR Vessel'!AN53/'NSR Vessel'!AN64","v":1.0320476153098856},{"$f":"'SCR Vessel'!AO53/'NSR Vessel'!AO64","v":1.0324053130150488},{"$f":"'SCR Vessel'!AP53/'NSR Vessel'!AP64","v":1.0700427645783563},{"$f":"'SCR Vessel'!AQ53/'NSR Vessel'!AQ64","v":1.0704436972268057},{"$f":"'SCR Vessel'!AR53/'NSR Vessel'!AR64","v":1.0708275009310282},{"$f":"'SCR Vessel'!AS53/'NSR Vessel'!AS64","v":1.0711946127473955},{"$f":"'SCR Vessel'!AT53/'NSR Vessel'!AT64","v":1.0715454572109355},{"$f":"'SCR Vessel'!AU53/'NSR Vessel'!AU64","v":1.0718804467567358},{"$f":"'SCR Vessel'!AV53/'NSR Vessel'!AV64","v":1.0721999821248005},{"$f":"'SCR Vessel'!AW53/'NSR Vessel'!AW64","v":1.0725044527491112},{"$f":"'SCR Vessel'!AX53/'NSR Vessel'!AX64","v":1.0727942371315964}]
[]
[]
[null,null,"Annual Cost per TEU Ratio",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,"Low Oil Price Scenario",{"$f":"ABS(D46-1)","v":8.1275004185397792E-2},{"$f":"ABS(E46-1)","v":8.1771895881885936E-2},8.1820694887322909E-2,8.1743098290449345E-2,8.1659837486598441E-2,8.1538214554550015E-2,8.1386157914178581E-2,8.1259121832427117E-2,6.452820639593293E-2,6.4215374395173663E-2,6.3947587483815127E-2,6.3730180855097296E-2,6.355800877872908E-2,6.3372198386297596E-2,6.3176503378201243E-2,6.276468450329753E-2,6.253595153469993E-2,6.2318347067455204E-2,6.2233552955662241E-2,4.392603653683147E-2,4.364018746716769E-2,4.3462665262398725E-2,4.3090438532551678E-2,4.2795083709602832E-2,4.246276596499643E-2,4.2107153576330769E-2,4.1832184453600596E-2,4.156024439843542E-2,2.2029416913179611E-2,2.1696287913222201E-2,2.1367117371892341E-2,2.1041870823858999E-2,2.0720514092537723E-2,2.0403013287937588E-2,2.0089334804520576E-2,1.977944531906306E-2,1.9473311788531844E-2,1.0711720111300504E-3,1.4218077509504656E-3,1.7677948090319973E-3,2.1091755676010404E-3,2.4459920513990596E-3,2.7782859301064278E-3,3.1060985207682634E-3,3.4294707902211563E-3,{"$f":"ABS(AW46-1)","v":3.7484433575134535E-3}]
[null,null,"Medium Oil Price Scenario",{"$f":"ABS(D47-1)","v":7.8241032055944126E-2},7.8628764447787325E-2,7.8722095500493694E-2,7.8524845144140154E-2,7.8151142596095347E-2,7.7819464122908077E-2,7.7463336412078365E-2,7.7108307976130441E-2,5.4695583002553394E-2,5.4054533442454478E-2,5.3508825295656925E-2,5.3021814510730403E-2,5.2448497327256094E-2,5.2042661003912305E-2,5.1588593300828101E-2,5.122134953013191E-2,5.0816028408093628E-2,5.0353030353118444E-2,4.9902659061524468E-2,2.3530698115205251E-2,2.29826063798928E-2,2.2381431740624791E-2,2.1866610610500214E-2,2.1329532343465019E-2,2.0561136755564369E-2,1.9742654431876727E-2,1.9228804754322426E-2,1.8728727750773833E-2,1.0693765065914462E-2,1.1333924127128858E-2,1.1956283604084073E-2,1.2561265111232789E-2,1.31492784435705E-2,1.3720721974396666E-2,1.4275983037295825E-2,1.4815438293062755E-2,1.5339454082257564E-2,4.7362813096183398E-2,4.7979259004540031E-2,4.8576814716556171E-2,4.9155911594623403E-2,4.9716969865152949E-2,5.026039895455181E-2,5.0786597813435863E-2,5.1295955229552437E-2,5.1788850129859565E-2]
[null,null,"High Oil Price Scenario",7.4749747222728202E-2,7.4054078522508116E-2,7.3528291007194047E-2,7.3302832566394249E-2,7.312433399066065E-2,7.2953671353335636E-2,7.2830004930180881E-2,7.274501269258693E-2,4.5046245063099288E-2,4.4802756489412121E-2,4.4492472356164381E-2,4.4098016057339984E-2,4.3700767263139428E-2,4.3205523016235703E-2,4.2774901685981304E-2,4.2452494406416963E-2,4.2065315823511362E-2,4.1671696543674752E-2,4.1325189338553781E-2,9.7789306785872609E-3,9.2981488237694476E-3,8.8045521252051451E-3,8.4129738199267834E-3,7.9139389149824879E-3,7.2971743733609706E-3,6.5500618886030759E-3,6.1674571707716064E-3,5.7974612347830856E-3,2.9130726312786681E-2,2.9594458320536754E-2,3.0041818590218039E-2,3.0473236420664795E-2,3.0889127847313125E-2,3.1289896135167972E-2,3.1675932250147198E-2,3.2047615309885646E-2,3.2405313015048787E-2,7.0042764578356342E-2,7.0443697226805657E-2,7.0827500931028187E-2,7.1194612747395469E-2,7.1545457210935526E-2,7.1880446756735772E-2,7.2199982124800499E-2,7.2504452749111215E-2,7.2794237131596384E-2]

{"sheet":"DIST","index":7,"n_rows":42,"n_cols":50,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,"Period",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"Fuel DIST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Load Factor SCR DIST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Load Factor NSR DIST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nav DIST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Continous Input"]
[null,null,null,"Annual Navigation days (high)",120,{"$f":"Results!C24","v":120},{"$f":"IF(F9+$E$30<=365,F9+$E$30,365)","v":123},{"$f":"IF(G9+$E$30<=365,G9+$E$30,365)","v":126},{"$f":"IF(H9+$E$30<=365,H9+$E$30,365)","v":129},132,135,138,141,144,147,150,153,156,159,162,165,168,171,174,177,180,183,186,189,192,195,198,201,204,207,210,213,216,219,222,225,228,231,234,237,240,243,246,249,252]
[null,null,null,"Low Fuel Price",404.06330359200001,385.27547822400004,380.60645136799997,380.61716815200003,380.84533531199997,382.53701938400002,385.43238364800004,387.41531618400001,390.28907268000006,394.28515100000004,397.55116408800001,399.96687910399999,401.60120260000002,403.50821180800006,405.62556403200006,411.80137211200002,414.64328484800001,417.31898988,417.48557385600003,420.484844936,423.07349874400006,424.37298196800003,428.09176872800003,430.91037350400001,434.23634623200002,437.91069108800002,440.60606324237,443.30143539673992,445.9968075511099,448.69217970547982,451.38755185984974,454.08292401421971,456.77829616858963,459.47366832295967,462.16904047732953,464.86441263169945,467.55978478606949,470.25515694043941,472.95052909480933,475.64590124917925,478.341273403549,481.03664555791892,483.73201771228884,486.42738986665876,489.12276202102868,491.8181341753986]
[null,null,null,"Reference Case Fuel Price",534.93764532,516.47365775200001,509.51484854400002,516.19822664800006,531.66171676800002,545.63285639200001,561.41877677600007,577.79824533600004,592.42130407200011,607.35881471199991,620.35114543999998,632.19757463200006,646.69894421600009,657.05525267200005,669.03272904000005,678.85827099999995,690.04108180800006,703.24914181600002,716.46246266399999,730.99743891200012,742.09167947200001,754.52273083200009,765.51431881600001,777.23682909599995,794.19490644000007,812.80301315200006,825.16143007999995,837.51984700800006,849.87826393600005,862.23668086400016,874.59509779200005,886.95351472000004,899.31193164800004,911.67034857600004,924.02876550400015,936.38718243200015,948.74559936000003,961.10401628800003,973.46243321600002,985.82085014400013,998.17926707200002,1010.537684,1022.896100928,1035.2545178560001,1047.6129347840001,1059.9713517120001]
[null,null,null,"High Fuel Price",731.08281084800001,778.00310005599999,814.15938312799994,829.60426868800005,841.95004566400007,854.06116827200003,862.73820266400003,868.46408698400001,878.32189775199993,887.63411412000005,899.6495451840002,915.19506260000014,931.31589990400005,951.89189524000017,970.51175000000012,985.12704638399998,1002.9809576800002,1021.6941627360001,1038.847608864,1053.1525505280001,1069.5537662160002,1086.7945004799999,1101.4135247439999,1119.7570495279999,1142.423674808,1170.1967919200001,1186.5926903533955,1202.9885887867908,1219.3844872201864,1235.7803856535818,1252.1762840869771,1268.5721825203725,1284.9680809537681,1301.3639793871637,1317.759877820559,1334.1557762539544,1350.5516746873498,1366.9475731207451,1383.3434715541407,1399.7393699875361,1416.1352684209317,1432.531166854327,1448.9270652877224,1465.3229637211177,1481.7188621545131,1498.1147605879087]
[null,null,null,"Depreciation Rate",{"$f":"(1+$E$42)^E2","v":1},1,1.07,1.1449,1.2250430000000001,1.31079601,1.4025517307000002,1.5007303518490001,1.6057814764784302,1.7181861798319202,1.8384592124201549,1.9671513572895656,2.1048519522998355,2.2521915889608235,2.4098450001880813,2.5785341502012469,2.7590315407153345,2.9521637485654075,3.1588152109649861,3.3799322757325352,3.6165275350338129,3.8696844624861795,4.1405623748602123,4.4304017411004271,4.740529862977457,5.0723669533858793,5.4274326401228912,5.807352924931493,6.2138676296766988,6.6488383637540664,7.1142570492168513,7.6122550426620306,8.1451128956483743,8.7152707983437594,9.3253397542278229,9.9781135370237699,10.676581484615435,11.423942188538515,12.223618141736212,13.079271411657746,13.994820410473789,14.974457839206954,16.022669887951441,17.144256780108041,18.344354754715607,19.628459587545695]
[null,null,null,"Load Factor SCR",{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75},{"$f":"Results!$C$32/100","v":0.75}]
[null,null,null,"Load Factor NSR",{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75},{"$f":"Results!$C$27/100","v":0.75}]
[null,null,null,"Average waiting time NSR",{"$f":"Advanced!C10","v":8},{"$f":"Advanced!C10","v":8},{"$f":"IF(F16-Advanced!$C$11>0,F16-Advanced!$C$11,0)","v":7.9},{"$f":"IF(G16-Advanced!$C$11>0,G16-Advanced!$C$11,0)","v":7.8000000000000007},{"$f":"IF(H16-Advanced!$C$11>0,H16-Advanced!$C$11,0)","v":7.7000000000000011},{"$f":"IF(I16-Advanced!$C$11>0,I16-Advanced!$C$11,0)","v":7.6000000000000014},{"$f":"IF(J16-Advanced!$C$11>0,J16-Advanced!$C$11,0)","v":7.5000000000000018},{"$f":"IF(K16-Advanced!$C$11>0,K16-Advanced!$C$11,0)","v":7.4000000000000021},{"$f":"IF(L16-Advanced!$C$11>0,L16-Advanced!$C$11,0)","v":7.3000000000000025},{"$f":"IF(M16-Advanced!$C$11>0,M16-Advanced!$C$11,0)","v":7.2000000000000028},{"$f":"IF(N16-Advanced!$C$11>0,N16-Advanced!$C$11,0)","v":7.1000000000000032},{"$f":"IF(O16-Advanced!$C$11>0,O16-Advanced!$C$11,0)","v":7.0000000000000036},{"$f":"IF(P16-Advanced!$C$11>0,P16-Advanced!$C$11,0)","v":6.9000000000000039},{"$f":"IF(Q16-Advanced!$C$11>0,Q16-Advanced!$C$11,0)","v":6.8000000000000043},{"$f":"IF(R16-Advanced!$C$11>0,R16-Advanced!$C$11,0)","v":6.7000000000000046},{"$f":"IF(S16-Advanced!$C$11>0,S16-Advanced!$C$11,0)","v":6.600000000000005},{"$f":"IF(T16-Advanced!$C$11>0,T16-Advanced!$C$11,0)","v":6.5000000000000053},{"$f":"IF(U16-Advanced!$C$11>0,U16-Advanced!$C$11,0)","v":6.4000000000000057},{"$f":"IF(V16-Advanced!$C$11>0,V16-Advanced!$C$11,0)","v":6.300000000000006},{"$f":"IF(W16-Advanced!$C$11>0,W16-Advanced!$C$11,0)","v":6.2000000000000064},{"$f":"IF(X16-Advanced!$C$11>0,X16-Advanced!$C$11,0)","v":6.1000000000000068},{"$f":"IF(Y16-Advanced!$C$11>0,Y16-Advanced!$C$11,0)","v":6.0000000000000071},{"$f":"IF(Z16-Advanced!$C$11>0,Z16-Advanced!$C$11,0)","v":5.9000000000000075},{"$f":"IF(AA16-Advanced!$C$11>0,AA16-Advanced!$C$11,0)","v":5.8000000000000078},{"$f":"IF(AB16-Advanced!$C$11>0,AB16-Advanced!$C$11,0)","v":5.7000000000000082},{"$f":"IF(AC16-Advanced!$C$11>0,AC16-Advanced!$C$11,0)","v":5.6000000000000085},{"$f":"IF(AD16-Advanced!$C$11>0,AD16-Advanced!$C$11,0)","v":5.5000000000000089},{"$f":"IF(AE16-Advanced!$C$11>0,AE16-Advanced!$C$11,0)","v":5.4000000000000092},{"$f":"IF(AF16-Advanced!$C$11>0,AF16-Advanced!$C$11,0)","v":5.3000000000000096},{"$f":"IF(AG16-Advanced!$C$11>0,AG16-Advanced!$C$11,0)","v":5.2000000000000099},{"$f":"IF(AH16-Advanced!$C$11>0,AH16-Advanced!$C$11,0)","v":5.1000000000000103},{"$f":"IF(AI16-Advanced!$C$11>0,AI16-Advanced!$C$11,0)","v":5.0000000000000107},{"$f":"IF(AJ16-Advanced!$C$11>0,AJ16-Advanced!$C$11,0)","v":4.900000000000011},{"$f":"IF(AK16-Advanced!$C$11>0,AK16-Advanced!$C$11,0)","v":4.8000000000000114},{"$f":"IF(AL16-Advanced!$C$11>0,AL16-Advanced!$C$11,0)","v":4.7000000000000117},{"$f":"IF(AM16-Advanced!$C$11>0,AM16-Advanced!$C$11,0)","v":4.6000000000000121},{"$f":"IF(AN16-Advanced!$C$11>0,AN16-Advanced!$C$11,0)","v":4.5000000000000124},{"$f":"IF(AO16-Advanced!$C$11>0,AO16-Advanced!$C$11,0)","v":4.4000000000000128},{"$f":"IF(AP16-Advanced!$C$11>0,AP16-Advanced!$C$11,0)","v":4.3000000000000131},{"$f":"IF(AQ16-Advanced!$C$11>0,AQ16-Advanced!$C$11,0)","v":4.2000000000000135},{"$f":"IF(AR16-Advanced!$C$11>0,AR16-Advanced!$C$11,0)","v":4.1000000000000139},{"$f":"IF(AS16-Advanced!$C$11>0,AS16-Advanced!$C$11,0)","v":4.0000000000000142},{"$f":"IF(AT16-Advanced!$C$11>0,AT16-Advanced!$C$11,0)","v":3.9000000000000141},{"$f":"IF(AU16-Advanced!$C$11>0,AU16-Advanced!$C$11,0)","v":3.800000000000014},{"$f":"IF(AV16-Advanced!$C$11>0,AV16-Advanced!$C$11,0)","v":3.7000000000000139},{"$f":"IF(AW16-Advanced!$C$11>0,AW16-Advanced!$C$11,0)","v":3.6000000000000139}]
[]
[]
[null,null,null,"Discrete input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS10-AR10","v":2.6953721543697498},{"$f":"AT10-AS10","v":2.6953721543699203},2.6953721543699203,2.6953721543699203,2.6953721543699203,2.6953721543699203]
[null,null,null,"Ice Cover Distance",{"$f":"Results!C23","v":1214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS11-AR11","v":12.358416927999883},12.358416927999997,12.358416927999997,12.358416928000111,12.358416927999997,12.358416927999997]
[null,null,null,"SCR Lenght",{"$f":"Results!C30","v":11784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS12-AR12","v":16.395898433395587},16.395898433395359,16.395898433395359,16.395898433395359,16.395898433395359,16.395898433395587]
[null,null,null,"NSR Lenght",{"$f":"Results!C22","v":8366}]
[null,null,null,"Open Water Speed SCR",{"$f":"Results!C19","v":18}]
[null,null,null,"NSR Vessel speed SCR",{"$f":"Results!C13","v":18}]
[null,null,null,"Open Water Speed NSR",{"$f":"Results!C12","v":15}]
[null,null,null,"Ice Water Speed",{"$f":"Results!C14","v":10}]
[null,null,null,"Port Visits SCR",{"$f":"Results!C31/2","v":5}]
[null,null,null,"Port Visits NSR",{"$f":"Results!C26/2","v":3}]
[null,null,null,"Waiting time SC",{"$f":"Advanced!C9","v":4}]
[null,null,null,"High Annual Navigation Day Coefficient",{"$f":"Results!C25","v":3}]
[]
[null,null,null,"Cost Components"]
[null,null,null,"Berting Fee NSR Vessel (pr Port visit)",{"$f":"Advanced!C23","v":34871.668025042876}]
[null,null,null,"Base Berting Fee SCR Vessel (USD / Gt)",{"$f":"Advanced!C15","v":34871.668025042876}]
[null,null,null,"Container Handling Fee NSR (USD / TEU)",{"$f":"Advanced!C22","v":100}]
[null,null,null,"Container Handling Fee SCR (USD / TEU)",{"$f":"Advanced!C14","v":100}]
[]
[null,null,null,"Base M&R Fee (% of newbuilding cost)",1.095E-2]
[null,null,null,"Base Insurance Fee (% of newbuilding cost)",4.3E-3]
[null,null,null,"Interest Rate",{"$f":"Results!C36/100","v":7.0000000000000007E-2}]
[null,null,null,"Debt Service (Years)",{"$f":"Results!C37","v":15}]
[null,null,null,"Depreciation rate",{"$f":"Results!C35/100","v":7.0000000000000007E-2}]

{"sheet":"Low load SFOC","index":8,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"6S80ME-C8.2",null,null,null,null,"6S80MC-C8.2",null,"6S80ME-C8.2"]
["% MCR","Low load tuning (EGB)",null,"Normal tuning",null,"Low load tuning (EGB)",null,"Normal tuning",null,"Low load tuning (VT)"]
[25,170,{"$f":"(B4/B$14-1)*100","v":3.8485033598045337},175,{"$f":"(D4/D$14-1)*100","v":6.6422912858013383},176,{"$f":"(F4/F$14-1)*100","v":5.0119331742243478},179,{"$f":"(H4/H$14-1)*100","v":6.4842355740630575},169.9,{"$f":"(J4/J$14-1)*100","v":3.7874160048869898},172.4,{"$f":"(L4/L$14-1)*100","v":5.378973105134488}]
[30,168.3,2.8100183262064871,173,5.4235222425350393,174.1,3.8782816229117056,177,5.2944675788221263,168,2.6267562614538775,170.5,4.2176039119804498]
[35,166.6,1.7715332926084404,171.3,4.387568555758703,172.2,2.7446300715990413,175.1,4.1641879833432371,166.2,1.5271838729383092,168.8,3.1784841075794823]
[40,165,0.79413561392791543,169.8,3.4734917733089787,170.5,1.7303102625298328,173.4,3.1528851873884767,164.8,0.67196090409287201,167.1,2.1393643031784926]
[45,163.4,-0.18326206475258733,168.2,2.498476538695904,169.1,0.89498806682577481,172.2,2.4390243902439046,163.19999999999999,-0.30543677458766405,165.7,1.2836185819070867]
[50,162,-1.0384850335980356,167,1.7672151127361424,168,0.23866348448686736,171,1.7251635930993547,162,-1.0384850335980356,164.3,0.42787286063570296]
[55,161,-1.6493585827733637,165.8,1.0359536867763586,167,-0.35799522673031214,170.1,1.1897679952409312,160.80000000000001,-1.7715332926084182,163.19999999999999,-0.24449877750611915]
[60,160,-2.2602321319486807,164.8,0.42656916514320908,166.3,-0.77565632458233003,169.3,0.71386079714457207,159.9,-2.3213194868662135,162.30000000000001,-0.79462102689485947]
[65,159.4,-2.6267562614538664,164.2,6.0938452163306067E-2,165.8,-1.0739856801909253,168.7,0.35693039857227493,159.25,-2.7183872938301712,161.9,-1.0391198044009675]
[70,161.5,-1.3439218081856996,164,-6.0938452163306067E-2,166.6,-0.5966587112171795,168.3,0.11897679952410645,161.30000000000001,-1.4660965180207541,162.4,-0.73349633251833524]
[75,163.69999999999999,0,164.1,0,167.6,0,168.1,0,163.69999999999999,0,163.6,0]
[80,164.6,0.54978619425778419,164.3,0.12187690432663434,168.1,0.2983293556085842,168,-5.9488399762042121E-2,164.3,0.36652412950519686,164.4,0.48899755501223829]
[85,165.9,1.3439218081857218,165,0.54844606946984342,169.2,0.95465393794749165,168.3,0.11897679952410645,165.3,0.97739767868052496,165.8,1.344743276283622]
[90,167.3,2.199144777031159,165.8,1.0359536867763586,171,2.0286396181384392,168.8,0.41641879833433926,166.3,1.5882712278558531,167.2,2.2004889975550057]
[95,168.35,2.8405620036652479,166.8,1.6453382084095081,171.9,2.5656324582338907,169.7,0.95181439619274055,167.3,2.199144777031159,168.3,2.8728606356968278]
[100,169.5,3.5430665852168586,168,2.3765996343692919,173,3.2219570405727982,171,1.7251635930993547,168.4,2.8711056811240088,169.3,3.4841075794621146]
[25,null,5.0119331742243478]
[30,null,3.8782816229117056]
[35,null,2.7446300715990413]
[40,null,1.7303102625298328]
[45,null,0.89498806682577481]
[50,null,0.23866348448686736]
[55,null,-0.35799522673031214]
[60,null,-0.77565632458233003]
[65,null,-1.0739856801909253]
[70,null,-0.5966587112171795]
[75,null,0]
[80,null,0.2983293556085842]
[85,null,0.95465393794749165]
[90,null,2.0286396181384392]
[95,null,2.5656324582338907]
[100,null,3.2219570405727982]
[25,null,3.7874160048869898]
[30,null,2.6267562614538775]
[35,null,1.5271838729383092]
[40,null,0.67196090409287201]
[45,null,-0.30543677458766405]
[50,null,-1.0384850335980356]
[55,null,-1.7715332926084182]
[60,null,-2.3213194868662135]
[65,null,-2.7183872938301712]
[70,null,-1.4660965180207541]
[75,null,0]
[80,null,0.36652412950519686]
[85,null,0.97739767868052496]
[90,null,1.5882712278558531]
[95,null,2.199144777031159]
[100,null,2.8711056811240088]
[25,{"$f":"0.0000000020194*A52^6-0.0000007555*A52^5+0.00011181*A52^4-0.00832*A52^3+0.33*A52^2-6.851*A52+62.9","v":4.6658691406249986},5.378973105134488]
[30,3.4095926000000176,4.2176039119804498]
[35,2.4617982906250333,3.1784841075794823]
[40,1.52186240000011,2.1393643031784926]
[45,0.54350711562502596,1.2836185819070867]
[50,-0.37812499999999005,0.42787286063570296]
[55,-1.09667838437489,-0.24449877750611915]
[60,-1.4820735999998433,-0.79462102689485947]
[65,-1.4652782093744818,-1.0391198044009675]
[70,-1.0603593999993919,-0.73349633251833524]
[75,-0.3638183593746831,0]
[80,0.46879360000072978,0.48899755501223829]
[85,1.2689771656258912,1.344743276283622]
[90,1.924105399999938,2.2004889975550057]
[95,2.4689623656255648,2.8728606356968278]
[100,3.199999999999612,3.4841075794621146]

{"sheet":"NSR SHIP DATA","index":9,"n_rows":137,"n_cols":5,"rows_kept":137,"cut":false,"hidden":true,"merged":[]}
[" Ship data (container ship)","Units","Default values","Alternative 1","Alternative 2"]
[" Container capacity","TEU",{"$f":"Results!C10","v":8000},{"$f":"C2","v":8000},{"$f":"D2","v":8000}]
[" Feeder ship - type 1 (<2900 TEU) - Panamax - type 2 (1900 - 5300 TEU) or Post Panamax - type 3 (>4000 TEU)","(-)",{"$f":"IF(C2<2500,1,IF(C2<=5000,2,3))","v":3},{"$f":"IF(D2<2500,1,IF(D2<=5000,2,3))","v":3},{"$f":"IF(E2<2500,1,IF(E2<=5000,2,3))","v":3}]
[" Elongation in percent","%",0,0,0]
[" Length between pp ","m",{"$f":"(1+C4/100)*IF(C3=1,10.14*C2^0.378,IF(C3=2,IF(C2<3800,2.494*C2^0.555,241.92+(C2-3800)*0.037),IF(C2<8000,131.31+0.03012*C2-0.00000099556*C2^2,14.66*C2^0.339)))","v":308.51868805145176},{"$f":"(1+D4/100)*IF(D3=1,10.14*D2^0.378,IF(D3=2,IF(D2<3800,2.494*D2^0.555,241.92+(D2-3800)*0.037),IF(D2<8000,131.31+0.03012*D2-0.00000099556*D2^2,14.66*D2^0.339)))","v":308.51868805145176},{"$f":"(1+E4/100)*IF(E3=1,10.14*E2^0.378,IF(E3=2,IF(E2<3800,2.494*E2^0.555,241.92+(E2-3800)*0.037),IF(E2<8000,131.31+0.03012*E2-0.00000099556*E2^2,14.66*E2^0.339)))","v":308.51868805145176}]
[" Length in waterline incl. bulbous bow (= 1,01 Lpp)","m",{"$f":"C5*1.01","v":311.60387493196629},{"$f":"D5*1.01","v":311.60387493196629},{"$f":"E5*1.01","v":311.60387493196629}]
[" Length over all","m",{"$f":"IF(C3<3,MIN(294.1,1.2*C5^0.977),1.2*C5^0.977)","v":324.49592550086885},{"$f":"IF(D3<3,MIN(294.1,1.2*D5^0.977),1.2*D5^0.977)","v":324.49592550086885},{"$f":"IF(E3=1,MIN(294.1,1.2*E5^0.977),1.2*E5^0.977)","v":324.49592550086885}]
[" Breadth mld.","m",{"$f":"IF(C3=1,2.9*C2^0.3,IF(C3=2,32.22,32.51+0.0013*C2))","v":42.91},{"$f":"C8","v":42.91},{"$f":"C8","v":42.91}]
[" Depth","m",{"$f":"IF(C3=1,0.767*C2^0.394,IF(C3=2,14.77+0.0013*C2,MIN(30.2,16.5+0.0011*C2)))","v":25.3},{"$f":"C9","v":25.3},{"$f":"D9","v":25.3}]
[" Design draught","m",{"$f":"IF(C3<3,MIN(C11,12,1.188*C2^0.279),4.83*C2^0.11)","v":12.980368723701462},{"$f":"C10","v":12.980368723701462},{"$f":"D10","v":12.980368723701462}]
[" Maximum draught","m",{"$f":"IF(C3=1,0.827*C2^0.336,IF(C3=2,IF(C2<3300,2.19*C2^0.211,12.1+(C2-3300)*0.00082),12.73+0.0002*C2))","v":14.33},{"$f":"C11","v":14.33},{"$f":"D11","v":14.33}]
[" Maximum draught - design draught","m",{"$f":"C11-C10","v":1.3496312762985383},{"$f":"D11-D10","v":1.3496312762985383},{"$f":"E11-E10","v":1.3496312762985383}]
[" Design deadweight/Maximum deadweight ","%",{"$f":"C14/C15*100","v":83.66187390359255},{"$f":"D14/D15*100","v":83.66187390359255},{"$f":"E14/E15*100","v":83.66187390359255}]
[" Design deadweight","tons",{"$f":"C15-(C11-C10)*C5*C8*C32*1.025","v":80133.137109765725},{"$f":"D15-(D11-D10)*D5*D8*D32*1.025","v":80133.137109765725},{"$f":"E15-(E11-E10)*E5*E8*E32*1.025","v":80133.137109765725}]
[" Maximum deadweight","tons",{"$f":"C16*C2","v":95782.144686487474},{"$f":"D16*D2","v":95782.144686487474},{"$f":"E16*E2","v":95782.144686487474}]
[" Maximum deadweight/TEU","tons/TEU",{"$f":"IF(C3=1,13.65,IF(C3=2,14.6-0.00038*C2,MAX(11.2,50.43*C2^-0.16)))","v":11.972768085810934},{"$f":"C16","v":11.972768085810934},{"$f":"D16","v":11.972768085810934}]
[" Lightweight coefficient","t/m3",{"$f":"IF(C3=1,0.659*C2^-0.23,IF(C3=2,0.105,MAX(0.09,0.104-0.00000115*C2)))","v":9.4799999999999995E-2},{"$f":"IF(D3=1,0.659*D2^-0.23,IF(D3=2,0.105,MAX(0.09,0.104-0.00000115*D2)))","v":9.4799999999999995E-2},{"$f":"IF(E3=1,0.659*E2^-0.23,IF(E3=2,0.105,MAX(0.09,0.104-0.00000115*E2)))","v":9.4799999999999995E-2}]
[" Steel weight correction","%",15,15,15]
[" Calculated machinery weight change due to engine change","tons",0,{"$f":"'NSR WEIGHT'!J31+D47*D62/10*IF(D55=1,0.03,0.01)","v":0},{"$f":"'NSR WEIGHT'!Q31+E47*E62/10*IF(E55=1,0.03,0.01)","v":0}]
[" Specified machinery weight change ( =  the calculated value)","tons",0,0,0]
[" Lightweight","tons",{"$f":"C5*C8*C9*C17+C18/100*'NSR WEIGHT'!C24","v":35792.705967107009},{"$f":"C5*C8*C9*C17+'NSR WEIGHT'!J30+'NSR WEIGHT'!J32+D20+'NSR SHIP DATA'!D18/100*'NSR WEIGHT'!J66","v":35792.705967107009},{"$f":"C5*C8*C9*C17+'NSR WEIGHT'!Q30+'NSR WEIGHT'!Q32+E20+'NSR SHIP DATA'!E18/100*'NSR WEIGHT'!Q66","v":35792.705967107009}]
[" Steel weight","tons",{"$f":"'NSR WEIGHT'!C24","v":26939.130095913286},{"$f":"'NSR WEIGHT'!J24","v":26939.130095913286},{"$f":"'NSR WEIGHT'!Q24","v":26939.130095913286}]
[" Displacement at design draught","tons",{"$f":"C14+C21","v":115925.84307687273},{"$f":"D14+D21","v":115925.84307687273},{"$f":"E14+E21","v":115925.84307687273}]
[" Displacement at maximum draught","tons",{"$f":"C15+C21","v":131574.85065359448},{"$f":"D15+D21","v":131574.85065359448},{"$f":"E15+E21","v":131574.85065359448}]
[" Block coefficient (based on Lpp) at design draught","-",{"$f":"C23/C5/C8/C10/1.025","v":0.65815680777829277},{"$f":"D23/D5/D8/D10/1.025","v":0.65815680777829277},{"$f":"E23/E5/E8/E10/1.025","v":0.65815680777829277}]
[" Block coefficient (based on Lpp) at maximum draught","-",{"$f":"C24/1.025/C5/C8/C11","v":0.67664805769075276},{"$f":"D24/1.025/D5/D8/D11","v":0.67664805769075276},{"$f":"E24/1.025/E5/E8/E11","v":0.67664805769075276}]
[" Lpp/Displ.vol.1/3 at design draught","-",{"$f":"C5/(C23/1.025)^(1/3)","v":6.3796376149561977},{"$f":"D5/(D23/1.025)^(1/3)","v":6.3796376149561977},{"$f":"E5/(E23/1.025)^(1/3)","v":6.3796376149561977}]
[" Lpp/Displ.vol.1/3 at maximum draught","-",{"$f":"C5/(C24/1.025)^(1/3)","v":6.115967033266978},{"$f":"D5/(D24/1.025)^(1/3)","v":6.115967033266978},{"$f":"E5/(E24/1.025)^(1/3)","v":6.115967033266978}]
[" Midship section coefficient","-",0.98,0.98,0.98]
[" Prismatic coefficient at design draught","-",{"$f":"C25/C29","v":0.6715885793656049},{"$f":"D25/D29","v":0.6715885793656049},{"$f":"E25/E29","v":0.6715885793656049}]
[" Prismatic coefficient at maximum draught","-",{"$f":"C26/C29","v":0.69045720172525793},{"$f":"D26/D29","v":0.69045720172525793},{"$f":"E26/E29","v":0.69045720172525793}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26","v":0.85449162596083883},{"$f":"0.55+0.45*D26","v":0.85449162596083883},{"$f":"0.55+0.45*E26","v":0.85449162596083883}]
[" Wetted surface at design draught","m2",{"$f":"C34-2.4*(C11-C10)*(C6+C8)","v":16206.348408421769},{"$f":"D34-2.4*(D11-D10)*(D6+D8)","v":16206.348408421769},{"$f":"E34-2.4*(E11-E10)*(E6+E8)","v":16206.348408421769}]
[" Wetted surface at maximum draught","m2",{"$f":"0.995*(C24/C11/1.025+1.9*C11*C6)","v":17354.659640797698},{"$f":"0.995*(D24/D11/1.025+1.9*D11*D6)","v":17354.659640797698},{"$f":"0.995*(E24/E11/1.025+1.9*E11*E6)","v":17354.659640797698}]
[" Service speed at design draught","knots",{"$f":"IF(C5<95,14.02+(C5-95)*0.16,IF(C5<350,MIN(25.7,4+0.1216*C5-0.00017*C5^2),25.7))","v":25.334629717968397},{"$f":"C35","v":25.334629717968397},{"$f":"C35","v":25.334629717968397}]
[" Froude Number at service speed","-",{"$f":"C35*0.5144/(9.81*C6)^0.5","v":0.23571086008555989},{"$f":"D35*0.5144/(9.81*D6)^0.5","v":0.23571086008555989},{"$f":"E35*0.5144/(9.81*E6)^0.5","v":0.23571086008555989}]
[" Scantling trial speed at 100 % deadweight at 75 % MCR","knots",{"$f":"'NSR PT1-1'!V33","v":24.591580084752788},{"$f":"'PT2-1'!V33","v":24.591580084752788},{"$f":"'PT3-1'!V33","v":24.598009819156946}]
[" Froude Number at 'reference speed'","-",{"$f":"C37*0.5144/(9.81*C6)^0.5","v":0.22879760064260496},{"$f":"D37*0.5144/(9.81*D6)^0.5","v":0.22879760064260496},{"$f":"E37*0.5144/(9.81*E6)^0.5","v":0.22885742224818584}]
[" Service allowance on resistance","pct.",15,15,15]
[" Beaufort No.","-",0,0,0]
[" Calculated wind speed acc. to Beaufort No.","m/s",{"$f":"MAX(0,-0.2+0.98*C40+0.21626*C40^2-0.00466*C40^3)","v":0},{"$f":"MAX(0,-0.2+0.98*D40+0.21626*D40^2-0.00466*D40^3)","v":0},{"$f":"MAX(0,-0.2+0.98*E40+0.21626*E40^2-0.00466*E40^3)","v":0}]
[" Longitudinal wind resistance coefficient, Cx","-",0.8,0.8,0.8]
[" Wind speed to be used for separate wind resistance","m/s",0,0,0]
[" Wind resistance fraction of trial resistance","pct.",{"$f":"'NSR PS1'!K31","v":0},{"$f":"'PS2'!K31","v":0},{"$f":"'PS3'!K31","v":0}]
[" Transmission efficiency","pct.",{"$f":"IF(C55=1,98,96)","v":98},{"$f":"C45","v":98},{"$f":"D45","v":98}]
[" General improved propeller efficiency","pct.",-5,-5,-5]
[" Main engine power (MCR)","kW",{"$f":"'NSR PS1'!K36/C56*100","v":87432.10658744417},{"$f":"'PS2'!K36/D56*100","v":87432.10658744417},{"$f":"'PS3'!K36/E56*100","v":87432.10658744417}]
[" Auxiliary power at sea at design draught","kW",{"$f":"IF(C47<10000,0.05*C47,250+0.025*C47)","v":2435.8026646861044},{"$f":"IF(D47<10000,0.05*D47,250+0.025*D47)","v":2435.8026646861044},{"$f":"D48","v":2435.8026646861044}]
[" Propeller diameter","m",{"$f":"0.623*C11-0.16","v":8.7675900000000002},{"$f":"C49","v":8.7675900000000002},{"$f":"D49","v":8.7675900000000002}]
[" Propeller type (1 = conventional - 2 = ducted)","(-)",1,1,1]
[" Propeller loading (MCR)","kW/m2",{"$f":"C47/C49^2/0.7854","v":1448.1701123597732},{"$f":"D47/D49^2/0.7854","v":1448.1701123597732},{"$f":"E47/E49^2/0.7854","v":1448.1701123597732}]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'NSR PT1-1'!M21/'NSR PT1-1'!M33*('NSR PT1-1'!N33-'NSR PT1-1'!L33)/('NSR PT1-1'!N21-'NSR PT1-1'!L21)","v":4.1933953205438748},{"$f":"'PT2-1'!M21/'PT2-1'!M33*('PT2-1'!N33-'PT2-1'!L33)/('PT2-1'!N21-'PT2-1'!L21)","v":4.1934005888361865},{"$f":"'PT3-1'!M21/'PT3-1'!M33*('PT3-1'!N33-'PT3-1'!L33)/('PT3-1'!N21-'PT3-1'!L21)","v":4.1957545140011421}]
[" IMO Energy Efficiency Design Index  at 100  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'NSR Emission factors'!B13*'NSR Emission factors'!B21+C48*'NSR Emission factors'!C13*'NSR Emission factors'!C21)/C15/C37","v":16.378341918712543},{"$f":"(D47*0.75*'NSR Emission factors'!D13*'NSR Emission factors'!D21+D48*'NSR Emission factors'!E13*'NSR Emission factors'!E21)/D15/D37","v":16.378341918712543},{"$f":"(E47*0.75*'NSR Emission factors'!F13*'NSR Emission factors'!F21+E48*'NSR Emission factors'!G13*'NSR Emission factors'!G21)/E15/E37","v":16.374060743556829}]
["ENGINE TYPE & TECHNOLOGY"]
["Main engine type (slow speed = 1, medium speed = 2)","(-)",1,1,{"$f":"C55","v":1}]
["Main engine service rating (for non derated engine only)","pct. MCR",90,90,90]
["Fuel type (HFO = 1, MD/GO = 2, LNG = 3, Dual fuel = 4)","-",1,1,1]
["SFOC at 75 % MCR in normal ME mode (If default press 1)","g/kW/hour",1,1,1]
[" If normal tuning press 1 - if low load tuning press 2","-",1,1,1]
["Sulphur content in heavy fuel (HFO)","pct.",3.5,3.5,3.5]
["Sulphur content in diesel oil or gas oil (DO/GO)","pct.",1,1,1]
["Derated 2 stroke main engine? (NO = 0, YES = 1)","-",0,0,0]
["Fuel optimised main engine? (NO = 0, YES = 1)","-",1,1,1]
["TIER 1, 2 or 3 engine? (1 - 3)","-",3,3,3]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3","-",1,1,1]
["Use of scrubbers if oil is used (NO = 0, YES=1)","-",0,0,0]
[" ACTUAL CONDITION"]
[" Payload/deadweight at design draught","%",{"$f":"C2*0.0017+64","v":77.599999999999994}]
[" Capacity utilization (100 % ~ design condition)","%",{"$f":"Results!C27","v":75},{"$f":"Results!C32","v":75},{"$f":"Results!C27","v":75}]
[" Actual deadweight","tons",{"$f":"C14/100*((100-$C68)+$C68*C69/100)","v":64587.308510471179},{"$f":"D14/100*((100-$C68)+$C68*D69/100)","v":64587.308510471179},{"$f":"E14/100*((100-$C68)+$C68*E69/100)","v":64587.308510471179}]
[" Actual payload","tons",{"$f":"C14*$C68*C69/10000","v":46637.485797883644},{"$f":"D14*$C68*D69/10000","v":46637.485797883644},{"$f":"E14*$C68*E69/10000","v":46637.485797883644}]
[" Actual displacement","tons",{"$f":"C70+C21","v":100380.0144775782},{"$f":"D70+D21","v":100380.0144775782},{"$f":"E70+E21","v":100380.0144775782}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C72/C24)","v":0.82129928682499376},{"$f":"0.55+0.45*D26-0.14*(1-D72/D24)","v":0.82129928682499376},{"$f":"0.55+0.45*E26-0.14*(1-E72/E24)","v":0.82129928682499376}]
[" Actual draught","m",{"$f":"C$10-(C$23-C72)/C$5/C$8/1.025/C73","v":11.585451060595251},{"$f":"D10-(D23-D72)/D5/D8/1.025/D73","v":11.585451060595251},{"$f":"E10-(E23-E72)/E5/E8/1.025/E73","v":11.585451060595251}]
[" Service speed at actual draught","knots",{"$f":"Results!C12","v":15},{"$f":"Results!C13","v":18},{"$f":"Results!C14","v":10}]
[" Service allowance on resistance","%",0,0,0]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'NSR PAS1'!M21/'NSR PAS1'!M36*('NSR PAS1'!N36-'NSR PAS1'!L36)/('NSR PAS1'!N21-'NSR PAS1'!L21)","v":2.978651709268374},{"$f":"'PAS2'!M21/'PAS2'!M36*('PAS2'!N36-'PAS2'!L36)/('PAS2'!N21-'PAS2'!L21)","v":3.0487366132278391},{"$f":"'PAS3'!M21/'PAS3'!M36*('PAS3'!N36-'PAS3'!L36)/('PAS3'!N21-'PAS3'!L21)","v":2.9244022914049039}]
[" Necessary mian engine power at actual deadweight","kW",{"$f":"'NSR PAS1'!K36","v":11759.456323690698},{"$f":"'PAS2'!K36","v":19659.949749027121},{"$f":"'PAS3'!K36","v":3585.4718657090748}]
[" Engine rating in actual condition (Cont. Service Rating = CSR)","% MCR",{"$f":"C78/C47*100","v":13.449814699282831},{"$f":"D78/D47*100","v":22.485961412086596},{"$f":"E78/E47*100","v":4.1008640940420529}]
[" SFOC at CSR","g/kW/hour",{"$f":"'NSR Emission factors'!B13*IF(C59=1,100+0.0028*C79^2-0.41*C79+15,100+0.0000000020194*C79^6-0.0000007555*C79^5+0.00011181*C79^4-0.00832*C79^3+0.33*C79^2-6.851*C79+62.9)*10","v":199.70671546550346},{"$f":"'NSR Emission factors'!D13*IF(D59=1,100+0.0028*D79^2-0.41*D79+15,100+0.0000000020194*D79^6-0.0000007555*D79^5+0.00011181*D79^4-0.00832*D79^3+0.33*D79^2-6.851*D79+62.9)*10","v":194.63089229081629},{"$f":"'NSR Emission factors'!F13*IF(E59=1,100+0.0028*E79^2-0.41*E79+15,100+0.0000000020194*E79^6-0.0000007555*E79^5+0.00011181*E79^4-0.00832*E79^3+0.33*E79^2-6.851*E79+62.9)*10","v":205.83206027504488}]
[" Oil consumption per hour (auxiliary engines)","t/hour",{"$f":"C48*'NSR Emission factors'!C13/1000","v":0.46881893887213455},{"$f":"D48*'NSR Emission factors'!E13/1000","v":0.46881893887213455},{"$f":"$E48*'NSR Emission factors'!G13/1000","v":0.46881893887213455}]
[" Oil consumption per hour (main engine)","t/hour",{"$f":"C78*C80/1000000","v":2.3484423980643134},{"$f":"D78*D80/1000000","v":3.8264335620457581},{"$f":"E78*E80/1000000","v":0.73800506117710785}]
[" Oil consumption per hour (main and auxiliary engines)","t/hour",{"$f":"C81+C82","v":2.8172613369364479},{"$f":"D81+D82","v":4.2952525009178926},{"$f":"E81+E82","v":1.2068240000492425}]
[" EEDI deadweight (per cent)",null,70,70,70]
[" Scantling deadweight","tons",{"$f":"C15","v":95782.144686487474},{"$f":"D15","v":95782.144686487474},{"$f":"E15","v":95782.144686487474}]
[" 70 % of maximum deadweight","tons",{"$f":"C15*C84/100","v":67047.501280541241},{"$f":"D15*D84/100","v":67047.501280541241},{"$f":"E15*E84/100","v":67047.501280541241}]
[" Actual displacement","tons",{"$f":"C86+C21","v":102840.20724764824},{"$f":"D86+D21","v":102840.20724764824},{"$f":"E86+E21","v":102840.20724764824}]
[" Block coefficient based on Lpp","-",{"$f":"C87/1.025/C5/C8/C90","v":0.64172897249451777},{"$f":"D87/1.025/D5/D8/D90","v":0.64172897249451777},{"$f":"E87/1.025/E5/E8/E90","v":0.64172897249451777}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C87/C$24)","v":0.82391701343535184},{"$f":"0.55+0.45*D26-0.14*(1-D87/D$24)","v":0.82391701343535184},{"$f":"0.55+0.45*E26-0.14*(1-E87/E$24)","v":0.82391701343535184}]
[" Actual draught","m",{"$f":"C$10-(C$23-C87)/C$5/C$8/1.025/C89","v":11.809933176919976},{"$f":"D$10-(D$23-D87)/D$5/D$8/1.025/D89","v":11.809933176919976},{"$f":"E$10-(E$23-E87)/E$5/E$8/1.025/E89","v":11.809933176919976}]
[" 70 % DW trial speed at 75 % MCR ('reference speed')","knots",{"$f":"'NSR PT1-2'!V33","v":25.811579713522086},{"$f":"'PT2-2'!V33","v":25.811579713522086},{"$f":"'PT3-2'!V33","v":25.811579713522086}]
[" IMO Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'NSR Emission factors'!B13*'NSR Emission factors'!B21+C48*'NSR Emission factors'!C13*'NSR Emission factors'!C21)/C86/C91","v":22.291728387012153},{"$f":"(D47*0.75*'NSR Emission factors'!D13*'NSR Emission factors'!D21+D48*'NSR Emission factors'!E13*'NSR Emission factors'!E21)/D86/D91","v":22.291728387012153},{"$f":"(E47*0.75*'NSR Emission factors'!F13*'NSR Emission factors'!F21+E48*'NSR Emission factors'!G13*'NSR Emission factors'!G21)/E86/E91","v":22.291728387012153}]
[" Baseline Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"174.22*C15^-0.201","v":17.37239971805467},{"$f":"174.22*D15^-0.201","v":17.37239971805467},{"$f":"174.22*E15^-0.201","v":17.37239971805467}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["14. Feb. 2013: Small change of Cr correction factor due to bulbous bow"]
["27. Feb. 2013: Small change of line 71 and 85 - calculation of waterplane area coefficient"]
["27. August 2013: Truck calculation program included"]
["27. August 2013: Correction of ship CO2 emisssions per ton payload in sheet \"Emissions-ton\" (line 28)"]
["1. Jan 2014: Calculation of engine efficiency in the sheet \"Emission factors\""]

{"sheet":"NSR Emission factors","index":10,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Engine and emission reduction technologies","Main engine","Auxiliary engines","Main engine","Auxiliary engines","Main engine","Auxiliary engines"]
["Main engine type (2-stroke = 1, 4-stroke = 2)",{"$f":"'NSR SHIP DATA'!C55","v":1},2,{"$f":"'NSR SHIP DATA'!D55","v":1},2,{"$f":"'NSR SHIP DATA'!E55","v":1},2]
["Derated main engine - only for 2 stroke engines (NO = 0, YES = 1)",{"$f":"'NSR SHIP DATA'!C62","v":0},"-",{"$f":"'NSR SHIP DATA'!D62","v":0},"-",{"$f":"'NSR SHIP DATA'!E62","v":0},"-"]
["Fuel for main engine (HFO = 1, MDO/GO = 2, LNG = 3 (only for 4 stroke), Dual fuel = 4)",{"$f":"'NSR SHIP DATA'!C57","v":1},{"$f":"IF(B4=1,2,B4)","v":2},{"$f":"'NSR SHIP DATA'!D57","v":1},{"$f":"IF(D4=1,2,D4)","v":2},{"$f":"'NSR SHIP DATA'!E57","v":1},{"$f":"IF(F4=1,2,F4)","v":2}]
["Specific Fuel Oil Consumption (SFOC) at 75 % MCR for main engine in g/kW/hour. If not specified (1) a default value will be used",{"$f":"'NSR SHIP DATA'!C58","v":1},"-",{"$f":"'NSR SHIP DATA'!D58","v":1},"-",{"$f":"'NSR SHIP DATA'!E58","v":1},"-"]
["Fuel optimised main engine? (0 = NO, 1 = YES)",{"$f":"'NSR SHIP DATA'!C63","v":1},"-",{"$f":"'NSR SHIP DATA'!D63","v":1},"-",{"$f":"'NSR SHIP DATA'!E63","v":1},"-"]
["TIER 1, 2 or 3 engine (If individual NOx reduction technology is selected then press 0)",{"$f":"'NSR SHIP DATA'!C64","v":3},{"$f":"B7","v":3},{"$f":"'NSR SHIP DATA'!D64","v":3},{"$f":"D7","v":3},{"$f":"'NSR SHIP DATA'!E64","v":3},{"$f":"F7","v":3}]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3",{"$f":"'NSR SHIP DATA'!C65","v":1},{"$f":"B8","v":1},{"$f":"'NSR SHIP DATA'!D65","v":1},{"$f":"D8","v":1},{"$f":"'NSR SHIP DATA'!E65","v":1},{"$f":"F8","v":1}]
["Sulphur content in % in heavy fuel oil (HFO)",{"$f":"'NSR SHIP DATA'!C60","v":3.5},"-",{"$f":"'NSR SHIP DATA'!D60","v":3.5},"-",{"$f":"'NSR SHIP DATA'!E60","v":3.5},"-"]
["Sulphur content in % in diesel/gas oil (DO/GO)",{"$f":"'NSR SHIP DATA'!C61","v":1},{"$f":"B10","v":1},{"$f":"'NSR SHIP DATA'!D61","v":1},{"$f":"D10","v":1},{"$f":"'NSR SHIP DATA'!E61","v":1},{"$f":"F10","v":1}]
["Use of scrubbers (NO = 0, YES=1)",{"$f":"'NSR SHIP DATA'!C66","v":0},{"$f":"B11","v":0},{"$f":"'NSR SHIP DATA'!D66","v":0},{"$f":"D11","v":0},{"$f":"'NSR SHIP DATA'!E66","v":0},{"$f":"F11","v":0}]
["Emission factors"]
[" Fuel consumption (kg/kW/hour)",{"$f":"IF(B5>1,B5/1000,IF(B4=4,IF(B2=1,0.15,0.16),IF(B4=3,0.155,IF(B2=1,0.17,0.19)*(1+B39/100)*42.7/B33)))","v":0.18156461728395062},{"$f":"IF(C4=3,0.155,IF(C4=4,0.16,0.19*42.7/C33*(1+C39/100)))","v":0.19247},{"$f":"IF(D5>1,D5/1000,IF(D4=4,IF(D2=1,0.15,0.16),IF(D4=3,0.155,IF(D2=1,0.17,0.19)*(1+D39/100)*42.7/D33)))","v":0.18156461728395062},{"$f":"IF(E4=3,0.155,IF(E4=4,0.16,0.19*42.7/E33*(1+E39/100)))","v":0.19247},{"$f":"IF(F5>1,F5/1000,IF(F4=4,IF(F2=1,0.15,0.16),IF(F4=3,0.155,IF(F2=1,0.17,0.19)*(1+F39/100)*42.7/F33)))","v":0.18156461728395062},{"$f":"IF(G4=3,0.155,IF(G4=4,0.16,0.19*42.7/G33*(1+G39/100)))","v":0.19247}]
[" CO2 emission (g/kW/hour)",{"$f":"B13*B21","v":565.39221822222225},{"$f":"C21*C13","v":617.05881999999997},{"$f":"D13*D21","v":565.39221822222225},{"$f":"E21*E13","v":617.05881999999997},{"$f":"F13*F21","v":565.39221822222225},{"$f":"G21*G13","v":617.05881999999997}]
[" NOx emission (g/kW/hour)",{"$f":"IF(AND(B2=1,B4=4),IF(B7<3,12,3.4),IF(AND(B2=2,B4=4),IF(B7<3,9.6,2.4),IF(AND(B2=2,B4=3),1.3,IF(OR(B4=1,B4=2),IF(B2=1,17,12)*(1-B40/100)))))","v":3.3999999999999995},2.3999999999999995,3.3999999999999995,2.3999999999999995,3.3999999999999995,2.3999999999999995]
[" CO emission (g/kW(hour)",{"$f":"IF(B4<3,IF(B2=1,0.35,0.5),IF(B2=1,0.3,1.3))","v":0.35},0.5,0.35,0.5,0.35,0.5]
[" HC emission (g/kW/hour)",0.5,0.5,0.5,0.5,0.5,0.5]
[" Particulates (g/kW/hour)",{"$f":"IF(B4>2,IF(B4=3,0.03,0.1),(0.26+0.081*B19+0.103*B19^2)*(1-B41/100))","v":1.80525},0.44400000000000001,1.80525,0.44400000000000001,1.80525,0.44400000000000001]
[" S content in oil (pct.)",{"$f":"IF(B4=1,B9,B10)","v":3.5},{"$f":"B10","v":1},{"$f":"IF(D4=1,D9,D10)","v":3.5},{"$f":"D10","v":1},{"$f":"IF(F4=1,F9,F10)","v":3.5},{"$f":"F10","v":1}]
[" SO2 emission (g/kW/hour)",{"$f":"IF(B4<3,B13*21*B19*(1-B42/100),(IF(B4=3,0,0.19*21*B19*$B45/100)))","v":13.34499937037037},4.0418700000000003,13.34499937037037,4.0418700000000003,13.34499937037037,4.0418700000000003]
[" CO2 emission (g/kg fuel)",{"$f":"IF(B4=4,2780,(IF(AND(B4=3,B2=2),2750,IF(B4<3,IF(B4=1,3114,3206)))))","v":3114},{"$f":"IF(C4=3,2750,IF(C4=4,2780,IF(C4=1,3114,3206)))","v":3206},{"$f":"IF(D4=4,2780,(IF(AND(D4=3,D2=2),2750,IF(D4<3,IF(D4=1,3114,3206)))))","v":3114},{"$f":"IF(E4=3,2750,IF(E4=4,2780,IF(E4=1,3114,3206)))","v":3206},{"$f":"IF(F4=4,2780,(IF(AND(F4=3,F2=2),2750,IF(F4<3,IF(F4=1,3114,3206)))))","v":3114},{"$f":"IF(G4=3,2750,IF(G4=4,2780,IF(G4=1,3114,3206)))","v":3206}]
[" NOx emission (g/kg fuel)",{"$f":"B15/B$13","v":18.726115533197238},12.469475762456483,18.726115533197238,12.469475762456483,18.726115533197238,12.469475762456483]
[" CO emission (g/kg fuel)",1.9276883637114806,2.5978074505117679,1.9276883637114806,2.5978074505117679,1.9276883637114806,2.5978074505117679]
[" HC emission (g/kg fuel)",2.7538405195878295,2.5978074505117679,2.7538405195878295,2.5978074505117679,2.7538405195878295,2.5978074505117679]
[" Particulates (g/kg fuel)",{"$f":"B18/B13","v":9.942741195971859},2.30685301605445,9.942741195971859,2.30685301605445,9.942741195971859,2.30685301605445]
[" SO2 emission (g/kg fuel)",{"$f":"B20/B$13","v":73.5},21,73.5,21,73.5,21]
[" CO2 emission (g/MJ)",{"$f":"B21/B33","v":76.888888888888886},75.081967213114751,76.888888888888886,75.081967213114751,76.888888888888886,75.081967213114751]
[" NOx emission (g/MJ)",{"$f":"B22/B33","v":0.46237322304190709},0.29202519350015183,0.46237322304190709,0.29202519350015183,0.46237322304190709,0.29202519350015183]
[" CO emission (g/MJ)",{"$f":"B23/B33","v":4.7597243548431617E-2},6.0838581979198308E-2,4.7597243548431617E-2,6.0838581979198308E-2,4.7597243548431617E-2,6.0838581979198308E-2]
[" HC emission (g/MJ)",{"$f":"B24/B33","v":6.7996062212045169E-2},6.0838581979198308E-2,6.7996062212045169E-2,6.0838581979198308E-2,6.7996062212045169E-2,6.0838581979198308E-2]
[" Particulates (g/MJ)",{"$f":"B25/B33","v":0.24549978261658911},5.4024660797528101E-2,0.24549978261658911,5.4024660797528101E-2,0.24549978261658911,5.4024660797528101E-2]
[" SO2 emission (g/MJ)",{"$f":"B26/B33","v":1.8148148148148149},0.49180327868852458,1.8148148148148149,0.49180327868852458,1.8148148148148149,0.49180327868852458]
[" Calorific value (MJ/kg fuel)",{"$f":"IF(B4=4,B35*B46/100+B34*B45/100,IF(B4=3,B35,B34))","v":40.5},{"$f":"IF(C4=4,C35*B46/100+B45/100*C34,IF(C4=3,C35,C34))","v":42.7},{"$f":"IF(D4=4,D35*B46/100+D34*B45/100,IF(D4=3,D35,D34))","v":40.5},{"$f":"IF(E4=4,E35*B46/100+B45/100*E34,IF(E4=3,E35,E34))","v":42.7},{"$f":"IF(F4=4,F35*B46/100+F34*B45/100,IF(F4=3,F35,F34))","v":40.5},{"$f":"IF(G4=4,G35*B46/100+B45/100*G34,IF(G4=3,G35,G34))","v":42.7}]
[" Calorific value (MJ/kg oil)",{"$f":"IF(B4=1,40.5,42.7)","v":40.5},42.7,40.5,42.7,40.5,42.7]
[" Calorific value (MJ/kg LNG)",50,50,50,50,50,50]
[" SFOC change due to engine type (pct.) derated versus normal engine",{"$f":"IF(B2=1,-B3*4,0)","v":0},0,{"$f":"IF(D2=1,-D3*4,0)","v":0},0,{"$f":"IF(F2=1,-F3*4,0)","v":0},0]
[" Extra energy demand due to scrubber (pct.)",{"$f":"IF(B11=1,3,0)","v":0},{"$f":"B37","v":0},{"$f":"IF(D11=1,3,0)","v":0},{"$f":"D37","v":0},{"$f":"IF(F11=1,3,0)","v":0},{"$f":"F37","v":0}]
[" Extra energy demand due to NOx reducing EGR technology (pct.)",{"$f":"IF(OR(B7=1,B8=2,B8=3),0,IF(B8=1,(IF(B7=2,IF(B6=0,2,0.5),IF(B7=3,IF(B6=0,3,1.3))))))","v":1.3},{"$f":"B38","v":1.3},{"$f":"IF(OR(D7=1,D8=2,D8=3),0,IF(D8=1,(IF(D7=2,IF(D6=0,2,0.5),IF(D7=3,IF(D6=0,3,1.3))))))","v":1.3},{"$f":"D38","v":1.3},{"$f":"IF(OR(F7=1,F8=2,F8=3),0,IF(F8=1,(IF(F7=2,IF(F6=0,2,0.5),IF(F7=3,IF(F6=0,3,1.3))))))","v":1.3},{"$f":"F38","v":1.3}]
["Total change of SFOC (pct.)",{"$f":"SUM(B36:B38)","v":1.3},1.3,1.3,1.3,1.3,1.3]
[" NOx reduction compared to Tier 1 (pct.)",{"$f":"IF(B7=1,0,IF(B7=2,20,IF(B7=3,80)))","v":80},80,80,80,80,80]
[" Particulate reduction (pct.)",{"$f":"IF(AND(B4<3,B11=1),55,0)","v":0},{"$f":"IF(AND(B4<3,C11=1),55,0)","v":0},{"$f":"IF(AND(D4<3,D11=1),55,0)","v":0},{"$f":"IF(AND(D4<3,E11=1),55,0)","v":0},{"$f":"IF(AND(F4<3,F11=1),55,0)","v":0},{"$f":"IF(AND(F4<3,G11=1),55,0)","v":0}]
[" SO2 reduction (pct.)",{"$f":"IF(AND(B4<3,B11=1),98,IF(AND(B4=3,B2=1),92,IF(AND(B4=3,B2=2),100,0)))","v":0},0,0,0,0,0]
["Engine efficiency",{"$f":"1/B13/B33*3.6","v":0.48957164792672525},0.43803779025022782,0.48957164792672525,0.43803779025022782,0.48957164792672525,0.43803779025022782]
["Dual fuel"]
["Diesel oil (pilot fuel) in pct.",6]
["Gas in pct.",94]

{"sheet":"NSR WEIGHT","index":11,"n_rows":128,"n_cols":21,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
["Weight according to Watson and Gilfillan",null,null,null,"Default",null,null,"Alternative 1",null,null,null,null,null,null,"Alternative 2"]
[]
["Main dimensions",null,null,null,null,null,null,"Main dimensions",null,null,null,null,null,null,"Main dimensions"]
["Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!C5","v":308.51868805145176}," Block coefficient at design draught",null,null,{"$f":"C8/1.025/C4/C5/C7","v":0.65586713721309742},"Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!D5","v":308.51868805145176}," Block coefficient at design draught",null,null,{"$f":"J8/1.025/J4/J5/J7","v":0.65586713721309742},"Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!E5","v":308.51868805145176}," Block coefficient at design draught",null,null,{"$f":"Q8/1.025/Q4/Q5/Q7","v":0.65586713721309742}]
["Breadth","m",{"$f":"'NSR SHIP DATA'!C8","v":42.91}," Block coefficient at upper deck D",null,null,{"$f":"G4+(1-G4)*(C6-C7)/3/C7","v":0.74368145460719659},"Breadth","m",{"$f":"'NSR SHIP DATA'!D8","v":42.91}," Block coefficient at upper deck D",null,null,{"$f":"N4+(1-N4)*(J6-J7)/3/J7","v":0.74368145460719659},"Breadth","m",{"$f":"'NSR SHIP DATA'!E8","v":42.91}," Block coefficient at upper deck D",null,null,{"$f":"U4+(1-U4)*(Q6-Q7)/3/Q7","v":0.74368145460719659}]
["Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!C9","v":25.3}," Block coefficient at 0,8 x D",null,null,{"$f":"G4+(1-G4)*(0.8*C6-C7)/3/C7","v":0.70317640027591655},"Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!D9","v":25.3}," Block coefficient at 0,8 x D",null,null,{"$f":"N4+(1-N4)*(0.8*J6-J7)/3/J7","v":0.70317640027591655},"Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!E9","v":25.3}," Block coefficient at 0,8 x D",null,null,{"$f":"U4+(1-U4)*(0.8*Q6-Q7)/3/Q7","v":0.70317640027591655}]
["Draught","m",{"$f":"'NSR SHIP DATA'!C11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'NSR SHIP DATA'!D11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'NSR SHIP DATA'!E11","v":14.33}]
["Displacement ","tons",{"$f":"'NSR SHIP DATA'!C15+'NSR SHIP DATA'!C17*'NSR WEIGHT'!C4*'NSR WEIGHT'!C5*'NSR WEIGHT'!C6","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"'NSR SHIP DATA'!D15+'NSR SHIP DATA'!D17*'NSR WEIGHT'!J4*'NSR WEIGHT'!J5*'NSR WEIGHT'!J6","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"'NSR SHIP DATA'!E15+'NSR SHIP DATA'!E17*'NSR WEIGHT'!Q4*'NSR WEIGHT'!Q5*'NSR WEIGHT'!Q6","v":127533.98113920749}]
["Full width erections","Length","Breadth","Height","Area","Volume","L X H","Full width erections","Length","Breadth","Height","Area","Volume","L X H","Full width erections","Length","Breadth","Height","Area","Volume","L X H"]
[null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2"]
[]
["Sum1",null,null,null,{"$f":"SUM(E11:E11)","v":0},{"$f":"SUM(F11:F11)","v":0},{"$f":"SUM(G11:G11)","v":0},"Sum1",null,null,null,{"$f":"SUM(L11:L11)","v":0},{"$f":"SUM(M11:M11)","v":0},{"$f":"SUM(N11:N11)","v":0},"Sum1",null,null,null,{"$f":"SUM(S11:S11)","v":0},{"$f":"SUM(T11:T11)","v":0},{"$f":"SUM(U11:U11)","v":0}]
["Deck houses","Length","Breadth","Height","Area","Volume","L X H","Deck houses","Length","Breadth","Height","Area","Volume","L X H","Deck houses","Length","Breadth","Height","Area","Volume","L X H"]
[null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2"]
[null,{"$f":"C4*0.05","v":15.425934402572588},{"$f":"0.9*C5","v":38.619},{"$f":"C6","v":25.3},{"$f":"B15*C15","v":595.73416069295081},{"$f":"D15*E15","v":15072.074265531655},{"$f":"B15*D15","v":390.27614038508648},null,{"$f":"J4*0.05","v":15.425934402572588},{"$f":"0.9*J5","v":38.619},{"$f":"J6","v":25.3},{"$f":"I15*J15","v":595.73416069295081},{"$f":"K15*L15","v":15072.074265531655},{"$f":"I15*K15","v":390.27614038508648},null,{"$f":"Q4*0.05","v":15.425934402572588},{"$f":"0.9*Q5","v":38.619},{"$f":"Q6","v":25.3},{"$f":"P15*Q15","v":595.73416069295081},{"$f":"R15*S15","v":15072.074265531655},{"$f":"P15*R15","v":390.27614038508648}]
["Sum2",null,null,null,{"$f":"SUM(E15:E15)","v":595.73416069295081},{"$f":"SUM(F15:F15)","v":15072.074265531655},{"$f":"SUM(G15:G15)","v":390.27614038508648},"Sum2",null,null,null,{"$f":"SUM(L15:L15)","v":595.73416069295081},{"$f":"SUM(M15:M15)","v":15072.074265531655},{"$f":"SUM(N15:N15)","v":390.27614038508648},"Sum2",null,null,null,{"$f":"SUM(S15:S15)","v":595.73416069295081},{"$f":"SUM(T15:T15)","v":15072.074265531655},{"$f":"SUM(U15:U15)","v":390.27614038508648}]
["E - steel factor (normal 0.036)",null,3.5999999999999997E-2,null,null,null,null,"E - steel factor (normal 0.036)",null,{"$f":"C17","v":3.5999999999999997E-2},null,null,null,null,"E - steel factor (normal 0.036)",null,{"$f":"C17","v":3.5999999999999997E-2}]
["Volumetric outfit weight factor",null,1.4999999999999999E-2,null,null,null,null,"Volumetric outfit weight factor",null,1.4999999999999999E-2,null,null,null,null,"Volumetric outfit weight factor",null,1.4999999999999999E-2]
["Calculated volumes and weights",null,null,null,null,null,null,"Calculated volumes and weights",null,null,null,null,null,null,"Calculated volumes and weights"]
["Hull volume","m3",{"$f":"G5*C4*C5*C6","v":249084.93586085053},"= Vs",null,null,null,"Hull volume","m3",{"$f":"N5*J4*J5*J6","v":249084.93586085053},"= Vs",null,null,null,"Hull volume","m3",{"$f":"U5*Q4*Q5*Q6","v":249084.93586085053},"= Vs"]
["Volume of erections & houses","m3",{"$f":"F12+F16","v":15072.074265531655},"=Vo",null,null,null,"Volume of erections & houses","m3",{"$f":"M12+M16","v":15072.074265531655},"=Vo",null,null,null,"Volume of erections & houses","m3",{"$f":"T12+T16","v":15072.074265531655},"=Vo"]
["Total volume","m3",{"$f":"C20+C21","v":264157.01012638217},"=Vtot",null,null,null,"Total volume","m3",{"$f":"J20+J21","v":264157.01012638217},"=Vtot",null,null,null,"Total volume","m3",{"$f":"Q20+Q21","v":264157.01012638217},"=Vtot"]
["Hull Numeral, E","m2",{"$f":"C4*(C5+C7)+0.85*C4*(C6-C7)+0.85*G12+0.75*G16","v":20829.099316089672},null,null,null,null,"Hull Numeral, E","m2",{"$f":"J4*(J5+J7)+0.85*J4*(J6-J7)+0.85*N12+0.75*N16","v":20829.099316089672},null,null,null,null,"Hull Numeral, E","m2",{"$f":"Q4*(Q5+Q7)+0.85*Q4*(Q6-Q7)+0.85*U12+0.75*U16","v":20829.099316089672}]
["Steel weight (Watson)","tons",{"$f":"C17*C23^1.36*(1+0.5*(G6-0.7))","v":26939.130095913286},null,{"$f":"C24/C27*100","v":82.696673008609608},null,null,"Steel weight (Watson)","tons",{"$f":"J17*J23^1.36*(1+0.5*(N6-0.7))","v":26939.130095913286},null,null,null,null,"Steel weight (Watson)","tons",{"$f":"Q17*Q23^1.36*(1+0.5*(U6-0.7))","v":26939.130095913286}]
["Machinery weight","tons",{"$f":"IF('NSR SHIP DATA'!C55=1,1,0.7)*(0.08*'NSR SHIP DATA'!C47-0.00000032*'NSR SHIP DATA'!C47^2)","v":4548.3690830537107},null,{"$f":"C25/C27*100","v":13.962402996851878},null,null,"Machinery weight","tons",{"$f":"IF('NSR SHIP DATA'!D55=1,1,0.7)*(0.08*'NSR SHIP DATA'!D47-0.00000032*'NSR SHIP DATA'!D47^2)","v":4548.3690830537107},null,null,null,null,"Machinery weight","tons",{"$f":"IF('NSR SHIP DATA'!E55=1,1,0.7)*(0.08*'NSR SHIP DATA'!E47-0.00000032*'NSR SHIP DATA'!E47^2)","v":4548.3690830537107}]
["Outfit weight","tons",{"$f":"49*'NSR SHIP DATA'!C2^0.345","v":1088.333821120726},null,{"$f":"C26/C27*100","v":3.3409239945385139},null,null,"Outfit weight","tons",{"$f":"49*'NSR SHIP DATA'!D2^0.345","v":1088.333821120726},null,null,null,null,"Outfit weight","tons",{"$f":"49*'NSR SHIP DATA'!D2^0.345","v":1088.333821120726}]
["Total weight","tons",{"$f":"SUM(C24:C26)","v":32575.833000087721},null,100,null,null,"Total weight based on detailed calculation","tons",{"$f":"J25+J26+J66","v":32575.833000087725},null,null,null,null,"Total weight","tons",{"$f":"Q25+Q26+Q66","v":32575.833000087725}]
["Light weight","tons",{"$f":"'NSR SHIP DATA'!C21","v":35792.705967107009},{"$f":"C28/C27","v":1.098750290345933},null,null,null,"Light weight","tons",{"$f":"'NSR SHIP DATA'!D21","v":35792.705967107009},{"$f":"J28/J27","v":1.098750290345933},null,null,null,"Light weight","tons",{"$f":"'NSR SHIP DATA'!E21","v":35792.705967107009},{"$f":"Q28/Q27","v":1.098750290345933}]
[null,null,null,null,null,null,null,"Light weight without power correction","tons",{"$f":"J8-'NSR SHIP DATA'!D15","v":31751.836452720017},{"$f":"J29/J27","v":0.97470528083301855},null,null,null,"Light weight without power correction","tons",{"$f":"Q8-'NSR SHIP DATA'!E15","v":31751.836452720017},{"$f":"Q29/Q27","v":0.97470528083301855}]
[null,null,null,null,null,null,null,"Change of steel weight","tons",{"$f":"J66-C24","v":0},null,null,null,null,"Change of steel weight","tons",{"$f":"Q66-C24","v":0}]
[null,null,null,null,null,null,null,"Change of machinery weight","tons",{"$f":"J25-C25","v":0},null,null,null,null,"Change of machinery weight","tons",{"$f":"Q25-C25","v":0}]
[null,null,null,null,null,null,null,"Change of outfit weight","tons",{"$f":"J26-C26","v":0},null,null,null,null,"Change of outfit weight","tons",{"$f":"Q26-C26","v":0}]
["Weight according to Munro-Smith"]
["Main dimensions",null,"Basis ship",null,null,null,null,"Main dimensions",null,"Actual ship","Difference",null,null,null,"Main dimensions",null,"Actual ship","Difference"]
["Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!C5","v":308.51868805145176},null,null,null,null,"Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!D5","v":308.51868805145176},{"$f":"J35-C35","v":0},null,null,null,"Length between perpendiculars","m",{"$f":"'NSR SHIP DATA'!E5","v":308.51868805145176},{"$f":"Q35-C35","v":0}]
["Breadth","m",{"$f":"'NSR SHIP DATA'!C8","v":42.91},null,null,null,null,"Breadth","m",{"$f":"'NSR SHIP DATA'!D8","v":42.91},{"$f":"J36-C36","v":0},null,null,null,"Breadth","m",{"$f":"'NSR SHIP DATA'!E8","v":42.91},{"$f":"Q36-C36","v":0}]
["Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!C9","v":25.3},null,null,null,null,"Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!D9","v":25.3},{"$f":"J37-C37","v":0},null,null,null,"Depth to upper deck","m",{"$f":"'NSR SHIP DATA'!E9","v":25.3},{"$f":"Q37-C37","v":0}]
["Draught","m",{"$f":"'NSR SHIP DATA'!C11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'NSR SHIP DATA'!D11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'NSR SHIP DATA'!E11","v":14.33}]
["Displacement ","tons",{"$f":"C8","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"J8","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"Q8","v":127533.98113920749}]
["Block coefficient at design draught","(-)",{"$f":"C39/1.025/C35/C36/C38","v":0.65586713721309742},null,null,null,null,"Block coefficient at design draught","(-)",{"$f":"J39/1.025/J35/J36/J38","v":0.65586713721309742},null,null,null,null,"Block coefficient at design draught","(-)",{"$f":"Q39/1.025/Q35/Q36/Q38","v":0.65586713721309742}]
["Block coefficient at upper deck D","(-)",{"$f":"C40+(1-C40)*(C37-C38)/3/C38","v":0.74368145460719659},null,null,null,null,"Block coefficient at upper deck D","(-)",{"$f":"J40+(1-J40)*(J37-J38)/3/J38","v":0.74368145460719659},{"$f":"J41-C41","v":0},null,null,null,"Block coefficient at upper deck D","(-)",{"$f":"Q40+(1-Q40)*(Q37-Q38)/3/Q38","v":0.74368145460719659},{"$f":"Q41-C41","v":0}]
["Hull volume","m3",{"$f":"C41*C35*C36*C37","v":249084.93586085053},null,null,null,null,"Hull volume","m3",{"$f":"J41*J35*J36*J37","v":249084.93586085053},{"$f":"J42-C42","v":0},null,null,null,"Hull volume","m3",{"$f":"Q41*Q35*Q36*Q37","v":249084.93586085053},{"$f":"Q42-C42","v":0}]
["Volume of erections & houses","m3",{"$f":"F52+F57","v":15072.074265531655},null,null,null,null,"Volume of erections & houses","m3",{"$f":"M52+M57","v":15072.074265531655},{"$f":"J43-C43","v":0},null,null,null,"Volume of erections & houses","m3",{"$f":"T52+T57","v":15072.074265531655},{"$f":"Q43-C43","v":0}]
["Total volume","m3",{"$f":"C42+C43","v":264157.01012638217},null,null,null,null,"Total volume","m3",{"$f":"J42+J43","v":264157.01012638217},{"$f":"J44-C44","v":0},null,null,null,"Total volume","m3",{"$f":"Q42+Q43","v":264157.01012638217},{"$f":"Q44-C44","v":0}]
["Vo/Vtot","(-)",{"$f":"C43/C44","v":5.705725643366661E-2},null,null,null,null,"Vo/Vtot","(-)",{"$f":"J43/J42","v":6.0509778375162596E-2},null,null,null,null,"Vo/Vtot","(-)",{"$f":"Q43/Q42","v":6.0509778375162596E-2}]
["Appr. steel weight of erections and houses","tons",{"$f":"C43*0.055","v":828.96408460424107},null,null,null,null,"Appr. steel weight of erections and houses","tons",{"$f":"0.055*J43","v":828.96408460424107},null,null,null,null,"Appr. steel weight of erections and houses","tons",{"$f":"0.055*Q43","v":828.96408460424107}]
["Hull steel weight","tons",{"$f":"C48-C46","v":26110.166011309044},null,null,null,null,"Hull steel weight","tons",{"$f":"C47+J64","v":26110.166011309044},null,null,null,null,"Hull steel weight","tons",{"$f":"C47+Q64","v":26110.166011309044}]
["Steel weight","tons",{"$f":"C24","v":26939.130095913286},null,null,null,null,"Steel weight","tons",{"$f":"J46+J47","v":26939.130095913286},null,null,null,null,"Steel weight","tons",{"$f":"Q46+Q47","v":26939.130095913286}]
["Full width erections","Length","Breadth","Height","Area","Volume",null,"Full width erections","Length","Breadth","Height","Area","Volume",null,"Full width erections","Length","Breadth","Height","Area","Volume"]
[null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3"]
[]
["Sum1",null,null,null,{"$f":"SUM(E51:E51)","v":0},{"$f":"SUM(F51:F51)","v":0},null,"Sum1",null,null,null,{"$f":"SUM(L51:L51)","v":0},{"$f":"SUM(M51:M51)","v":0},null,"Sum1",null,null,null,{"$f":"SUM(S51:S51)","v":0},{"$f":"SUM(T51:T51)","v":0}]
[]
["Deck houses","Length","Breadth","Height","Area","Volume",null,"Deck houses","Length","Breadth","Height","Area","Volume",null,"Deck houses","Length","Breadth","Height","Area","Volume"]
[null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3"]
["Deck house (standard)",{"$f":"C35*0.05","v":15.425934402572588},{"$f":"C36*0.9","v":38.619},{"$f":"C37","v":25.3},{"$f":"B56*C56","v":595.73416069295081},{"$f":"D56*E56","v":15072.074265531655},null,"Deck house (standard)",{"$f":"0.05*J35","v":15.425934402572588},{"$f":"0.9*J36","v":38.619},{"$f":"J37","v":25.3},{"$f":"I56*J56","v":595.73416069295081},{"$f":"K56*L56","v":15072.074265531655},null,"Deck house (standard)",{"$f":"0.05*Q35","v":15.425934402572588},{"$f":"0.9*Q36","v":38.619},{"$f":"Q37","v":25.3},{"$f":"P56*Q56","v":595.73416069295081},{"$f":"R56*S56","v":15072.074265531655}]
["Sum2",null,null,null,{"$f":"SUM(E56:E56)","v":595.73416069295081},{"$f":"SUM(F56:F56)","v":15072.074265531655},null,"Sum2",null,null,null,{"$f":"SUM(L56:L56)","v":595.73416069295081},{"$f":"SUM(M56:M56)","v":15072.074265531655},null,"Sum2",null,null,null,{"$f":"SUM(S56:S56)","v":595.73416069295081},{"$f":"SUM(T56:T56)","v":15072.074265531655}]
[null,null,null,null,null,null,null,"Length correction","tons",{"$f":"0.85*C47/C35*K35","v":0},null,null,null,null,"Length correction","tons",{"$f":"0.85*C47/C35*R35","v":0}]
[null,null,null,null,null,null,null,"Breadth correction","tons",{"$f":"0.55*C47/C36*K36","v":0},null,null,null,null,"Breadth correction","tons",{"$f":"0.55*C47/C36*R36","v":0}]
[null,null,null,null,null,null,null,"Depth correction","tons",{"$f":"0.3*C47/C37*K37","v":0},null,null,null,null,"Depth correction","tons",{"$f":"0.3*C47/C37*R37","v":0}]
[null,null,null,null,null,null,null,"Main dimension corrections","tons",{"$f":"SUM(J58:J60)","v":0},null,null,null,null,"Main dimension corrections","tons",{"$f":"SUM(Q58:Q60)","v":0}]
[null,null,null,null,null,null,null,"Scantling corrections","tons",{"$f":"J61/3","v":0},null,null,null,null,"Scantling corrections","tons",{"$f":"Q61/3","v":0}]
[null,null,null,null,null,null,null,"Block coefficient correction","tons",{"$f":"0.5*K41*C47","v":0},null,null,null,null,"Block coefficient correction","tons",{"$f":"0.5*R41*C47","v":0}]
[null,null,null,null,null,null,null,"Total steel weight correction","tons",{"$f":"SUM(J61:J63)","v":0},null,null,null,null,"Total steel weight correction","tons",{"$f":"SUM(Q61:Q63)","v":0}]
[]
[null,null,null,null,null,null,null,"FINAL STEEL WEIGHT","tons",{"$f":"(J24+J48)/2","v":26939.130095913286},null,null,null,null,"FINAL STEEL WEIGHT","tons",{"$f":"(Q24+Q48)/2","v":26939.130095913286}]
[]
[]
[]
[]
[null,null,"MAN K98","Power","Weight"]
[null,null,null,37380,1067]
[null,null,null,56070,1581]
[null,null,null,87220,2328]
[null,null,null,36120,1111,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,54180,1618,null,null,null,null,null,null,null,null,null,90000,2700]
[null,null,null,84280,2405]
[null,null,"MAN K90",34320,945]
[null,null,null,51480,1400]
[null,null,null,68640,1820]
[null,null,null,27420,991]
[null,null,null,41130,1415]
[null,null,null,54840,1826]
[null,null,"MAN K80",27060,800]
[null,null,null,40590,1130]
[null,null,null,25080,866]
[null,null,null,33440,1092]
[null,null,"MAN S70",16350,451]
[null,null,null,26160,681]
[null,null,null,16350,495]
[null,null,null,26160,704]
[null,null,"MAN S60",11900,321]
[null,null,null,19040,463]
[null,null,null,11900,324]
[null,null,null,19040,467]
[null,null,"MAN S50",8900,194]
[null,null,null,16020,321]
[null,null,null,8900,186]
[null,null,null,16020,311]
[null,null,"MAN S46",6900,121]
[null,null,null,11040,257]
[null,null,"MAN S40",5675,112]
[null,null,null,9080,163]
[null,null,"MAN S35",4350,81]
[null,null,null,6960,111]
[null,null,null,3700,67]
[null,null,null,6660,106]
[null,null,null,8880,144]
[null,null,"MAN S26",2000,37]
[null,null,null,4800,79]
[]
[]
[null,null,"MAN L21/31",1290,16]
[null,null,null,1935,20.5,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"MAN L27/38",2040,29,null,null,null,null,null,null,null,null,null,20000,200]
[null,null,null,3060,39.5]
[null,null,"MAN V28/33D",5460,33.9,null,null,null,null,null,null,null,null,null,{"$f":"P115/O115","v":0.01}]
[null,null,null,9100,49.9]
[null,null,null,5460,31.9]
[null,null,null,9100,47.9]
[null,null,"MAN V32/40",6000,61]
[null,null,null,9000,85]
[null,null,"MAN V32/44",6720,70]
[null,null,null,11200,104]
[null,null,"MAN V48/60",14400,189]
[null,null,null,21600,265]
[null,null,"MAN V51/60",12000,189]
[null,null,null,18000,265]

{"sheet":"NSR PS1","index":12,"n_rows":137,"n_cols":29,"rows_kept":137,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.22663153973888617}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.17109113108549195}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0718162318575055}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!C10","v":12.980368723701462},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!C23","v":115925.84307687273},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!C33","v":16206.348408421769},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":16206.348408421769},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.65164040374088394}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.66493918749069791},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.4434339911057599},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!C2<500,2+(500-'NSR SHIP DATA'!C2)/125,IF('NSR SHIP DATA'!C2<9000,7,IF('NSR SHIP DATA'!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!C2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!C50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!C9-C6)+2+O13*2.6+2*O14)","v":1567.0573780659702}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.67544999580719522}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":21.334629717968397},21.834629717968397,22.334629717968397,22.834629717968397,23.334629717968397,23.834629717968397,24.334629717968397,24.834629717968397,{"$f":"P10","v":25.334629717968397},{"$f":"K21+0.5","v":25.834629717968397},{"$f":"L21+0.5","v":26.334629717968397},{"$f":"M21+0.5","v":26.834629717968397},{"$f":"N21+0.5","v":27.334629717968397},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.19849526029830369},0.2031472102717107,0.20779916024511771,0.21245111021852475,0.21710306019193176,0.22175501016533883,0.22640696013874584,0.23105891011215288,0.23571086008555989,0.24036281005896692,0.24501476003237393,0.24966671000578095,0.25431865997918801,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3480112307029182},1.3443821987293703,1.3408494781459108,1.337408423296492,1.3340547086902117,1.3307843006047644,1.3275934317463411,1.3244785785814923,1.3214364410115216,1.3184639241062601,1.3155581216530527,1.312716301309806,1.3099358911789309,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,3.7511683179394537]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.28*'NSR SHIP DATA'!C2^(-0.126),0.09)","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-3.2502042120539532E-2},-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.0964645091592105},2.1103624527197633,2.1264403886799679,2.1450427481515755,2.1665846182006656,2.1915676345499451,2.2205997299567208,2.2544195756842313,2.2939265818385444,2.3402171744420022,2.3946275419025449,2.4587817711106519,2.5346416205350466,{"$f":"P23+P24+P25+P27+P28","v":5.0849625302758419},null,null,"Dw",13650,27300,40380,52320,63500,85619.230788337023,105743.25532015139,125158.06026049973,145600,168000]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,"Af (m2)","Af/Al",null,0.81881490020881598,0.58032703892418558,0.43883870049965717,0.32263740238411892,0.22822671539312719,0.28762918504759605,0.24158042554185993,0.21220770385212698,0.19299836397602252,0.18171786936374906]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$C5*((0.88-0.002*$C4)*$C5+('NSR SHIP DATA'!C9-$C6))","v":1001.4587565687318},{"$f":"Q31/(C5*(0.88-0.002*C4)*E5+1*C4*('NSR SHIP DATA'!C9-C6))","v":0.26087502814376273},null,0.32752596008352641,0.23213081556967424,0.23213081556967424,0.1755354801998629,9.1290686157250889E-2,0.11505167401903843,9.6632170216743959E-2,8.4883081540850794E-2,7.7199345590409002E-2,7.2687147745499614E-2]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":2097.1360933947517},2211.1468924366582,2331.2003887721717,2458.0616976705624,2592.6647547615185,2736.1542539253874,2889.9388149381161,3055.7583409356589,3235.7690537147705,3432.6500117816095,3649.7346158234582,3891.1688757569659,4162.0935093183834]
[" Total resistance incl. serv. allow.","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":2411.7065074039642},2542.8189263021568,2680.8804470879973,2826.7709523211465,2981.5644679757461,3146.5773920141951,3323.4296371788332,3514.1220920760074,3721.1344117719859,3947.5475135488505,4197.1948081969767,4474.8442071205109,4786.407535716141,{"$f":"($C9*$C3*P21^2*0.0001323*P29*$K19/100)*(1+$K12/100)","v":15202.827652034421}]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":26467.353922603041},28560.264587442132,30800.457250221458,33203.629055991318,35788.712741135445,38578.717609847794,41601.806593682828,44892.676131762382,48494.320525840376,52460.275520926036,56857.440188267254,61769.557009586308,67301.358192467713,268973.98601142725]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.6274225316645019},0.62661813087041485,0.62569146159412681,0.62462448044840602,0.62339578029271736,0.6219799519557665,0.62034683573246119,0.61846066017451973,0.61627908173703727,0.61375216990182557,0.61082143867463545,0.60741912231883222,0.60346805256233638,0.50247199685124966]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":42184.257955141111},45578.420381437092,49226.270679399298,53157.74532588775,57409.295783700603,62025.660937366367,67062.172638573044,72587.763495085339,78688.895928699756,85474.688471272471,93083.570071864073,101691.82157746374,111524.31003879147,535301.44504959055]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.305354754642343},1.3140082503858956,1.3240191091716262,1.3356017895736745,1.3490147437971372,1.3645703132018954,1.3826470245465896,1.4037048083673043,1.4283036785603893,1.4571263201487121,1.4910047051898887,1.5309500645133352,1.5781838787276752,3.1661304005264452]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.80306293960495778},0.83584845497207128,0.87037163858327427,0.90685251081057583,0.94555963885284067,0.98682219660517512,1.0310452538127155,1.0787291457198469,1.13049392624643,1.1871099988503926,1.2495359328986377,1.3189639757306879,1.3968724178396903,4.0015661963828331]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.59732914477092836},0.59656332586240057,0.59568110289724463,0.59466529791241363,0.59349553052897208,0.59214761028866825,0.59059282405172753,0.5887971160940868,0.58672017381588226,0.58431446154183597,0.58152429847127052,0.57828516915014061,0.57452360656755885,0.47837167618804982]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":8.4873580958003672},8.6862684637795251,8.8851788317586831,9.0840891997378428,9.2829995677170007,9.4819099356961605,9.6808203036753184,9.8797306716544764,10.078641039633634,10.277551407612794,10.476461775591952,10.67537214357111,10.87428251155027,13.682717595243899]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":12.886690816585773},13.213433987299229,13.545218672124223,13.882918998453354,14.227585415018392,14.580484053068879,14.943145089376141,15.317421795983384,15.705561817576548,16.110291542572227,16.534912715239329,16.983406780310617,17.460535375147288,27.92793294571392]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":4.3993327207854058},4.5271655235197041,4.6600398403655401,4.7988297987155111,4.9445858473013917,5.0985741173727188,5.2623247857008231,5.4376911243289072,5.6269207779429138,5.8327401349594332,6.0584509396473774,6.3080346367395066,6.5862528635970179,14.245215350470021]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.518339472793335},1.5211864614128985,1.5244733874920959,1.5282675778716484,1.5326495828457127,1.5377159403485077,1.5435825292308116,1.550388599147744,1.5583015364685968,1.5675223507652807,1.57829170472061,1.5908959942476864,1.6056724070393922,2.0411100902514896]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":10.68702445619307},10.949851225539376,11.215198751941454,11.483504099095597,11.755292491367697,12.031196994382519,12.31198269652573,12.59857623381893,12.892101428605091,13.193921475092511,13.50568724541564,13.829389461940863,14.167408943348779,20.80532527047891]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":644.8919046577164},660.75177814949575,676.76376281361672,692.95423258051403,709.35488129940438,726.00391033290305,742.94748775223388,760.24152996999089,777.9538523013,796.16671458499752,814.97973613790066,834.51304401162827,854.91030501445516,1255.4650637977422]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,3.7511683179394537]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.36622428121852041},0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":25372.360757121016},25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.1868679822115205},9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.2633942562036609},3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.68012338925229021},0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":27.650642388807594},24.810536610983785,22.184298296888709,19.76310198535786,17.538130939406052,15.500579004205049,13.641652944291769,11.952575404669794,10.424588690052868,9.0489596247785791,7.8169858503311067,6.7200040482767962,5.7494007578389654,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":8.0269772064829228E-2},8.945839410071843E-2,0.10004872510693617,0.11230578902239576,0.12655343774453864,0.14318889387251757,0.16270101365717748,0.18569309850398785,0.21291111121856976,0.24527800476842113,0.28393434560223468,0.33028414061221251,0.38604210342608664,2.1704920117497952]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.25547037018779445},-0.25081842021438744,-0.24616647024098043,-0.24151452026757339,-0.23686257029416638,-0.23221062032075931,-0.2275586703473523,-0.22290672037394527,-0.21825477040053826,-0.21360282042713122,-0.20895087045372421,-0.2042989204803172,-0.19964697050691013,-0.13396563048609814]
[null,"H=",{"$f":"EXP(80*C54)","v":1.3306083210624583E-9},1.9305254500906856E-9,2.8009207927333438E-9,4.0637419655863571E-9,5.895917801642668E-9,8.5541471427335672E-9,1.2410863889443925E-8,1.8006417228063019E-8,2.6124777797850044E-8,3.7903376687470925E-8,5.4992466363887912E-8,7.9786330957236119E-8,1.1575873985164519E-7,2.2159363068646707E-5]
[null,null,{"$f":"20*$C12-16","v":-2.7012162501860413},-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":3.0466650823757973E-2},3.3193220072634137E-2,3.6093683804207244E-2,3.9174865271454556E-2,4.244369550353682E-2,4.5907212592174548E-2,4.9572560998061156E-2,5.3446990876339397E-2,5.7537857420231445E-2,6.1852620221978086E-2,6.6398842650292653E-2,7.118419124359146E-2,7.6216435118305725E-2,0.17832166601797253]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.45686221819440609},0.46246733159535702,0.46857535753797425,0.47526346777265771,0.48262034161094819,0.49074756396511149,0.49976115759236805,0.50979325912591233,0.52099394893475248,0.53353324532599267,0.54760327408647946,0.56342062485584177,0.58122890632987478,1.2806416815880353]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98641305665895807},0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":4.0855360013120767E-4},4.9138020679715701E-4,5.8620460206566241E-4,6.9413301769788796E-4,8.1632047638511998E-4,9.5397079174877229E-4,1.1083365683403781E-3,1.2807192016416006E-3,1.4724688780642222E-3,1.6849845749501542E-3,1.9197140605714269E-3,2.1781538941301991E-3,2.4618494257587571E-3,1.0169004418400117E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.45106341072126716},0.45667519437068521,0.46279505530616299,0.46950022298166139,0.47687932685063106,0.4850337754105119,0.49407926762844739,0.50414744620016505,0.51538770254761446,0.52796914392613636,0.54208273348866887,0.55794361464288122,0.57579363153715379,1.2734106800385221]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.12892180077009521},0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.2529046912357989},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19481718390229813}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.32375934248412314},"t(1)=",{"$f":"E67+E68+E69","v":0.17109113108549195},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25614828261861872}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17675429770584619},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.17756002787751435},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19032808074817678}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,"Fn",0.12,0.10915756199421967,0.11369068333949457,0.11822380468476948,0.12275692603004439,0.12729004737531929,0.13182316872059419,0.13635629006586911,0.140889411411144,0.14542253275641892,0.14995565410169379,0.32]
[null,"Fn2",1.44E-2,1.1915373340521909E-2,1.2925571478201229E-2,1.3976867994142522E-2,1.5069262888345789E-2,1.620275616081103E-2,1.7377347811538241E-2,1.8593037840527436E-2,1.9849826247778594E-2,2.1147713033291732E-2,2.2486698197066831E-2,0.1024]
[null,"Fn3",1.7279999999999999E-3,1.3006531041022925E-3,1.4695170539101787E-3,1.6523985118443113E-3,1.8498563897119571E-3,2.0624495993203824E-3,2.2907370524768537E-3,2.5352776609886395E-3,2.7966303366630031E-3,3.0753539913072141E-3,3.3720075367285351E-3,3.2768000000000005E-2]
[null,"Fn4",2.0735999999999999E-4,1.4197612184402024E-4,1.670703980380891E-4,1.953528389256856E-4,2.2708268399807569E-4,2.6252930720669981E-4,3.0197221696317287E-4,3.4570105613928513E-4,3.9401560206699999E-4,4.4722576653845699E-4,5.0565159580596866E-4,1.048576E-2]
[null,"Fn5",2.4883199999999999E-5,1.5497767321887525E-5,1.8994347718751702E-5,2.3095355873765486E-5,2.7875972242255721E-5,3.3417367951750573E-5,3.9806934505668213E-5,4.7138513487005664E-5,5.5512626262027161E-5,6.5036703683953316E-5,7.5825315796649315E-5,3.3554432000000001E-3]
[null,"Fn6",2.9859839999999999E-6,1.691698497210929E-6,2.1594803717328511E-6,2.7304208419452945E-6,3.4219686625581562E-6,4.2536983497368071E-6,5.2474762435903426E-6,6.4276328183080281E-6,7.8211412399438214E-6,9.4578021718492122E-6,1.1370434827754042E-5,1.073741824E-3]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,70","A0",0.55189762355814054,0.49332410790247749,0.52080363488125059,0.5437955645554915,0.56372435942159171,0.58180245213392467,0.5990490729288247,0.61630907704833859,0.63427177216419395,0.65348974580163244,0.67439769276331774,10.516299561017544]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,75","A1",0.64580449344308022,0.58139265788628336,0.61407527069039247,0.63807268637093273,0.65650772570047877,0.67196374458451658,0.68653329816557118,0.7018668049270218,0.71922121079755641,0.73950865325498683,0.76334512543039068,20.475215799836889]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,80","A2",0.72480317679617201,0.7361219519319242,0.7261125670950932,0.72367509467762403,0.72885832207750667,0.74148736870095178,0.76120717594397291,0.78752599717380178,0.81985888771063742,0.85757119480906141,0.90002204763957394,34.007723669340471]
[" Cr for L/volume1/3 = 4,5 and Cp = 0,85","A3",0.83039626574954184,0.99556667412642241,0.89692488545286153,0.84194531960243069,0.82200209559893267,0.8295766803088469,0.85821578886294958,0.90248928507789117,0.95794808187703495,1.0210820417126598,1.0892778769868556,35.17716960736864]
[" Cr for L/volume1/3 = 5 and Cp = 0,70","B0",0.50580590076415888,0.45028273279861963,0.47746190826667601,0.49869571300522608,0.5158311202976833,0.53042469485282595,0.54376755167783131,0.55691031495130261,0.57068807689643819,0.58574535665398741,0.60256105915534874,11.067725053788109]
[" Cr for L/volume1/3 = 5 and Cp = 0,75","B1",0.54375586870779102,0.44613297503077831,0.49687074744794302,0.53276988326989283,0.55816810930528504,0.57672765275842153,0.59148946694534743,0.60492745700946671,0.61900270563796767,0.6352176987774385,0.65467055135022179,18.585190406308016]
[" Cr for L/volume1/3 = 5 and Cp = 0,80","B2",0.64428350034379811,0.64597637980654987,0.64245813545570662,0.64288643336301199,0.64792693260885592,0.65800240057065373,0.67332806562816394,0.69394696986835136,0.71976532179083286,0.75058784901278308,0.7861531509741031,24.967176863531179]
[" Cr for L/volume1/3 = 5 and Cp = 0,85","B3",0.75358072768784723,0.61924545429411637,0.69995089534080535,0.74295676913874331,0.76611510447190767,0.78235195081327902,0.80049683310988939,0.82604985366987194,0.86188644114434965,0.90889974660370854,0.96658068671030151,-18.516942986341803]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,70","C0",0.45175563711590416,0.43112227650703905,0.43981869074475299,0.44839020591875323,0.45702336071137961,0.46589374912980941,0.47516882410550898,0.48501070109365441,0.49557896167259607,0.50703345714326908,0.51953711212865383,5.8350943736791239]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,75","C1",0.49297273005874853,0.48178566193587269,0.48624907691618002,0.4909100449086834,0.496581823667408,0.50391018760394157,0.51339138905867454,0.52539011957192283,0.54015747115528878,0.55784889756270584,0.57854217556173548,11.146425629540445]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,80","C2",0.54809639383654307,0.52548826158694162,0.53527807303286501,0.5444107846596733,0.55416542171084693,0.56557844045697259,0.57946950763449756,0.59646727988443438,0.61703518319116135,0.64149719232108815,0.67006361026158423,16.376263675551918]
[" Cr for L/volume1/3 = 5,5 and Cp = 0,85","C3",0.65682139961882058,0.50110036425849103,0.59161298036576682,0.64355461180582552,0.67213101339154946,0.68890829518545615,0.70236974241834105,0.71843306374546501,0.74092806784290133,0.772034768338699,0.81268191708238646,-7.9770043277518425]
[" Cr for L/volume1/3 = 6 and Cp = 0,70","D0",0.39616149627084063,0.34797273304249821,0.37181969723399355,0.39017825187824506,0.40434094609626747,0.41543950431950272,0.42445720315562419,0.43224124825429122,0.43951515117306705,0.44689110624318396,0.45488236743532973,6.4494831570452842]
[" Cr for L/volume1/3 = 6 and Cp = 0,75","D1",0.4439577446041616,0.4573280998626208,0.44810055787060232,0.44419601253011987,0.44489405573967122,0.44957034022344811,0.45769352520347351,0.46882222207177815,0.48260194006253432,0.49876203192422519,0.5171126395918213,6.3222870526361516]
[" Cr for L/volume1/3 = 6 and Cp = 0,80","D2",0.46570837364019413,0.45729281214405271,0.45938382116934706,0.46345064396959801,0.47005314861928271,0.47964140831124924,0.49256885320127397,0.50910542225247868,0.5294507150800567,0.55374714379556922,0.58209308485164657,11.783905482145865]
[" Cr for L/volume1/3 = 6 and Cp = 0,85","D3",0.56623739370087023,0.53172969055924924,0.54693177811631344,0.56076053211921462,0.57515500522351815,0.59172224003927809,0.61177013734561214,0.6363403243052197,0.66624102267907048,0.70207991704084449,0.74429702299165612,21.258135193944394]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,70","E0",0.33664770919116993,0.29632309843897087,0.31565685970654922,0.33132701238202511,0.34414606902102118,0.35483607591328958,0.36403556509755308,0.37230650637638707,0.38014125933108378,0.38796952533654494,0.39616529957611935,4.7207755952455921]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,75","E1",0.38474465697996862,0.3542468735246409,0.36899726882753825,0.38073078157580298,0.39052333892769298,0.39930036159348958,0.40784927746237543,0.41683203522905998,0.4267976180207036,0.4381945570235537,0.45138344510979422,7.2079923798344474]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,80","E2",0.43220584929792061,0.42659937760243061,0.42897429694218481,0.43114836787785826,0.43428847370025103,0.43936407856562276,0.4471647328971553,0.45831757878622703,0.47330485539391098,0.49248140435225274,0.51609217516566552,10.349835045970101]
[" Cr for L/volume1/3 = 6,5 and Cp = 0,85","E3",0.51880531142144104,0.49578452029422149,0.50495017482567572,0.51461734423056793,0.52597033491761902,0.54002042048949672,0.55762280010044218,0.57949355681369763,0.60622661595928928,0.63831070349150831,0.67614630434646283,15.123098854973495]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,70","F0",0.29891195010047689,0.26534280399488885,0.28210226090178203,0.29481063635483729,0.30448970406854592,0.31203280791454624,0.31821421864994726,0.32369849064541434,0.3290498186134716,0.33474139433667638,0.34116476339581503,4.4536605762765102]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,75","F1",0.33775228503347066,0.30418318923327803,0.32106801131282836,0.33369030716519887,0.3433049956726606,0.35099865255802953,0.35770298133807543,0.36420828427691632,0.37117693333946633,0.37915684114479475,0.38859493191953831,7.0931345839390723]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,80","F2",0.40541822724710452,0.42097954517515546,0.41201346160600383,0.40655259335443961,0.40481637011697535,0.40697043193917071,0.41313337608904521,0.42338350393055602,0.43776556779702669,0.45629751786462491,0.47897724902576733,7.7703451915223756]
[" Cr for L/volume1/3 = 7,0 and Cp = 0,85","F3",0.47137324824678373,0.45983936430051509,0.46296858771098781,0.46847417458847385,0.47678568510233521,0.48831862385534419,0.5034754883842919,0.52264681766058441,0.54621224059085793,0.57454152451757057,0.60799562371961524,8.9880629149859868]
[null,"G0",0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343,0.13982600706617343]
[null,"G1",0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903,0.50742396614227903]
[null,"G2",1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074,1.3675979590761074]
[null,"G3",-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2,-8.7945944943758445E-2]
[null,"G4",-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431,-0.94811993787758431]
[" Cr for L/volume1/3 = 4,5","H1",0.74651545065510483,0.78600688546609754,0.75984979743003078,0.74774073267167085,0.74824518557770525,0.75991886622712579,0.78133876768329713,0.81113423328589107,0.84801802394297532,0.89081738542303412,0.9385051156468921,35.36137181737702]
[" Cr for L/volume1/3 = 5,0","H2",0.66840709278390664,0.65981411830074577,0.66330093891589015,0.66656317289218936,0.67234663729538902,0.6825374861579665,0.69830693950269307,0.72024729380905195,0.74849921392237861,0.78287030640474142,0.82294497432846858,19.448235843735251]
[" Cr for L/volume1/3 = 5,5","H3",0.56814687996302538,0.52592166570557619,0.54746705957679298,0.56297884324736913,0.57572432330994949,0.58824663436589764,0.60246545931007378,0.61977221646802061,0.6411197135860327,0.66710626867318734,0.69805429769616167,13.430986500496838]
[" Cr for L/volume1/3 = 6,0","H4",0.48167782473324838,0.46769792021956519,0.47261761966889959,0.47875046383410325,0.48696176176071937,0.49795785197888465,0.51230343647632681,0.53043891467121906,0.55269771738535356,0.57932364081687149,0.6104881805134138,13.588976386479827]
[" Cr for L/volume1/3 = 6,5","H5",0.4484887257072902,0.44263636919349519,0.44487243699244117,0.44725352382427597,0.4509569484078339,0.45696189438979878,0.46606727826154354,0.47890961727578679,0.49598089736348389,0.51764644105049307,0.54416277537434365,11.293573787194431]
[" Cr for L/volume1/3 = 7,0","H6",0.42059139970794279,0.43668492440806383,0.42713659699318574,0.42161878341929337,0.42028922801296026,0.42326751582471978,0.43064043136619268,0.44246731734727623,0.45878543341328426,0.47961531488213849,0.50496613148148894,8.0001717253378484]
["Korrekt beregnet CR","Cr",0.71537629380833845,0.73224909310657249,0.72036486634226116,0.71530240997114436,0.71788860522648235,0.72845114389561316,0.74691822683209808,0.77291302139973839,0.80584287784844266,0.84498330462129445,0.88955670259331787,27.248098805997067]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]
["2012-06-18","High speed craft delen er fjernet og Ca korrigeret så den er funktion af depl. og ikke depl.volumen"]

{"sheet":"NSR PT1-1","index":13,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.23579812046786616}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.17513466618492252}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0793814512993394}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!C11","v":14.33},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!C24","v":131574.85065359448},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!C34","v":17354.659640797698},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":17354.659640797698},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.66994857197104218}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.68362099180718594},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.1771267035996482},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.61183461270062811}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"K21-2","v":24.334629717968397},{"$f":"K21-1","v":25.334629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"M21-0.001","v":24.590580084752787},{"$f":"V33","v":24.591580084752788},{"$f":"M21+0.001","v":24.59258008475279},{"$f":"N21+0.5","v":25.09258008475279},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.22878829674265816,0.22879760064260496,0.22880690454255181,0.23345885451595882,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.3259896523314509,1.3259834248170019,1.3259771975996537,1.3229002572076902,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.90142235067834053,1.007444015549058,1.1497924207005019,0.92576754981983356,0.92586611157686505,0.92596470095216132,0.97892999682129256,{"$f":"P50+P52+P54+P58+P59+P60","v":4.746222533614489}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,{"$f":"G27","v":0},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.1006660537368695E-2},-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.3043697384577899},2.3581074808894846,2.4209168272795316,2.4043438818161862,2.8578133203810707,3.7380651903554307,2.2582428067535871,2.3581074808894846,2.4945775666824601,2.2809842264801898,2.2810765607227723,2.2811689228807204,2.3310572783578878,{"$f":"P23+P24+P25+P27+P28","v":6.0515121275340489}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":3344.7784142713003},3561.9886288152297,3802.6308041401139,3924.1972191622917,5399.6890330127635,8095.1346590997737,3147.1680265944246,3561.9886288152297,4071.4701520838189,3246.0831464602584,3246.4785742576719,3246.8740738998972,3454.1674964875147,16847.428120626166]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":42729.321904602592},46420.31143210124,50534.429035969166,53159.269195639761,78702.268597829054,126317.56213901471,39395.410721360946,46420.31143210124,55154.30691906951,41060.985960475729,41067.657871218791,41074.331097645249,44585.092499138889,298070.85887995496]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.62541841685619992},0.62252329711310073,0.61919017579028568,0.62006443249899468,0.59739280214749002,0.559522410593282,0.62793629158554887,0.62252329711310073,0.61534875471237727,0.62669109955722901,0.62668605911181618,0.62668101726550918,0.62397554949181622,0.48496800754091268]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":68321.176276500963},74567.990703916657,81613.744874861732,85731.847223354402,131742.91406744852,225759.61167502764,62737.910277310017,74567.990703916657,89630.971862207502,65520.29538872694,65531.468706073945,65542.644449118641,71453.268538246863,614619.63314107736,"75 % MCR",{"$f":"'NSR SHIP DATA'!$C$47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":25.247000448504526},"75 % MCR",{"$f":"'NSR SHIP DATA'!C47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":24.591580084752788}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.3750127891476429},1.4070779919969723,1.4445562026864236,1.4346671594545004,1.7052514615776551,2.2304959823184589,1.347488941755052,1.4070779919969723,1.4885094177659124,1.3610587011758561,1.3611137968327325,1.3611689091466515,1.3909371905408341,3.610925117689745,{"$f":"F33-G33","v":-46011.066844094123},{"$f":"F21/Q34/Q35","v":4.0874340428438271E-9},{"$f":"R33-F33","v":-20157.767282771281},{"$f":"I33-J33","v":-11830.080426606641},{"$f":"I21/T34/T35","v":7.6488615283716767E-8},{"$f":"U33-I33","v":2836.1696632731037}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":1.0404836532864385},1.0950647382013823,1.1555338603976035,1.1860813502339473,1.5568463446527046,2.2341641536239525,0.99082765818274066,1.0950647382013823,1.2230884333232053,1.0156832782009098,1.015782642212099,1.0158820242766187,1.0679711947805031,4.4334606905161689,{"$f":"F33-H33","v":-140027.76445167325},{"$f":"G21/Q34/Q36","v":6.5501349256479805E-9},{"$f":"R33-G33","v":-66168.834126865404},{"$f":"I33-K33","v":-26893.061584897485},{"$f":"J21/T34/T36","v":1.4217260832659297E-7},{"$f":"U33-J33","v":-8993.910763333537}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.59124793857472613},0.58851099713856125,0.58535998485938978,0.58618647551409031,0.56475353662361738,0.52895223890680987,0.59362824622668209,0.58851099713856125,0.58172844438616911,0.59245108674427582,0.59244632168958677,0.59244155531054299,0.58988390398310531,0.45847120424530935,{"$f":"G33-H33","v":-94016.697607579117},{"$f":"H21/Q35/Q36","v":2.304196700788367E-9},{"$f":"R33-H33","v":-160185.53173444452},{"$f":"J33-K33","v":-15062.981158290844},{"$f":"K21/T35/T36","v":6.5009381926823334E-8},{"$f":"U33-K33","v":-24056.891921624381}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.7626282121725847},9.9591809355882486,10.155733659003914,10.352286382419578,11.138497276082237,11.924708169744896,9.566075488756919,9.9591809355882486,10.352286382419578,9.6666909720583387,9.6670840775051712,9.6674771829520036,9.8640299063676675,13.5205390970591]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":15.045261022705734},15.451430886214951,15.878567368148062,16.153107246779101,18.320208970085375,21.432970297160892,14.656679165642284,15.451430886214951,16.330742162437875,14.85358300562482,14.854360352435139,14.855137763716829,15.252409754134122,29.032741211925956]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":5.2826328105331495},5.492249950626702,5.7228337091441475,5.8008208643595225,7.1817116940031376,9.5082621274159962,5.0906036768853653,5.492249950626702,5.9784557800182974,5.1868920335664814,5.1872762749299675,5.1876605807648257,5.3883798477664548,15.512202114866856]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.5411076500840697},1.5514760687799771,1.5635076599385189,1.5603420007980624,1.6447648651335105,1.7973580562365583,1.5321517358783536,1.5514760687799771,1.5775010040459283,1.5365736888206358,1.5365916168041307,1.5366095499985191,1.5462655627481439,2.1473064796832673]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.403944617439159},12.7053059109016,13.017150513575988,13.252696814599339,14.729353123083806,16.678839233452894,12.111377327199602,12.7053059109016,13.341514272428727,12.26013698884158,12.260722214970155,12.261307473334416,12.558219830250895,21.276640154492526]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":748.49678714580614},766.68196669019142,785.49974525898415,799.71342122881902,888.81995440901937,1006.4586681569924,730.84226807770392,766.68196669019142,805.07297287775884,739.81893898603516,739.85425354849917,739.88957005617556,757.80628542939814,1283.9058289977258]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.90142235067834053,1.007444015549058,1.1497924207005019,0.92576754981983356,0.92586611157686505,0.92596470095216132,0.97892999682129256,4.746222533614489]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.38714358991996722},0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":17280.24605655043},17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043]
[null,"N1=",{"$f":"2*$C13-3.7","v":8.6542534071992954},8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.5658795118908531},3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.8429167158063664},0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,12.756345772955116,12.75297261551137,12.749600119441126,11.144721640942747,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.25147211754463594},0.28833170655378665,0.33216409087445725,0.38451386566050028,0.72371374370017005,1.4255286373438616,0.22033542851432622,0.28833170655378665,0.38451386566050028,0.2356269969960168,0.23568932026627129,0.2357516642848248,0.26970071967360393,2.9393565334724379]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.22993437560808153},-0.22528242563467452,-0.22063047566126748,-0.21597852568786047,-0.19737072579423237,-0.17876292590060427,-0.23458632558148856,-0.22528242563467452,-0.21597852568786047,-0.23220498897757624,-0.23219568507762944,-0.23218638117768259,-0.22753443120427558,-0.1409932857202344]
[null,"H=",{"$f":"EXP(80*C51)","v":1.0262698206926812E-8},1.4889731081233987E-8,2.1602904733360098E-8,3.1342775122836906E-8,1.3887965592464046E-7,6.1537495496667726E-7,7.0735310068292912E-9,1.4889731081233987E-8,3.1342775122836906E-8,8.5580017179817734E-9,8.5643739124762674E-9,8.5707508516371611E-9,1.24349535348316E-8,1.2629656013791268E-5]
[null,null,{"$f":"20*$C12-16","v":-2.3275801638562807},-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":7.7658920533157774E-2},8.3602983512847548E-2,8.9872369610103114E-2,9.6478068462324859E-2,0.12648901298564466,0.1627987562782755,7.2029341821707782E-2,8.3602983512847548E-2,9.6478068462324859E-2,7.4872504866339049E-2,7.4883771110404659E-2,7.4895038591500623E-2,8.0685515831028412E-2,0.25910285805745065]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.54832371388028889},0.56238083927378435,0.57815285868839639,0.5958689428784667,0.69173889614789874,0.84506535659272486,0.53577653189451746,0.56238083927378435,0.5958689428784667,0.54202263325440092,0.54204774891435448,0.54207287024095518,0.55537485235251405,1.4816119031747714]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98821163077160024},0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":5.6644670646945538E-4},6.512552831949047E-4,7.4524842112849547E-4,8.4906645077231714E-4,1.3761493839562801E-3,2.1172677315506945E-3,4.9020394009190041E-4,6.512552831949047E-4,8.4906645077231714E-4,5.2820005997718169E-4,5.2835270903579985E-4,5.2850539117854731E-4,6.0909133284196978E-4,4.4976284055808459E-3]
[null,"E=",{"$f":"C55*C56+C57","v":0.54242631819085008},0.55640254157664248,0.57208262774085117,0.58969368621885143,0.68496057201441785,0.8372206818786313,0.52995080425272534,0.55640254157664248,0.58969368621885143,0.53616127038342576,0.536186242619765,0.53621122048903491,0.54943697986565654,1.4686437434125361]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":7.9106769016050224E-2},7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.26599980656291317},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19886071900172869}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.33685445781123741},"t(1)=",{"$f":"E64+E65+E66","v":0.17513466618492252},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.26896400037972951}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.18957661207356116},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.18561667266418069},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19398971439420845}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]
["2012-06-18","High speed del af programmet er fjernet"]

{"sheet":"NSR PT1-2","index":14,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.2196098330111465}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.16797140526339188}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0661700133242353}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!C90","v":11.809933176919976},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!C87","v":102840.20724764824},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!C33+2.4*(C6-'NSR SHIP DATA'!C10)*(C4+C5)","v":15210.502869907483},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15210.502869907483},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63537522029160165}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64834206152204255},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7058910068933502},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.74239116078441547}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"J21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"J21+1","v":26.334629717968397},{"$f":"M21-0.001","v":25.810579713522085},{"$f":"V33","v":25.811579713522086},{"$f":"M21+0.001","v":25.812579713522087},{"$f":"N21+0.5","v":26.312579713522087},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.24013905122387799,0.24014835512382482,0.24015765902377162,0.24480960899717868,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.3186053523455248,1.3185994686755931,1.3185935852729809,1.3156848995283987,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89713634338703852,0.89721571241106535,0.89729510508832955,0.94014529498491184,{"$f":"P50+P52+P54+P58+P59+P60","v":3.011875090239879}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,{"$f":"G27","v":0},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.0962653082285989E-3},-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2383387497491585},2.2674692293751342,2.3016530862855209,2.2516514119410531,2.5011968943878928,2.9894581378685063,2.2134457130177143,2.2674692293751342,2.341885096807327,2.2998791152906088,2.299952600644704,2.3000261099193557,2.3399676140713561,{"$f":"P23+P24+P25+P27+P28","v":4.3720750793885781}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":2847.5310823441105},3001.9109603718989,3168.6307335798351,3220.9417505013889,4142.0014431130894,5674.1022058180397,2703.6199439688348,3001.9109603718989,3350.0192095370307,3160.2963499438511,3160.6422235690516,3160.9881552065308,3341.6732822942995,10668.043725308396]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":36377.020292792949},39121.304471500072,42108.990642200944,43632.595411432943,60371.052502369421,88539.448464992689,33843.194016676214,39121.304471500072,45381.147537829282,41959.135193652859,41965.353179062033,41971.572290592507,45230.186150941459,188742.93055321273]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.64277259175890156},0.64130858271241464,0.63960373270400461,0.64210225106231444,0.62992382594064478,0.60800444415815735,0.6440319068482846,0.64130858271241464,0.63761511738268462,0.63969186044741988,0.63968820907783408,0.63968455658429135,0.63770946220990099,0.55639229931143908]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":56593.919465747313},61002.30922535999,65836.061437884258,67952.721454014201,95838.655431423453,145623.02844280089,52548.939977672097,61002.30922535999,71173.261581551196,65592.729543729642,65602.824287724055,65612.921022678944,70926.007580633988,339226.35303686041,"75 % MCR",{"$f":"'NSR SHIP DATA'!$C$47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":26.13479203513576},"75 % MCR",{"$f":"'NSR SHIP DATA'!C47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":25.811579713522086}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.1128721774282402},1.1273554634342222,1.1443512212376465,1.1194910555415376,1.2435617416470786,1.4863187207893036,1.1004956915217943,1.1273554634342222,1.1643540403626498,1.143469226515434,1.1435057624535405,1.143542310284628,1.1634006935165573,2.1737374264838953,{"$f":"F33-G33","v":-27885.933977409251},{"$f":"F21/Q34/Q35","v":1.2158695991970595E-8},{"$f":"R33-F33","v":-2378.641513431081},{"$f":"I33-J33","v":-8453.3692476878932},{"$f":"I21/T34/T35","v":1.5456616808332293E-7},{"$f":"U33-I33","v":13025.139962911024}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.9093738791741155},0.94783282826936022,0.98936587877365345,1.0023975430203655,1.2318509425460404,1.6135262359482612,0.87352289123631444,0.94783282826936022,1.0345531807227202,0.98728962609039339,0.98737578975572915,0.98746196787302165,1.0324740523085689,2.8576115735991774,{"$f":"F33-H33","v":-77670.306988786688},{"$f":"G21/Q34/Q36","v":2.0409826121264426E-8},{"$f":"R33-G33","v":-30264.575490840332},{"$f":"I33-K33","v":-18624.3216038791},{"$f":"J21/T34/T36","v":2.9466130072090685E-7},{"$f":"U33-J33","v":4571.7707152231305}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.61518368698906267},0.61378251572795051,0.61215084081308357,0.61454211846770301,0.60288641229086104,0.58190784806090179,0.61638895010964423,0.61378251572795051,0.61024758028042003,0.6122351859622317,0.61223169131570643,0.61222819559346631,0.6103378756654434,0.53251098520877937,{"$f":"G33-H33","v":-49784.373011377436},{"$f":"H21/Q35/Q36","v":7.8449582094338807E-9},{"$f":"R33-H33","v":-80048.948502217769},{"$f":"J33-K33","v":-10170.952356191206},{"$f":"K21/T35/T36","v":1.3902251276624931E-7},{"$f":"U33-K33","v":-5599.181640968076}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.9694325083469},10.170148859296432,10.370865210245967,10.571581561195499,11.374446964993631,12.177312368791762,9.7687161573973658,10.170148859296432,10.571581561195499,10.361210751980398,10.361612184682297,10.362013617384196,10.562729968333731,13.806948198286399]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":14.491290070159895},14.833626553946269,15.186683761576731,15.39060736385882,17.037242417358801,19.201265227476433,14.15788525956442,14.833626553946269,15.552639891404125,15.169425519099413,15.170142527998529,15.170859587899677,15.536194860541793,24.597059523677672]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":4.521857561812995},4.6634776946498366,4.8158185513307643,4.8190258026633206,5.6627954523651702,7.0239528586846713,4.3891691021670542,4.6634776946498366,4.9810583302086258,4.808214767119015,4.8085303433162316,4.8088459705154811,4.973464892208062,10.790111325391273]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.4535722126637673},1.4585456672433066,1.4643603454196805,1.45584719512095,1.4978523764533938,1.5768064944023104,1.4493086943511357,1.4585456672433066,1.4711743745602184,1.4640591608659241,1.4640716384294659,1.4640841199482455,1.470850330086837,1.7814986462200568]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.230361289253398},12.50188770662135,12.778774485911349,12.98109446252716,14.205844691176216,15.689288798134097,11.963300708480894,12.50188770662135,13.062110726299812,12.765318135539905,12.765877356340413,12.766436602641937,13.049462414437762,19.202003860982035]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":738.02217060596365},754.40701085584556,771.11531382668727,783.32399881706044,857.22965056521934,946.74578290970499,721.90681433450186,754.40701085584556,788.21279951801887,770.30331124763882,770.33705655894062,770.37080340906164,787.44955676875247,1158.7151216798727]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89713634338703852,0.89721571241106535,0.89729510508832955,0.94014529498491184,3.011875090239879]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34727275877052688},0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":36487.721797076403},36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.7117820137866993},9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.9527923223300201},2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.55013418041523643},0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,9.1117692008221294,9.1091509415868011,9.1065332585614573,7.8684072072744042,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.13590644101243429},0.15582696185715794,0.17951588376339747,0.20780797295579365,0.39112630131098675,0.77041751409406678,0.11907882357182806,0.15582696185715794,0.20780797295579365,0.17827843839974133,0.17832968128404453,0.17838094234754234,0.20644991310053554,1.5885557779978474]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.21705127128925245},-0.21239932131584544,-0.2077473713424384,-0.20309542136903139,-0.18448762147540329,-0.16587982158177519,-0.22170322126265948,-0.21239932131584544,-0.20309542136903139,-0.20797113017752733,-0.2079618262775805,-0.2079525223776337,-0.20330057240422664,-0.12811018140140532]
[null,"H=",{"$f":"EXP(80*C51)","v":2.8765137022143755E-8},4.1734166409130454E-8,6.055040323723073E-8,8.7850115328746989E-8,3.8926335469595194E-7,1.7248236811313926E-6,1.9826276144853881E-8,4.1734166409130454E-8,8.7850115328746989E-8,5.9476151837024242E-8,5.9520437129289961E-8,5.9564755395900032E-8,8.6420078996946431E-8,3.5399441594613305E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0331587695591491},-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":3.8349742702389313E-2},4.1285056305938206E-2,4.4381021870242336E-2,4.7643066328406161E-2,6.2463153870488251E-2,8.0393731623853493E-2,3.5569728589074714E-2,4.1285056305938206E-2,4.7643066328406161E-2,4.4228347516771009E-2,4.4234688073516368E-2,4.42410292935453E-2,4.7495634265480702E-2,0.12795088924413217]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.47876160544595836},0.48783958896005747,0.49794710181293839,0.50924114610924265,0.57024049020711653,0.66962412114656988,0.47057565402179657,0.48783958896005747,0.50924114610924265,0.4974351038360964,0.49745633835549763,0.49747757758300731,0.50871569565801611,1.1107060759106711]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98509767978723728},0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":2.4984538218280239E-3},2.8725231035865184E-3,3.2871031726621814E-3,3.7450183656994071E-3,6.0698484932178694E-3,9.3387349512486402E-3,2.1621661731098911E-3,2.8725231035865184E-3,3.7450183656994071E-3,3.266192748906601E-3,3.26706021180593E-3,3.2679278474848448E-3,3.7238711229488144E-3,1.9837906639310097E-2]
[null,"E=",{"$f":"C55*C56+C57","v":0.47412540051785435},0.48344217029649866,0.49381363782536697,0.50539728985010779,0.56781243231698519,0.66898390302230248,0.46572515111434337,0.48344217029649866,0.50539728985010779,0.49328835938256865,0.49331014492126152,0.4933319352706807,0.50485852258701081,1.1139918849444992]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.18134113861180573},0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.24287368162474221},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19169745808019806}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.31372833287306645},"t(1)=",{"$f":"E64+E65+E66","v":0.16797140526339188},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.24476265420412113}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16599994217275479},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.17080274366540704},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18707504405832034}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]

{"sheet":"NSR PAS1","index":15,"n_rows":79,"n_cols":16,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.21834637688044983}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.16740798252923356}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0651674768011987}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!C74","v":11.585451060595251},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!C72","v":100380.0144775782},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!C33+2.4*(C6-'NSR SHIP DATA'!C10)*(C4+C5)","v":15019.506010120587},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15019.506010120587},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!C75","v":15}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63219211874051062}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64509399871480677},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C76","v":0}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7602338629493737},null,null,null," Water temperature (degrees Celcius)",null,null,null,2,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!C2<500,2+(500-'NSR SHIP DATA'!C2)/125,IF('NSR SHIP DATA'!C2<9000,7,IF('NSR SHIP DATA'!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!C2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!C50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!C9-C6)+2+O13*2.6+2*O14)","v":1626.9132949898578}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.75677588676892904}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!C46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":11},11.5,12,12.5,13,13.5,14,14.5,{"$f":"P10","v":15},{"$f":"M21-0.01","v":14.99},{"$f":"P10","v":15},{"$f":"M21+0.01","v":15.01},{"$f":"N21+0.5","v":15.51},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.10234289941495457},0.10699484938836161,0.11164679936176863,0.11629874933517566,0.12095069930858268,0.12560264928198972,0.13025459925539673,0.13490654922880377,0.13955849920221078,0.13946546020274264,0.13955849920221078,0.13965153820167894,0.14430348817508595,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.5262208424005841},1.5178492593660589,1.5098984011213283,1.5023307135964448,1.4951133393937339,1.488217375155223,1.4816172691013971,1.4752903282931769,1.4692163125909896,1.4693354346637726,1.4692163125909896,1.4690972843776107,1.4632625936726769,1.3315021213660609]
[" Cr x 1000","(-)",{"$f":"C46","v":0.56732793389286851},0.57035344815204425,0.57355216393992536,0.57693411816304652,0.58051073527693153,0.58429503633117874,0.58830188948885986,0.59254830991493335,0.59705381852729644,0.59696102936136786,0.59705381852729644,0.59714672019635051,0.60193965537838634,{"$f":"P53+P55+P57+P61+P62+P63","v":2.8835158515358583}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-8.2389833623652819E-4},-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.1829585628234902},2.1776124940481405,2.1728603515912912,2.1686746182895287,2.165033861200703,2.1619221980164394,2.1593289451202944,2.1572484247381478,2.1556799176483237,2.1557062505551778,2.1556799176483237,2.1556537911039984,2.1546120355811005,{"$f":"P23+P24+P25+P27+P28","v":4.304427759431956}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":537.98506682426921},586.56431606182821,637.28495538736286,690.16635056209566,745.23073232596437,802.50353907705448,862.0138353453732,923.79482189601299,987.884457189876,986.57976848232022,987.884457189876,989.19008653268838,1055.6793724086683]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":537.98506682426921},586.56431606182821,637.28495538736286,690.16635056209566,745.23073232596437,802.50353907705448,862.0138353453732,923.79482189601299,987.884457189876,986.57976848232022,987.884457189876,989.19008653268838,1055.6793724086683,10371.096516789963]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":3044.1347021184447},3469.8798680953505,3933.8325726151129,4437.7696341142746,4983.5069532101888,5572.9055767666969,6207.8788366232393,6890.4008175579811,7622.5164716770832,7607.374527280509,7622.5164716770832,7637.679101491347,8422.5731867804643,183489.23195593362]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.64681582175900232},0.64708697662712822,0.64732830570495747,0.64754110385392161,0.64772637392565569,0.64788485099952453,0.64801701809477885,0.64812311437180214,0.64820313642567795,0.6482017927190511,0.64820313642567795,0.64820446961071843,0.64825763529138103,0.56046525063573172]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":4706.3392695620569},5362.3083038724235,6077.0285154316962,6853.2632256119887,7693.8459723460055,8601.6914397197215,9579.8083434211221,10631.314737534936,11759.456323690698,11736.12077709535,11759.456323690698,11782.823876666853,12992.632447737631,327387.34782897442]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.0675247097730771},1.0649103401670639,1.0625864163036229,1.0605394815590756,1.058759054655517,1.0572373687223697,1.0559691991874682,1.0549517694684838,1.0541847278469167,1.0541976053376882,1.0541847278469167,1.0541719512729024,1.0536625051564368,2.1049794865017444]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.33393156684739261},0.34602538760168045,0.35865230815259841,0.37181714961304285,0.38552544633334362,0.39978353121142635,0.41459863987200174,0.42997903765692336,0.44593417433804761,0.4456093716369568,0.44593417433804761,0.44625921121060808,0.46281174172693007,2.7818880338418999]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.6196360281616331},0.61989578885370344,0.62012697706251907,0.62033083323824723,0.62050831809177842,0.62066013581376867,0.6207867491265574,0.62088838714078942,0.62096504659462615,0.62096375935178316,0.62096504659462615,0.62096632375800942,0.62101725536804753,0.53691398717196803]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":4.4229088610596623},4.6239501729260102,4.824991484792359,5.0260327966587068,5.2270741085250556,5.4281154203914035,5.6291567322577514,5.8301980441241001,6.031239355990448,6.0272185297531218,6.031239355990448,6.0352601822277752,6.236301494094123,13.829301726156494]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":6.3596518969703828},6.6445220205994202,6.9295116279478908,7.2146586567409798,7.5000026807038553,7.7855854551810149,8.0714515264432265,8.3576489254564112,8.644229969855477,8.6384942267020044,8.644229969855477,8.6499658892739433,8.9369975733506681,24.368546162125558]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":1.9367430359107205},2.02057184767341,2.1045201431555318,2.188625860082273,2.2729285721787997,2.3574700347896114,2.4422947941854751,2.5274508813323111,2.612990613865029,2.6112756969488826,2.612990613865029,2.6147057070461681,2.7006960792565451,10.539244435969064]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.4378889768591583},1.4369795893355839,1.4361707476145109,1.4354579344442928,1.4348376405208767,1.4343072783481126,1.4338651258704456,1.4335102962547857,1.4332427316567549,1.4332472240816265,1.4332427316567549,1.4332382744236571,1.4330605378547121,1.7620951979112094]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":5.3912803790150221},5.6342360967627148,5.8772515563701244,6.1203457266998438,6.363538394614455,6.6068504377862087,6.8503041293504889,7.0939234847902561,7.3377346629229621,7.3328563782275626,7.3377346629229621,7.3426130357508592,7.5866495337223956,19.098923944141028]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":325.32844726035887},339.98923298308614,354.65362373561925,369.32276416453186,383.9978482773376,398.68013590476642,413.3709710846054,428.07180299390205,442.78421014589725,442.48983762700072,442.78421014589725,443.07858798301265,457.80459171098801,1152.4949240770654]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.56732793389286851},0.57035344815204425,0.57355216393992536,0.57693411816304652,0.58051073527693153,0.58429503633117874,0.58830188948885986,0.59254830991493335,0.59705381852729644,0.59696102936136786,0.59705381852729644,0.59714672019635051,0.60193965537838634,2.8835158515358583]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34355535410285309},0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":39268.5023812176},39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.8204677258987481},9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.8869314306409333},2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.52630671157630904},0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":149.22554824866327},139.98201315065785,131.1354866181826,122.67709615386688,114.5979697097001,106.88923573990104,99.542023261367191,92.547461922994998,85.896682085413929,86.026385988511819,85.896682085413929,85.767112147351924,79.457852772159157,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":1.0181978928132565E-2},1.0854333021854946E-2,1.1586576806862932E-2,1.2385452830585489E-2,1.3258623967386998E-2,1.4214821326856327E-2,1.5264019536928689E-2,1.6417645132949833E-2,1.7688825120114032E-2,1.7662155283494355E-2,1.7688825120114032E-2,1.7715547950320383E-2,1.9122230651811647E-2,1.4858546019534868]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.34466606777102204},-0.34001411779761498,-0.33536216782420797,-0.33071021785080096,-0.32605826787739389,-0.32140631790398688,-0.31675436793057987,-0.31210241795717286,-0.30745046798376585,-0.30754350698323396,-0.30745046798376585,-0.30735742898429763,-0.30270547901089062,-0.12700896718597657]
[null,"H=",{"$f":"EXP(80*C54)","v":1.0594349439514287E-12},1.5370910354600398E-12,2.2301028154494482E-12,3.2355653977170363E-12,4.6943501305763841E-12,6.8108415190715236E-12,9.8815727220186955E-12,1.4336771629044646E-11,2.0800638372612142E-11,2.0646391477192368E-11,2.0800638372612142E-11,2.095603762943977E-11,3.0404261972740629E-11,3.8659524844688581E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0981200257038637},-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":1.7659956312758172E-3},2.0817026693720026E-3,2.4367293827671694E-3,2.8340253975731419E-3,3.2766276619346146E-3,3.7676593823883766E-3,4.3103290142062264E-3,4.9079293010537602E-3,5.5638363598553894E-3,5.550124577218811E-3,5.5638363598553894E-3,5.5775728459265062E-3,6.2965164412028549E-3,0.11990326064546931]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.36834816268877646},0.37041689541719464,0.37256062411016494,0.37477947927709826,0.377073867603402,0.3794445351065221,0.38189264455325989,0.38441986933993588,0.38702850630303282,0.38697551736401098,0.38702850630303282,0.38708152899839737,0.38977635940707589,1.0789506553918173]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.9848688551105661},0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":2.8926511539728712E-10},2.2982377689466364E-8,1.7664764920832548E-7,6.7748332267601597E-7,1.8495904799789246E-6,4.1249730418857934E-6,8.0435377680476769E-6,1.4253094256998046E-5,2.3509354946152597E-5,2.3288964136068699E-5,2.3509354946152597E-5,2.3731306288704571E-5,3.6985642796407193E-5,2.2489106941763193E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.36277463355864092},0.36481208668552045,0.36692353197430533,0.36910931415789255,0.37137015786915573,0.37370722984136329,0.37612221515408351,0.37861740969283308,0.38119583125276663,0.38114342370624854,0.38119583125276663,0.38124827360538771,0.38391558248120777,1.0851140036382974]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.19260532577375983},0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.24106874429517552},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19113403534603976}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.31192339554349979},"t(1)=",{"$f":"E67+E68+E69","v":0.16740798252923356},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.2425344831183574}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16396545073611182},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.16952441166102117},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18643842374810213}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]

{"sheet":"PS2","index":16,"n_rows":79,"n_cols":16,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.22663153973888617}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!D6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.17109113108549195}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!D8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0718162318575055}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!D10","v":12.980368723701462},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!D45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!D23","v":115925.84307687273},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!D33","v":16206.348408421769},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":16206.348408421769},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!D29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!D35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.65164040374088394}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.66493918749069791},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.4434339911057599},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!D2<500,2+(500-'NSR SHIP DATA'!D2)/125,IF('NSR SHIP DATA'!D2<9000,7,IF('NSR SHIP DATA'!D2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!D2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!D42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!D50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!D9-C6)+2+O13*2.6+2*O14)","v":1567.0573780659702}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!D49","v":8.7675900000000002},{"$f":"C18/C6","v":0.67544999580719522}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!D43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":21.334629717968397},21.834629717968397,22.334629717968397,22.834629717968397,23.334629717968397,23.834629717968397,24.334629717968397,24.834629717968397,{"$f":"P10","v":25.334629717968397},{"$f":"K21+0.5","v":25.834629717968397},{"$f":"L21+0.5","v":26.334629717968397},{"$f":"M21+0.5","v":26.834629717968397},{"$f":"N21+0.5","v":27.334629717968397},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.19849526029830369},0.2031472102717107,0.20779916024511771,0.21245111021852475,0.21710306019193176,0.22175501016533883,0.22640696013874584,0.23105891011215288,0.23571086008555989,0.24036281005896692,0.24501476003237393,0.24966671000578095,0.25431865997918801,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3480112307029182},1.3443821987293703,1.3408494781459108,1.337408423296492,1.3340547086902117,1.3307843006047644,1.3275934317463411,1.3244785785814923,1.3214364410115216,1.3184639241062601,1.3155581216530527,1.312716301309806,1.3099358911789309,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,{"$f":"P53+P55+P57+P61+P62+P63","v":3.7511683179394537}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!D2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-3.2502042120539532E-2},-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.0964645091592105},2.1103624527197633,2.1264403886799679,2.1450427481515755,2.1665846182006656,2.1915676345499451,2.2205997299567208,2.2544195756842313,2.2939265818385444,2.3402171744420022,2.3946275419025449,2.4587817711106519,2.5346416205350466,{"$f":"P23+P24+P25+P27+P28","v":5.0849625302758419}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":2097.1360933947517},2211.1468924366582,2331.2003887721717,2458.0616976705624,2592.6647547615185,2736.1542539253874,2889.9388149381161,3055.7583409356589,3235.7690537147705,3432.6500117816095,3649.7346158234582,3891.1688757569659,4162.0935093183834]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":2411.7065074039642},2542.8189263021568,2680.8804470879973,2826.7709523211465,2981.5644679757461,3146.5773920141951,3323.4296371788332,3514.1220920760074,3721.1344117719859,3947.5475135488505,4197.1948081969767,4474.8442071205109,4786.407535716141,15202.827652034421]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":26467.353922603041},28560.264587442132,30800.457250221458,33203.629055991318,35788.712741135445,38578.717609847794,41601.806593682828,44892.676131762382,48494.320525840376,52460.275520926036,56857.440188267254,61769.557009586308,67301.358192467713,268973.98601142725]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.6274225316645019},0.62661813087041485,0.62569146159412681,0.62462448044840602,0.62339578029271736,0.6219799519557665,0.62034683573246119,0.61846066017451973,0.61627908173703727,0.61375216990182557,0.61082143867463545,0.60741912231883222,0.60346805256233638,0.50247199685124966]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":42184.257955141111},45578.420381437092,49226.270679399298,53157.74532588775,57409.295783700603,62025.660937366367,67062.172638573044,72587.763495085339,78688.895928699756,85474.688471272471,93083.570071864073,101691.82157746374,111524.31003879147,535301.44504959055]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.305354754642343},1.3140082503858956,1.3240191091716262,1.3356017895736745,1.3490147437971372,1.3645703132018954,1.3826470245465896,1.4037048083673043,1.4283036785603893,1.4571263201487121,1.4910047051898887,1.5309500645133352,1.5781838787276752,3.1661304005264452]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.80306293960495778},0.83584845497207128,0.87037163858327427,0.90685251081057583,0.94555963885284067,0.98682219660517512,1.0310452538127155,1.0787291457198469,1.13049392624643,1.1871099988503926,1.2495359328986377,1.3189639757306879,1.3968724178396903,4.0015661963828331]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.59732914477092836},0.59656332586240057,0.59568110289724463,0.59466529791241363,0.59349553052897208,0.59214761028866825,0.59059282405172753,0.5887971160940868,0.58672017381588226,0.58431446154183597,0.58152429847127052,0.57828516915014061,0.57452360656755885,0.47837167618804982]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":8.4873580958003672},8.6862684637795251,8.8851788317586831,9.0840891997378428,9.2829995677170007,9.4819099356961605,9.6808203036753184,9.8797306716544764,10.078641039633634,10.277551407612794,10.476461775591952,10.67537214357111,10.87428251155027,13.682717595243899]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":12.886690816585773},13.213433987299229,13.545218672124223,13.882918998453354,14.227585415018392,14.580484053068879,14.943145089376141,15.317421795983384,15.705561817576548,16.110291542572227,16.534912715239329,16.983406780310617,17.460535375147288,27.92793294571392]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":4.3993327207854058},4.5271655235197041,4.6600398403655401,4.7988297987155111,4.9445858473013917,5.0985741173727188,5.2623247857008231,5.4376911243289072,5.6269207779429138,5.8327401349594332,6.0584509396473774,6.3080346367395066,6.5862528635970179,14.245215350470021]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.518339472793335},1.5211864614128985,1.5244733874920959,1.5282675778716484,1.5326495828457127,1.5377159403485077,1.5435825292308116,1.550388599147744,1.5583015364685968,1.5675223507652807,1.57829170472061,1.5908959942476864,1.6056724070393922,2.0411100902514896]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":10.68702445619307},10.949851225539376,11.215198751941454,11.483504099095597,11.755292491367697,12.031196994382519,12.31198269652573,12.59857623381893,12.892101428605091,13.193921475092511,13.50568724541564,13.829389461940863,14.167408943348779,20.80532527047891]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":644.8919046577164},660.75177814949575,676.76376281361672,692.95423258051403,709.35488129940438,726.00391033290305,742.94748775223388,760.24152996999089,777.9538523013,796.16671458499752,814.97973613790066,834.51304401162827,854.91030501445516,1255.4650637977422]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,3.7511683179394537]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.36622428121852041},0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":25372.360757121016},25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.1868679822115205},9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.2633942562036609},3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.68012338925229021},0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":27.650642388807594},24.810536610983785,22.184298296888709,19.76310198535786,17.538130939406052,15.500579004205049,13.641652944291769,11.952575404669794,10.424588690052868,9.0489596247785791,7.8169858503311067,6.7200040482767962,5.7494007578389654,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":8.0269772064829228E-2},8.945839410071843E-2,0.10004872510693617,0.11230578902239576,0.12655343774453864,0.14318889387251757,0.16270101365717748,0.18569309850398785,0.21291111121856976,0.24527800476842113,0.28393434560223468,0.33028414061221251,0.38604210342608664,2.1704920117497952]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.25547037018779445},-0.25081842021438744,-0.24616647024098043,-0.24151452026757339,-0.23686257029416638,-0.23221062032075931,-0.2275586703473523,-0.22290672037394527,-0.21825477040053826,-0.21360282042713122,-0.20895087045372421,-0.2042989204803172,-0.19964697050691013,-0.13396563048609814]
[null,"H=",{"$f":"EXP(80*C54)","v":1.3306083210624583E-9},1.9305254500906856E-9,2.8009207927333438E-9,4.0637419655863571E-9,5.895917801642668E-9,8.5541471427335672E-9,1.2410863889443925E-8,1.8006417228063019E-8,2.6124777797850044E-8,3.7903376687470925E-8,5.4992466363887912E-8,7.9786330957236119E-8,1.1575873985164519E-7,2.2159363068646707E-5]
[null,null,{"$f":"20*$C12-16","v":-2.7012162501860413},-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":3.0466650823757973E-2},3.3193220072634137E-2,3.6093683804207244E-2,3.9174865271454556E-2,4.244369550353682E-2,4.5907212592174548E-2,4.9572560998061156E-2,5.3446990876339397E-2,5.7537857420231445E-2,6.1852620221978086E-2,6.6398842650292653E-2,7.118419124359146E-2,7.6216435118305725E-2,0.17832166601797253]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.45686221819440609},0.46246733159535702,0.46857535753797425,0.47526346777265771,0.48262034161094819,0.49074756396511149,0.49976115759236805,0.50979325912591233,0.52099394893475248,0.53353324532599267,0.54760327408647946,0.56342062485584177,0.58122890632987478,1.2806416815880353]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98641305665895807},0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":4.0855360013120767E-4},4.9138020679715701E-4,5.8620460206566241E-4,6.9413301769788796E-4,8.1632047638511998E-4,9.5397079174877229E-4,1.1083365683403781E-3,1.2807192016416006E-3,1.4724688780642222E-3,1.6849845749501542E-3,1.9197140605714269E-3,2.1781538941301991E-3,2.4618494257587571E-3,1.0169004418400117E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.45106341072126716},0.45667519437068521,0.46279505530616299,0.46950022298166139,0.47687932685063106,0.4850337754105119,0.49407926762844739,0.50414744620016505,0.51538770254761446,0.52796914392613636,0.54208273348866887,0.55794361464288122,0.57579363153715379,1.2734106800385221]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.12892180077009521},0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.2529046912357989},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19481718390229813}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.32375934248412314},"t(1)=",{"$f":"E67+E68+E69","v":0.17109113108549195},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25614828261861872}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17675429770584619},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.17756002787751435},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19032808074817678}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]

{"sheet":"PT2-1","index":17,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.23579812046786616}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!D6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.17513466618492252}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!D8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0793814512993394}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!D11","v":14.33},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!D24","v":131574.85065359448},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!D34","v":17354.659640797698},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":17354.659640797698},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!D29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!D35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.66994857197104218}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.68362099180718594},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.1771267035996482},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!D50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!D49","v":8.7675900000000002},{"$f":"C18/C6","v":0.61183461270062811}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"K21-2","v":24.334629717968397},{"$f":"K21-1","v":25.334629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"M21-0.01","v":24.581580084752787},{"$f":"V33","v":24.591580084752788},{"$f":"M21+0.01","v":24.60158008475279},{"$f":"N21+0.5","v":25.10158008475279},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.22870456164313685,0.22879760064260496,0.22889063964207312,0.23354258961548019,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.326045713335392,1.3259834248170019,1.3259211660087209,1.3228455329133817,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.90142235067834053,1.007444015549058,1.1497924207005019,0.92488173524674255,0.92586611157686505,0.92685324973652494,0.97995462988806947,{"$f":"P50+P52+P54+P58+P59+P60","v":4.746222533614489}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!D2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,0,{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.1006660537368695E-2},-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.3043697384577899},2.3581074808894846,2.4209168272795316,2.4043438818161862,2.8578133203810707,3.7380651903554307,2.2582428067535871,2.3581074808894846,2.4945775666824601,2.2801544729110397,2.2810765607227723,2.2820014400741511,2.3320271871303562,{"$f":"P23+P24+P25+P27+P28","v":6.0515121275340489}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":3344.7784142713003},3561.9886288152297,3802.6308041401139,3924.1972191622917,5399.6890330127635,8095.1346590997737,3147.1680265944246,3561.9886288152297,4071.4701520838189,3242.5275252426568,3246.4785742576719,3250.4368077624822,3458.0840103771234,16847.428120626166]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":42729.321904602592},46420.31143210124,50534.429035969166,53159.269195639761,78702.268597829054,126317.56213901471,39395.410721360946,46420.31143210124,55154.30691906951,41000.997899942071,41067.657871218791,41134.44941098545,44651.654930400728,298070.85887995496]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.62541841685619992},0.62252329711310073,0.61919017579028568,0.62006443249899468,0.59739280214749002,0.559522410593282,0.62793629158554887,0.62252329711310073,0.61534875471237727,0.62673640059436253,0.62668605911181618,0.62663557753971,0.62392330062739854,0.48496800754091268]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":68321.176276500963},74567.990703916657,81613.744874861732,85731.847223354402,131742.91406744852,225759.61167502764,62737.910277310017,74567.990703916657,89630.971862207502,65419.84454877516,65531.468706073945,65643.3354334701,71565.935885869883,614619.63314107736,"75 % MCR",{"$f":"'NSR SHIP DATA'!D47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":25.247000448504526},"75 % MCR",{"$f":"'NSR SHIP DATA'!D47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":24.591580084752788}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.3750127891476429},1.4070779919969723,1.4445562026864236,1.4346671594545004,1.7052514615776551,2.2304959823184589,1.347488941755052,1.4070779919969723,1.4885094177659124,1.3605635888896714,1.3611137968327325,1.3616656704818872,1.391515933155004,3.610925117689745,{"$f":"F33-G33","v":-46011.066844094123},{"$f":"F21/Q34/Q35","v":4.0874340428438271E-9},{"$f":"R33-F33","v":-20157.767282771281},{"$f":"I33-J33","v":-11830.080426606641},{"$f":"I21/T34/T35","v":7.6488615283716767E-8},{"$f":"U33-I33","v":2836.1696632731037}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":1.0404836532864385},1.0950647382013823,1.1555338603976035,1.1860813502339473,1.5568463446527046,2.2341641536239525,0.99082765818274066,1.0950647382013823,1.2230884333232053,1.01478981348052,1.015782642212099,1.0167772762788847,1.0689553454459224,4.4334606905161689,{"$f":"F33-H33","v":-140027.76445167325},{"$f":"G21/Q34/Q36","v":6.5501349256479805E-9},{"$f":"R33-G33","v":-66168.834126865404},{"$f":"I33-K33","v":-26893.061584897485},{"$f":"J21/T34/T36","v":1.4217260832659297E-7},{"$f":"U33-J33","v":-8993.910763333537}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.59124793857472613},0.58851099713856125,0.58535998485938978,0.58618647551409031,0.56475353662361738,0.52895223890680987,0.59362824622668209,0.58851099713856125,0.58172844438616911,0.59249391270542207,0.59244632168958677,0.59239859823815111,0.58983450979747343,0.45847120424530935,{"$f":"G33-H33","v":-94016.697607579117},{"$f":"H21/Q35/Q36","v":2.304196700788367E-9},{"$f":"R33-H33","v":-160185.53173444452},{"$f":"J33-K33","v":-15062.981158290844},{"$f":"K21/T35/T36","v":6.5009381926823334E-8},{"$f":"U33-K33","v":-24056.891921624381}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.7626282121725847},9.9591809355882486,10.155733659003914,10.352286382419578,11.138497276082237,11.924708169744896,9.566075488756919,9.9591809355882486,10.352286382419578,9.6631530230368572,9.6670840775051712,9.6710151319734852,9.8675678553891508,13.5205390970591]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":15.045261022705734},15.451430886214951,15.878567368148062,16.153107246779101,18.320208970085375,21.432970297160892,14.656679165642284,15.451430886214951,16.330742162437875,14.846589781860454,14.854360352435139,14.862137370153716,15.259726888010443,29.032741211925956]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":5.2826328105331495},5.492249950626702,5.7228337091441475,5.8008208643595225,7.1817116940031376,9.5082621274159962,5.0906036768853653,5.492249950626702,5.9784557800182974,5.1834367588235963,5.1872762749299675,5.1911222381802311,5.3921590326212918,15.512202114866856]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.5411076500840697},1.5514760687799771,1.5635076599385189,1.5603420007980624,1.6447648651335105,1.7973580562365583,1.5321517358783536,1.5514760687799771,1.5775010040459283,1.5364125711831673,1.5365916168041307,1.5367711835149327,1.5464526934746514,2.1473064796832673]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.403944617439159},12.7053059109016,13.017150513575988,13.252696814599339,14.729353123083806,16.678839233452894,12.111377327199602,12.7053059109016,13.341514272428727,12.254871402448655,12.260722214970155,12.266576251063601,12.563647371699798,21.276640154492526]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":748.49678714580614},766.68196669019142,785.49974525898415,799.71342122881902,888.81995440901937,1006.4586681569924,730.84226807770392,766.68196669019142,805.07297287775884,739.50119534728969,739.85425354849917,740.20750627115478,758.13380199464405,1283.9058289977258]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.90142235067834053,1.007444015549058,1.1497924207005019,0.92488173524674255,0.92586611157686505,0.92685324973652494,0.97995462988806947,4.746222533614489]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.38714358991996722},0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":17280.24605655043},17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043]
[null,"N1=",{"$f":"2*$C13-3.7","v":8.6542534071992954},8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.5658795118908531},3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.8429167158063664},0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,12.786733963318271,12.75297261551137,12.719277405057355,11.117294622948792,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.25147211754463594},0.28833170655378665,0.33216409087445725,0.38451386566050028,0.72371374370017005,1.4255286373438616,0.22033542851432622,0.28833170655378665,0.38451386566050028,0.23506701990882983,0.23568932026627129,0.23631369545640418,0.27036608717013505,2.9393565334724379]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.22993437560808153},-0.22528242563467452,-0.22063047566126748,-0.21597852568786047,-0.19737072579423237,-0.17876292590060427,-0.23458632558148856,-0.22528242563467452,-0.21597852568786047,-0.23228872407709755,-0.23219568507762944,-0.23210264607816128,-0.22745069610475421,-0.1409932857202344]
[null,"H=",{"$f":"EXP(80*C51)","v":1.0262698206926812E-8},1.4889731081233987E-8,2.1602904733360098E-8,3.1342775122836906E-8,1.3887965592464046E-7,6.1537495496667726E-7,7.0735310068292912E-9,1.4889731081233987E-8,3.1342775122836906E-8,8.5008648958995295E-9,8.5643739124762674E-9,8.6283573978554691E-9,1.2518532527842503E-8,1.2629656013791268E-5]
[null,null,{"$f":"20*$C12-16","v":-2.3275801638562807},-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":7.7658920533157774E-2},8.3602983512847548E-2,8.9872369610103114E-2,9.6478068462324859E-2,0.12648901298564466,0.1627987562782755,7.2029341821707782E-2,8.3602983512847548E-2,9.6478068462324859E-2,7.4771164322001427E-2,7.4883771110404659E-2,7.4996501601836837E-2,8.079264426951456E-2,0.25910285805745065]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.54832371388028889},0.56238083927378435,0.57815285868839639,0.5958689428784667,0.69173889614789874,0.84506535659272486,0.53577653189451746,0.56238083927378435,0.5958689428784667,0.54179684707262421,0.54204774891435448,0.54229921742107035,0.55562844881960105,1.4816119031747714]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98821163077160024},0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":5.6644670646945538E-4},6.512552831949047E-4,7.4524842112849547E-4,8.4906645077231714E-4,1.3761493839562801E-3,2.1172677315506945E-3,4.9020394009190041E-4,6.512552831949047E-4,8.4906645077231714E-4,5.2682770644689176E-4,5.2835270903579985E-4,5.2988102003786953E-4,6.1062140272465624E-4,4.4976284055808459E-3]
[null,"E=",{"$f":"C55*C56+C57","v":0.54242631819085008},0.55640254157664248,0.57208262774085117,0.58969368621885143,0.68496057201441785,0.8372206818786313,0.52995080425272534,0.55640254157664248,0.58969368621885143,0.53593677349899616,0.536186242619765,0.53643627503387636,0.54968911691383715,1.4686437434125361]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":7.9106769016050224E-2},7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.26599980656291317},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19886071900172869}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.33685445781123741},"t(1)=",{"$f":"E64+E65+E66","v":0.17513466618492252},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.26896400037972951}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.18957661207356116},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.18561667266418069},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19398971439420845}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]

{"sheet":"PT2-2","index":18,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.2196098330111465}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!D6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.16797140526339188}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!D8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0661700133242353}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!D90","v":11.809933176919976},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!D87","v":102840.20724764824},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!D33+2.4*(C6-'NSR SHIP DATA'!D10)*(C4+C5)","v":15210.502869907483},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15210.502869907483},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!D29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!D35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63537522029160165}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64834206152204255},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7058910068933502},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!D50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!D49","v":8.7675900000000002},{"$f":"C18/C6","v":0.74239116078441547}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"J21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"J21+1","v":26.334629717968397},{"$f":"M21-0.01","v":25.801579713522084},{"$f":"V33","v":25.811579713522086},{"$f":"M21+0.01","v":25.821579713522087},{"$f":"N21+0.5","v":26.321579713522087},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.24005531612435665,0.24014835512382482,0.24024139412329298,0.24489334409669999,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.318658317408036,1.3185994686755931,1.3185406466751395,1.3156331384264257,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89642308513473878,0.89721571241106535,0.89801070501398272,0.94097800934994758,{"$f":"P50+P52+P54+P58+P59+P60","v":3.011875090239879}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!D2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,0,{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.0962653082285989E-3},-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2383387497491585},2.2674692293751342,2.3016530862855209,2.2516514119410531,2.5011968943878928,2.9894581378685063,2.2134457130177143,2.2674692293751342,2.341885096807327,2.2992188221008201,2.299952600644704,2.3006887712471675,2.3407485673344186,{"$f":"P23+P24+P25+P27+P28","v":4.3720750793885781}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":2847.5310823441105},3001.9109603718989,3168.6307335798351,3220.9417505013889,4142.0014431130894,5674.1022058180397,2703.6199439688348,3001.9109603718989,3350.0192095370307,3157.1860944981627,3160.6422235690516,3164.1041538754585,3345.0756875120442,10668.043725308396]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":36377.020292792949},39121.304471500072,42108.990642200944,43632.595411432943,60371.052502369421,88539.448464992689,33843.194016676214,39121.304471500072,45381.147537829282,41903.223940910604,41965.353179062033,42027.595029479766,45291.724717841709,188742.93055321273]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.64277259175890156},0.64130858271241464,0.63960373270400461,0.64210225106231444,0.62992382594064478,0.60800444415815735,0.6440319068482846,0.64130858271241464,0.63761511738268462,0.63972467225653784,0.63968820907783408,0.63965163350330645,0.6376710321944149,0.55639229931143908]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":56593.919465747313},61002.30922535999,65836.061437884258,67952.721454014201,95838.655431423453,145623.02844280089,52548.939977672097,61002.30922535999,71173.261581551196,65501.966327331007,65602.824287724055,65703.881344442023,71026.787216567565,339226.35303686041,"75 % MCR",{"$f":"'NSR SHIP DATA'!D47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":26.13479203513576},"75 % MCR",{"$f":"'NSR SHIP DATA'!D47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":25.811579713522086}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.1128721774282402},1.1273554634342222,1.1443512212376465,1.1194910555415376,1.2435617416470786,1.4863187207893036,1.1004956915217943,1.1273554634342222,1.1643540403626498,1.1431409375466874,1.1435057624535405,1.1438717766600204,1.163788973064696,2.1737374264838953,{"$f":"F33-G33","v":-27885.933977409251},{"$f":"F21/Q34/Q35","v":1.2158695991970595E-8},{"$f":"R33-F33","v":-2378.641513431081},{"$f":"I33-J33","v":-8453.3692476878932},{"$f":"I21/T34/T35","v":1.5456616808332293E-7},{"$f":"U33-I33","v":13025.139962911024}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.9093738791741155},0.94783282826936022,0.98936587877365345,1.0023975430203655,1.2318509425460404,1.6135262359482612,0.87352289123631444,0.94783282826936022,1.0345531807227202,0.98651480260052504,0.98737578975572915,0.98823822210848333,1.0333216558352867,2.8576115735991774,{"$f":"F33-H33","v":-77670.306988786688},{"$f":"G21/Q34/Q36","v":2.0409826121264426E-8},{"$f":"R33-G33","v":-30264.575490840332},{"$f":"I33-K33","v":-18624.3216038791},{"$f":"J21/T34/T36","v":2.9466130072090685E-7},{"$f":"U33-J33","v":4571.7707152231305}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.61518368698906267},0.61378251572795051,0.61215084081308357,0.61454211846770301,0.60288641229086104,0.58190784806090179,0.61638895010964423,0.61378251572795051,0.61024758028042003,0.61226658943208823,0.61223169131570643,0.61219668562772267,0.61030109513229547,0.53251098520877937,{"$f":"G33-H33","v":-49784.373011377436},{"$f":"H21/Q35/Q36","v":7.8449582094338807E-9},{"$f":"R33-H33","v":-80048.948502217769},{"$f":"J33-K33","v":-10170.952356191206},{"$f":"K21/T35/T36","v":1.3902251276624931E-7},{"$f":"U33-K33","v":-5599.181640968076}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.9694325083469},10.170148859296432,10.370865210245967,10.571581561195499,11.374446964993631,12.177312368791762,9.7687161573973658,10.170148859296432,10.571581561195499,10.357597857663306,10.361612184682297,10.365626511701288,10.566342862650821,13.806948198286399]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":14.491290070159895},14.833626553946269,15.186683761576731,15.39060736385882,17.037242417358801,19.201265227476433,14.15788525956442,14.833626553946269,15.552639891404125,15.162974730974195,15.170142527998529,15.177315425232651,15.542903492447808,24.597059523677672]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":4.521857561812995},4.6634776946498366,4.8158185513307643,4.8190258026633206,5.6627954523651702,7.0239528586846713,4.3891691021670542,4.6634776946498366,4.9810583302086258,4.8053768733108893,4.8085303433162316,4.8116889135313627,4.9765606297969871,10.790111325391273]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.4535722126637673},1.4585456672433066,1.4643603454196805,1.45584719512095,1.4978523764533938,1.5768064944023104,1.4493086943511357,1.4585456672433066,1.4711743745602184,1.4639470405539563,1.4640716384294659,1.4641966318292159,1.4709823156872743,1.7814986462200568]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.230361289253398},12.50188770662135,12.778774485911349,12.98109446252716,14.205844691176216,15.689288798134097,11.963300708480894,12.50188770662135,13.062110726299812,12.76028629431875,12.765877356340413,12.77147096846697,13.054623177549313,19.202003860982035]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":738.02217060596365},754.40701085584556,771.11531382668727,783.32399881706044,857.22965056521934,946.74578290970499,721.90681433450186,754.40701085584556,788.21279951801887,769.99967259851371,770.33705655894062,770.67459440148957,787.76097500926812,1158.7151216798727]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89642308513473878,0.89721571241106535,0.89801070501398272,0.94097800934994758,3.011875090239879]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34727275877052688},0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":36487.721797076403},36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.7117820137866993},9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.9527923223300201},2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.55013418041523643},0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,9.1353594748558606,9.1091509415868011,9.0830000293155866,7.8473871463891012,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.13590644101243429},0.15582696185715794,0.17951588376339747,0.20780797295579365,0.39112630131098675,0.77041751409406678,0.11907882357182806,0.15582696185715794,0.20780797295579365,0.17781806930012012,0.17832968128404453,0.17884311118997442,0.20700291114462155,1.5885557779978474]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.21705127128925245},-0.21239932131584544,-0.2077473713424384,-0.20309542136903139,-0.18448762147540329,-0.16587982158177519,-0.22170322126265948,-0.21239932131584544,-0.20309542136903139,-0.20805486527704867,-0.2079618262775805,-0.20786878727811234,-0.20321683730470533,-0.12811018140140532]
[null,"H=",{"$f":"EXP(80*C51)","v":2.8765137022143755E-8},4.1734166409130454E-8,6.055040323723073E-8,8.7850115328746989E-8,3.8926335469595194E-7,1.7248236811313926E-6,1.9826276144853881E-8,4.1734166409130454E-8,8.7850115328746989E-8,5.9079064010024863E-8,5.9520437129289961E-8,5.9965107698060643E-8,8.7000933855651899E-8,3.5399441594613305E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0331587695591491},-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":3.8349742702389313E-2},4.1285056305938206E-2,4.4381021870242336E-2,4.7643066328406161E-2,6.2463153870488251E-2,8.0393731623853493E-2,3.5569728589074714E-2,4.1285056305938206E-2,4.7643066328406161E-2,4.4171312346619231E-2,4.4234688073516368E-2,4.429813012877875E-2,4.7555770333314422E-2,0.12795088924413217]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.47876160544595836},0.48783958896005747,0.49794710181293839,0.50924114610924265,0.57024049020711653,0.66962412114656988,0.47057565402179657,0.48783958896005747,0.50924114610924265,0.49724420480699449,0.49745633835549763,0.49766894271514184,0.50892984598821278,1.1107060759106711]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98509767978723728},0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":2.4984538218280239E-3},2.8725231035865184E-3,3.2871031726621814E-3,3.7450183656994071E-3,6.0698484932178694E-3,9.3387349512486402E-3,2.1621661731098911E-3,2.8725231035865184E-3,3.7450183656994071E-3,3.2583933541096583E-3,3.26706021180593E-3,3.2757443474624075E-3,3.7324918018076252E-3,1.9837906639310097E-2]
[null,"E=",{"$f":"C55*C56+C57","v":0.47412540051785435},0.48344217029649866,0.49381363782536697,0.50539728985010779,0.56781243231698519,0.66898390302230248,0.46572515111434337,0.48344217029649866,0.50539728985010779,0.49309250579712977,0.49331014492126152,0.49352826511831616,0.50507810225927208,1.1139918849444992]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.18134113861180573},0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.24287368162474221},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19169745808019806}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.31372833287306645},"t(1)=",{"$f":"E64+E65+E66","v":0.16797140526339188},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.24476265420412113}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16599994217275479},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.17080274366540704},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18707504405832034}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]

{"sheet":"PAS2","index":19,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.21834637688044983}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!D6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.16740798252923356}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!D8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0651674768011987}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!D74","v":11.585451060595251},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!D45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!D72","v":100380.0144775782},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!D33+2.4*(C6-'NSR SHIP DATA'!D10)*(C4+C5)","v":15019.506010120587},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15019.506010120587},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!D29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!D75","v":18}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63219211874051062}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64509399871480677},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D76","v":0}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7602338629493737},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!D2<500,2+(500-'NSR SHIP DATA'!D2)/125,IF('NSR SHIP DATA'!D2<9000,7,IF('NSR SHIP DATA'!D2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!D2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!D42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!D50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!D9-C6)+2+O13*2.6+2*O14)","v":1626.9132949898578}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!D49","v":8.7675900000000002},{"$f":"C18/C6","v":0.75677588676892904}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!D46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!D43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":14},14.5,15,15.5,16,16.5,17,17.5,{"$f":"P10","v":18},{"$f":"M21-0.01","v":17.989999999999998},{"$f":"P10","v":18},{"$f":"M21+0.01","v":18.010000000000002},{"$f":"N21+0.5","v":18.510000000000002},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.13025459925539673},0.13490654922880377,0.13955849920221078,0.14421044917561782,0.14886239914902485,0.15351434912243186,0.1581662990958389,0.16281824906924591,0.16747019904265295,0.16737716004318479,0.16747019904265295,0.16756323804212109,0.17221518801552813,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.4166548578382498},1.4107390144973808,1.4050588701674755,1.399597567748863,1.3943399539705272,1.3892723599840275,1.384382415921116,1.3796588933251597,1.3750915705992151,1.3751814480102822,1.3750915705992151,1.3750017519096971,1.3705841466986803,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.58830188948885986},0.59254830991493335,0.59705381852729644,0.60184087106112549,0.6069353713078891,0.61236728537810037,0.61817137756080243,0.62438809301929354,0.63106461843911932,0.63092623936795644,0.63106461843911932,0.63120320319929069,0.63840567009760218,{"$f":"P53+P55+P57+P61+P62+P63","v":2.8835158515358583}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*(250*C22-90)/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!D2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-8.2389833623652819E-4},-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.0943665338571469},2.0926971109423516,2.0915224752248092,2.090848225340026,2.0906851118084537,2.0910494318921655,2.0919635800119556,2.0934567728744904,2.0955659755683715,2.0955174739082763,2.0955659755683715,2.0956147416390252,2.0983996033263201,{"$f":"P23+P24+P25+P27+P28","v":4.2489882076565504}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":836.08054833378765},896.15212263740557,958.48299565360719,1023.1169117474655,1090.1040432060456,1159.5021187723373,1231.3778032690357,1305.8083869595678,1382.8838579593948,1381.3157760031709,1382.8838579593948,1384.4530393546049,1464.3348271221926]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":836.08054833378765},896.15212263740557,958.48299565360719,1023.1169117474655,1090.1040432060456,1159.5021187723373,1231.3778032690357,1305.8083869595678,1382.8838579593948,1381.3157760031709,1382.8838579593948,1384.4530393546049,1464.3348271221926,10237.520354186137]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":6021.1176768806044},6684.2194523278795,7395.654794463233,8157.5157607448918,8971.9923172030376,9841.390183292091,10768.152614027062,11754.887099410027,12804.398217617627,12782.773544816797,12804.398217617627,12826.049208426597,13942.72848717635,181125.9536425829]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.65135567046786202},0.65144218027694611,0.65150307173641475,0.65153803197036197,0.65154649038281165,0.65152759868165433,0.65148020339178303,0.651402809982496,0.65129353742377993,0.65129604952836406,0.65129353742377993,0.65129101165491565,0.65114682469926355,0.56230736030209205]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":9243.9782900111986},10260.648841446271,11351.68062178434,12520.398442551657,13770.302579531362,15105.101001409357,16528.748775427299,18045.496456679233,19659.949749027121,19626.671394788038,19659.949749027121,19693.269182137024,21412.572338989583,322112.00924931059]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.0242008548813113},1.023384462741324,1.0228100346807949,1.0224803085811676,1.0224005417324438,1.022578703928581,1.0230257466360733,1.0237559576003854,1.0247874137315205,1.0247636951316816,1.0247874137315205,1.0248112616351444,1.0261731329574482,2.0778680733824588]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.40814253917859844},0.42309737819850968,0.43861467040757496,0.45470530598047826,0.47138177532528724,0.4886584500323628,0.5065519263321725,0.52508144566229764,0.54426941059493683,0.54387903605427912,0.54426941059493683,0.54466005884130708,0.56454665729549536,2.7486342023617856]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.6239851082672534},0.62406798285487886,0.62412631559941723,0.6241598067722951,0.62416790975450209,0.62414981189994057,0.62410440820358448,0.62403026693628194,0.62392558611062476,0.62392799265427201,0.62392558611062476,0.62392316647688284,0.62378503838924582,0.53867868970196731]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":5.6291567322577514},5.8301980441241001,6.031239355990448,6.2322806678567968,6.4333219797231447,6.6343632915894926,6.8354046034558413,7.0364459153221892,7.237487227188538,7.23346640095121,7.237487227188538,7.2415080534258651,7.4425493652922139,13.829301726156494]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":8.008849688632651},8.2932071379699153,8.5779619197557668,8.8631715292779614,9.1488998661349434,9.435218554532657,9.7222085212067864,10.009961889175507,10.298584258680378,10.292802536896806,10.298584258680378,10.304366376148971,10.594000768282426,24.261924810583082]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":2.3796929563748996},2.4630090938458151,2.5467225637653188,2.6308908614211646,2.7155778864117988,2.8008552629431644,2.886803917750945,2.9735159738533179,3.0610970314918404,3.0593361359455962,3.0610970314918404,3.0628583227231063,3.1514514029902116,10.432623084426588]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.4227441283946003},1.4224571918835813,1.4222552635447672,1.4221393421817594,1.4221112972381746,1.4221739358913101,1.4223310959956101,1.4225877679779146,1.4229502499144235,1.4229419155860445,1.4229502499144235,1.4229586296288252,1.4234370842989332,1.7543853833700447]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":6.8190032104452012},7.0617025910470073,7.3046006378731079,7.5477260985673791,7.7911109229290441,8.0347909230610739,8.2788065623313134,8.5232039022488486,8.7680357429344582,8.763134468924008,8.7680357429344582,8.7729372147874187,9.0182750667873197,19.045613268369788]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":411.48216571196775},426.12748316745905,440.78478882792746,455.4558174253267,470.14249692070507,484.84698833983634,499.57173338185447,514.31951155703814,529.09350900673064,528.79774923329649,529.09350900673064,529.38928071866394,544.19381263579305,1149.2779740852666]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.58830188948885986},0.59254830991493335,0.59705381852729644,0.60184087106112549,0.6069353713078891,0.61236728537810037,0.61817137756080243,0.62438809301929354,0.63106461843911932,0.63092623936795644,0.63106461843911932,0.63120320319929069,0.63840567009760218,2.8835158515358583]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34355535410285309},0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":39268.5023812176},39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.8204677258987481},9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.8869314306409333},2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.52630671157630904},0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":99.542023261367191},92.547461922994998,85.896682085413929,79.580814912985886,73.59099248030887,67.918347895933181,62.554015446587762,57.489130765947337,52.714831032888348,52.807526611474046,52.714831032888348,52.622248143796625,48.135216425334988,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":1.5264019536928689E-2},1.6417645132949833E-2,1.7688825120114032E-2,1.9092684455019115E-2,2.0646703306977085E-2,2.2371147633552763E-2,2.4289589996093541E-2,2.6429541855360859E-2,2.8823224091507959E-2,2.8772629306913617E-2,2.8823224091507959E-2,2.8873935291683937E-2,3.1565483665452219E-2,1.4858546019534868]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.31675436793057987},-0.31210241795717286,-0.30745046798376585,-0.30279851801035879,-0.29814656803695172,-0.29349461806354471,-0.2888426680901377,-0.28419071811673069,-0.27953876814332368,-0.27963180714279179,-0.27953876814332368,-0.27944572914385551,-0.27479377917044845,-0.12700896718597657]
[null,"H=",{"$f":"EXP(80*C54)","v":9.8815727220186955E-12},1.4336771629044646E-11,2.0800638372612142E-11,3.0178799516597845E-11,4.3785191778642179E-11,6.3526152458054897E-11,9.2167508744189878E-11,1.3372208672198909E-10,1.9401193241441939E-10,1.925732391535088E-10,1.9401193241441939E-10,1.9546137399274014E-10,2.8358695119340641E-10,3.8659524844688581E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0981200257038637},-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":4.3103290142062264E-3},4.9079293010537602E-3,5.5638363598553894E-3,6.2815088072307023E-3,7.064486924272197E-3,7.9163918567833075E-3,8.840924848396341E-3,9.8418665042509443E-3,1.0923076083142282E-2,1.090063992785722E-2,1.0923076083142282E-2,1.0945545917912945E-2,1.2112685445945839E-2,0.11990326064546931]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.38189264455325989},0.38441986933993588,0.38702850630303282,0.38972161021046325,0.39250315298357979,0.39537821101834991,0.39835318431155681,0.40143605145518418,0.404636664940002,0.40457142472654095,0.404636664940002,0.40470195699217965,0.408035120185964,1.0789506553918173]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.9848688551105661},0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":8.0435377680476769E-6},1.4253094256998046E-5,2.3509354946152597E-5,3.6675935111809557E-5,5.4724352869149373E-5,7.8734029172234664E-5,1.0989228781401089E-4,1.4949435542630518E-4,1.9894336147982796E-4,1.9784828597352297E-4,1.9894336147982796E-4,2.0004297657911022E-4,2.61093266404725E-4,2.2489106941763193E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.37612221515408351},0.37861740969283308,0.38119583125276663,0.38386135199493704,0.38661885525909473,0.38947442005047833,0.39243553685038529,0.39551135875219989,0.39871299229669738,0.3986476441668525,0.39871299229669738,0.39877839602047266,0.40212217492885732,1.0851140036382974]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.19260532577375983},0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.24106874429517552},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19113403534603976}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.31192339554349979},"t(1)=",{"$f":"E67+E68+E69","v":0.16740798252923356},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.2425344831183574}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16396545073611182},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.16952441166102117},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18643842374810213}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"PS3","index":20,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.22663153973888617}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!E6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.17109113108549195}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!E8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0718162318575055}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!E10","v":12.980368723701462},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!E45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!E23","v":115925.84307687273},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!E33","v":16206.348408421769},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":16206.348408421769},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!E29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!E35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.65164040374088394}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.66493918749069791},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.4434339911057599},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!E2<500,2+(500-'NSR SHIP DATA'!E2)/125,IF('NSR SHIP DATA'!E2<9000,7,IF('NSR SHIP DATA'!E2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!E2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!E42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!E50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!E9-C6)+2+O13*2.6+2*O14)","v":1567.0573780659702}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!E49","v":8.7675900000000002},{"$f":"C18/C6","v":0.67544999580719522}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!E43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":21.334629717968397},21.834629717968397,22.334629717968397,22.834629717968397,23.334629717968397,23.834629717968397,24.334629717968397,24.834629717968397,{"$f":"P10","v":25.334629717968397},{"$f":"K21+0.5","v":25.834629717968397},{"$f":"L21+0.5","v":26.334629717968397},{"$f":"M21+0.5","v":26.834629717968397},{"$f":"N21+0.5","v":27.334629717968397},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.19849526029830369},0.2031472102717107,0.20779916024511771,0.21245111021852475,0.21710306019193176,0.22175501016533883,0.22640696013874584,0.23105891011215288,0.23571086008555989,0.24036281005896692,0.24501476003237393,0.24966671000578095,0.25431865997918801,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3480112307029182},1.3443821987293703,1.3408494781459108,1.337408423296492,1.3340547086902117,1.3307843006047644,1.3275934317463411,1.3244785785814923,1.3214364410115216,1.3184639241062601,1.3155581216530527,1.312716301309806,1.3099358911789309,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,{"$f":"P53+P55+P57+P61+P62+P63","v":3.7511683179394537}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!E2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-3.2502042120539532E-2},-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2,-3.2502042120539532E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.0964645091592105},2.1103624527197633,2.1264403886799679,2.1450427481515755,2.1665846182006656,2.1915676345499451,2.2205997299567208,2.2544195756842313,2.2939265818385444,2.3402171744420022,2.3946275419025449,2.4587817711106519,2.5346416205350466,{"$f":"P23+P24+P25+P27+P28","v":5.0849625302758419}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":2097.1360933947517},2211.1468924366582,2331.2003887721717,2458.0616976705624,2592.6647547615185,2736.1542539253874,2889.9388149381161,3055.7583409356589,3235.7690537147705,3432.6500117816095,3649.7346158234582,3891.1688757569659,4162.0935093183834]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":2411.7065074039642},2542.8189263021568,2680.8804470879973,2826.7709523211465,2981.5644679757461,3146.5773920141951,3323.4296371788332,3514.1220920760074,3721.1344117719859,3947.5475135488505,4197.1948081969767,4474.8442071205109,4786.407535716141,15202.827652034421]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":26467.353922603041},28560.264587442132,30800.457250221458,33203.629055991318,35788.712741135445,38578.717609847794,41601.806593682828,44892.676131762382,48494.320525840376,52460.275520926036,56857.440188267254,61769.557009586308,67301.358192467713,268973.98601142725]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.6274225316645019},0.62661813087041485,0.62569146159412681,0.62462448044840602,0.62339578029271736,0.6219799519557665,0.62034683573246119,0.61846066017451973,0.61627908173703727,0.61375216990182557,0.61082143867463545,0.60741912231883222,0.60346805256233638,0.50247199685124966]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":42184.257955141111},45578.420381437092,49226.270679399298,53157.74532588775,57409.295783700603,62025.660937366367,67062.172638573044,72587.763495085339,78688.895928699756,85474.688471272471,93083.570071864073,101691.82157746374,111524.31003879147,535301.44504959055]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.305354754642343},1.3140082503858956,1.3240191091716262,1.3356017895736745,1.3490147437971372,1.3645703132018954,1.3826470245465896,1.4037048083673043,1.4283036785603893,1.4571263201487121,1.4910047051898887,1.5309500645133352,1.5781838787276752,3.1661304005264452]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.80306293960495778},0.83584845497207128,0.87037163858327427,0.90685251081057583,0.94555963885284067,0.98682219660517512,1.0310452538127155,1.0787291457198469,1.13049392624643,1.1871099988503926,1.2495359328986377,1.3189639757306879,1.3968724178396903,4.0015661963828331]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.59732914477092836},0.59656332586240057,0.59568110289724463,0.59466529791241363,0.59349553052897208,0.59214761028866825,0.59059282405172753,0.5887971160940868,0.58672017381588226,0.58431446154183597,0.58152429847127052,0.57828516915014061,0.57452360656755885,0.47837167618804982]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":8.4873580958003672},8.6862684637795251,8.8851788317586831,9.0840891997378428,9.2829995677170007,9.4819099356961605,9.6808203036753184,9.8797306716544764,10.078641039633634,10.277551407612794,10.476461775591952,10.67537214357111,10.87428251155027,13.682717595243899]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":12.886690816585773},13.213433987299229,13.545218672124223,13.882918998453354,14.227585415018392,14.580484053068879,14.943145089376141,15.317421795983384,15.705561817576548,16.110291542572227,16.534912715239329,16.983406780310617,17.460535375147288,27.92793294571392]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":4.3993327207854058},4.5271655235197041,4.6600398403655401,4.7988297987155111,4.9445858473013917,5.0985741173727188,5.2623247857008231,5.4376911243289072,5.6269207779429138,5.8327401349594332,6.0584509396473774,6.3080346367395066,6.5862528635970179,14.245215350470021]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.518339472793335},1.5211864614128985,1.5244733874920959,1.5282675778716484,1.5326495828457127,1.5377159403485077,1.5435825292308116,1.550388599147744,1.5583015364685968,1.5675223507652807,1.57829170472061,1.5908959942476864,1.6056724070393922,2.0411100902514896]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":10.68702445619307},10.949851225539376,11.215198751941454,11.483504099095597,11.755292491367697,12.031196994382519,12.31198269652573,12.59857623381893,12.892101428605091,13.193921475092511,13.50568724541564,13.829389461940863,14.167408943348779,20.80532527047891]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":644.8919046577164},660.75177814949575,676.76376281361672,692.95423258051403,709.35488129940438,726.00391033290305,742.94748775223388,760.24152996999089,777.9538523013,796.16671458499752,814.97973613790066,834.51304401162827,854.91030501445516,1255.4650637977422]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.69072163571055789},0.70824861124465843,0.72785926778832244,0.74990268210934885,0.77479826676471952,0.8030516911994463,0.83527465546464508,0.87220935435700464,0.91475849808128862,0.96402160759000743,1.0213377775037578,1.0883338270551113,1.1669740866103813,3.7511683179394537]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.36622428121852041},0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041,0.36622428121852041]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":25372.360757121016},25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016,25372.360757121016]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.1868679822115205},9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205,9.1868679822115205]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.2633942562036609},3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609,3.2633942562036609]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.68012338925229021},0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021,0.68012338925229021]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":27.650642388807594},24.810536610983785,22.184298296888709,19.76310198535786,17.538130939406052,15.500579004205049,13.641652944291769,11.952575404669794,10.424588690052868,9.0489596247785791,7.8169858503311067,6.7200040482767962,5.7494007578389654,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":8.0269772064829228E-2},8.945839410071843E-2,0.10004872510693617,0.11230578902239576,0.12655343774453864,0.14318889387251757,0.16270101365717748,0.18569309850398785,0.21291111121856976,0.24527800476842113,0.28393434560223468,0.33028414061221251,0.38604210342608664,2.1704920117497952]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.25547037018779445},-0.25081842021438744,-0.24616647024098043,-0.24151452026757339,-0.23686257029416638,-0.23221062032075931,-0.2275586703473523,-0.22290672037394527,-0.21825477040053826,-0.21360282042713122,-0.20895087045372421,-0.2042989204803172,-0.19964697050691013,-0.13396563048609814]
[null,"H=",{"$f":"EXP(80*C54)","v":1.3306083210624583E-9},1.9305254500906856E-9,2.8009207927333438E-9,4.0637419655863571E-9,5.895917801642668E-9,8.5541471427335672E-9,1.2410863889443925E-8,1.8006417228063019E-8,2.6124777797850044E-8,3.7903376687470925E-8,5.4992466363887912E-8,7.9786330957236119E-8,1.1575873985164519E-7,2.2159363068646707E-5]
[null,null,{"$f":"20*$C12-16","v":-2.7012162501860413},-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413,-2.7012162501860413]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":3.0466650823757973E-2},3.3193220072634137E-2,3.6093683804207244E-2,3.9174865271454556E-2,4.244369550353682E-2,4.5907212592174548E-2,4.9572560998061156E-2,5.3446990876339397E-2,5.7537857420231445E-2,6.1852620221978086E-2,6.6398842650292653E-2,7.118419124359146E-2,7.6216435118305725E-2,0.17832166601797253]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.45686221819440609},0.46246733159535702,0.46857535753797425,0.47526346777265771,0.48262034161094819,0.49074756396511149,0.49976115759236805,0.50979325912591233,0.52099394893475248,0.53353324532599267,0.54760327408647946,0.56342062485584177,0.58122890632987478,1.2806416815880353]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98641305665895807},0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807,0.98641305665895807]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":4.0855360013120767E-4},4.9138020679715701E-4,5.8620460206566241E-4,6.9413301769788796E-4,8.1632047638511998E-4,9.5397079174877229E-4,1.1083365683403781E-3,1.2807192016416006E-3,1.4724688780642222E-3,1.6849845749501542E-3,1.9197140605714269E-3,2.1781538941301991E-3,2.4618494257587571E-3,1.0169004418400117E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.45106341072126716},0.45667519437068521,0.46279505530616299,0.46950022298166139,0.47687932685063106,0.4850337754105119,0.49407926762844739,0.50414744620016505,0.51538770254761446,0.52796914392613636,0.54208273348866887,0.55794361464288122,0.57579363153715379,1.2734106800385221]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.12892180077009521},0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.2529046912357989},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19481718390229813}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.32375934248412314},"t(1)=",{"$f":"E67+E68+E69","v":0.17109113108549195},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25614828261861872}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17675429770584619},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.17756002787751435},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19032808074817678}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"PT3-1","index":21,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.23579812046786616}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!E6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.17513466618492252}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!E8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0793814512993394}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!E11","v":14.33},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!E24","v":131574.85065359448},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!E34","v":17354.659640797698},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":17354.659640797698},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!E29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!E35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.66994857197104218}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.68362099180718594},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.1771267035996482},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!E50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!E49","v":8.7675900000000002},{"$f":"C18/C6","v":0.61183461270062811}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"K21-2","v":23.334629717968397},{"$f":"K21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"M21-0.01","v":24.588009819156945},{"$f":"V33","v":24.598009819156946},{"$f":"M21+0.01","v":24.608009819156948},{"$f":"N21+0.5","v":25.108009819156948},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.21710306019193176,0.22640696013874584,0.23571086008555989,0.2287643832487177,0.22885742224818584,0.228950461247654,0.23360241122106104,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3340547086902117,1.3275934317463411,1.3214364410115216,1.3260056600609507,1.3259433906483964,1.32588115092901,1.3228064511534801,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.82095743433405854,0.90142235067834053,1.007444015549058,0.92551434657954834,0.92650049759114228,0.92748941660970885,0.980688281390934,{"$f":"P50+P52+P54+P58+P59+P60","v":4.746222533614489}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!E2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,0,{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.1006660537368695E-2},-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2,-6.1006660537368695E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.3043697384577899},2.3581074808894846,2.4209168272795316,2.4043438818161862,2.8578133203810707,3.7380651903554307,2.1842391673531756,2.2582428067535871,2.3581074808894846,2.2807470309694042,2.281670912568444,2.2825975918676242,2.3327217568733194,{"$f":"P23+P24+P25+P27+P28","v":6.0515121275340489}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":3344.7784142713003},3561.9886288152297,3802.6308041401139,3924.1972191622917,5399.6890330127635,8095.1346590997737,2798.9931028496253,3147.1680265944246,3561.9886288152297,3245.0671214679869,3249.0227870930776,3252.9856530576358,3460.8862855933576,16847.428120626166]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":42729.321904602592},46420.31143210124,50534.429035969166,53159.269195639761,78702.268597829054,126317.56213901471,33597.247753060983,39395.410721360946,46420.31143210124,41043.843411588401,41110.587929432048,41177.464287654562,44699.285343351774,298070.85887995496]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.62541841685619992},0.62252329711310073,0.61919017579028568,0.62006443249899468,0.59739280214749002,0.559522410593282,0.63204097527155689,0.62793629158554887,0.62252329711310073,0.626704048415896,0.62665361690729837,0.62660304504105879,0.62388589236903058,0.48496800754091268]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":68321.176276500963},74567.990703916657,81613.744874861732,85731.847223354402,131742.91406744852,225759.61167502764,53156.755760377564,62737.910277310017,74567.990703916657,65491.588119358552,65603.368145106535,65715.391288844388,71646.571737050908,614619.63314107736,"75 % MCR",{"$f":"'NSR SHIP DATA'!E47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":25.247000448504526},"75 % MCR",{"$f":"'NSR SHIP DATA'!E47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":24.598009819156946}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.3750127891476429},1.4070779919969723,1.4445562026864236,1.4346671594545004,1.7052514615776551,2.2304959823184589,1.3033311189365935,1.347488941755052,1.4070779919969723,1.3609171670915394,1.3614684453838801,1.3620213930582683,1.3919303815239397,3.610925117689745,{"$f":"F33-G33","v":-46011.066844094123},{"$f":"F21/Q34/Q35","v":4.0874340428438271E-9},{"$f":"R33-F33","v":-20157.767282771281},{"$f":"I33-J33","v":-9581.1545169324527},{"$f":"I21/T34/T35","v":1.1374736702880138E-7},{"$f":"U33-I33","v":12417.324180205556}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":1.0404836532864385},1.0950647382013823,1.1555338603976035,1.1860813502339473,1.5568463446527046,2.2341641536239525,0.90333745834075496,0.99082765818274066,1.0950647382013823,1.0154279690917349,1.0164219578957676,1.0174177560177493,1.0696595076413031,4.4334606905161689,{"$f":"F33-H33","v":-140027.76445167325},{"$f":"G21/Q34/Q36","v":6.5501349256479805E-9},{"$f":"R33-G33","v":-66168.834126865404},{"$f":"I33-K33","v":-21411.234943539093},{"$f":"J21/T34/T36","v":2.1469365072165738E-7},{"$f":"U33-J33","v":2836.1696632731037}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.59124793857472613},0.58851099713856125,0.58535998485938978,0.58618647551409031,0.56475353662361738,0.52895223890680987,0.59750866564261929,0.59362824622668209,0.58851099713856125,0.59246332812666458,0.59241565200345825,0.59236784319121638,0.589799145383747,0.45847120424530935,{"$f":"G33-H33","v":-94016.697607579117},{"$f":"H21/Q35/Q36","v":2.304196700788367E-9},{"$f":"R33-H33","v":-160185.53173444452},{"$f":"J33-K33","v":-11830.080426606641},{"$f":"K21/T35/T36","v":1.0001960774778904E-7},{"$f":"U33-K33","v":-8993.910763333537}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.7626282121725847},9.9591809355882486,10.155733659003914,10.352286382419578,11.138497276082237,11.924708169744896,9.1729700419255895,9.566075488756919,9.9591809355882486,9.6656805866528117,9.6696116411211239,9.6735426955894379,9.8700954190051036,13.5205390970591]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":15.045261022705734},15.451430886214951,15.878567368148062,16.153107246779101,18.320208970085375,21.432970297160892,13.921568309699278,14.656679165642284,15.451430886214951,14.851585313517852,14.859360026869853,14.867141201749151,15.264958178021407,29.032741211925956]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":5.2826328105331495},5.492249950626702,5.7228337091441475,5.8008208643595225,7.1817116940031376,9.5082621274159962,4.7485982677736889,5.0906036768853653,5.492249950626702,5.18590472686504,5.1897483857487288,5.193598506159713,5.3948627590163039,15.512202114866856]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.5411076500840697},1.5514760687799771,1.5635076599385189,1.5603420007980624,1.6447648651335105,1.7973580562365583,1.5176729288409256,1.5321517358783536,1.5514760687799771,1.5365276330387097,1.5367070135142484,1.5368869161582019,1.5465866873615393,2.1473064796832673]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.403944617439159},12.7053059109016,13.017150513575988,13.252696814599339,14.729353123083806,16.678839233452894,11.547269175812435,12.111377327199602,12.7053059109016,12.258632950085332,12.264485833995488,12.270341948669294,12.567526798513256,21.276640154492526]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":748.49678714580614},766.68196669019142,785.49974525898415,799.71342122881902,888.81995440901937,1006.4586681569924,696.80203717225299,730.84226807770392,766.68196669019142,739.72818010154197,740.08136329748515,740.43474144884669,758.367899984872,1283.9058289977258]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.95066413554739215},1.007444015549058,1.0732258788443665,1.1497924207005019,1.6142702365959387,2.5046554598917736,0.82095743433405854,0.90142235067834053,1.007444015549058,0.92551434657954834,0.92650049759114228,0.92748941660970885,0.980688281390934,4.746222533614489]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.38714358991996722},0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722,0.38714358991996722]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":17280.24605655043},17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043,17280.24605655043]
[null,"N1=",{"$f":"2*$C13-3.7","v":8.6542534071992954},8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954,8.6542534071992954]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.5658795118908531},3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531,3.5658795118908531]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.8429167158063664},0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664,0.8429167158063664]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,17.538130939406052,13.641652944291769,10.424588690052868,12.765018718529179,12.731299903325469,12.697647180426122,11.097731391737867,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.25147211754463594},0.28833170655378665,0.33216409087445725,0.38451386566050028,0.72371374370017005,1.4255286373438616,0.17138311131950298,0.22033542851432622,0.28833170655378665,0.23546690478105123,0.23609053827560333,0.23671625179172578,0.27084269217058049,2.9393565334724379]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.22993437560808153},-0.22528242563467452,-0.22063047566126748,-0.21597852568786047,-0.19737072579423237,-0.17876292590060427,-0.24389022552830264,-0.23458632558148856,-0.22528242563467452,-0.2322289024715167,-0.23213586347204856,-0.2320428244725804,-0.22739087449917336,-0.1409932857202344]
[null,"H=",{"$f":"EXP(80*C51)","v":1.0262698206926812E-8},1.4889731081233987E-8,2.1602904733360098E-8,3.1342775122836906E-8,1.3887965592464046E-7,6.1537495496667726E-7,3.36035893674641E-9,7.0735310068292912E-9,1.4889731081233987E-8,8.5416452308225569E-9,8.6054589127478912E-9,8.6697493395966102E-9,1.2578586411239294E-8,1.2629656013791268E-5]
[null,null,{"$f":"20*$C12-16","v":-2.3275801638562807},-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807,-2.3275801638562807]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":7.7658920533157774E-2},8.3602983512847548E-2,8.9872369610103114E-2,9.6478068462324859E-2,0.12648901298564466,0.1627987562782755,6.167104119797856E-2,7.2029341821707782E-2,8.3602983512847548E-2,7.4843553302048255E-2,7.4956239618398077E-2,7.5069049692765871E-2,8.0869241963502231E-2,0.25910285805745065]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.54832371388028889},0.56238083927378435,0.57815285868839639,0.5958689428784667,0.69173889614789874,0.84506535659272486,0.51450058355418304,0.53577653189451746,0.56238083927378435,0.54195810532755984,0.54220937135184488,0.54246120498270634,0.55580994221024582,1.4816119031747714]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98821163077160024},0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024,0.98821163077160024]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":5.6644670646945538E-4},6.512552831949047E-4,7.4524842112849547E-4,8.4906645077231714E-4,1.3761493839562801E-3,2.1172677315506945E-3,3.6104873314871073E-4,4.9020394009190041E-4,6.512552831949047E-4,5.2780786311893335E-4,5.293349923809964E-4,5.3086543313019972E-4,6.1171627155881449E-4,4.4976284055808459E-3]
[null,"E=",{"$f":"C55*C56+C57","v":0.54242631819085008},0.55640254157664248,0.57208262774085117,0.58969368621885143,0.68496057201441785,0.8372206818786313,0.50879650944016785,0.52995080425272534,0.55640254157664248,0.53609711093875345,0.53634694207563172,0.53659733743941773,0.54986956566221468,1.4686437434125361]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":7.9106769016050224E-2},7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.26599980656291317},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19886071900172869}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.33685445781123741},"t(1)=",{"$f":"E64+E65+E66","v":0.17513466618492252},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.26896400037972951}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.18957661207356116},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.18561667266418069},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.19398971439420845}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"PT3-2","index":22,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.2196098330111465}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!E6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.16797140526339188}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!E8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0661700133242353}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!E90","v":11.809933176919976},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!E87","v":102840.20724764824},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!E33+2.4*(C6-'NSR SHIP DATA'!E10)*(C4+C5)","v":15210.502869907483},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15210.502869907483},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!E29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!E35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63537522029160165}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64834206152204255},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7058910068933502},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!E50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!E49","v":8.7675900000000002},{"$f":"C18/C6","v":0.74239116078441547}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E46","v":-5}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"J21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"J21+1","v":26.334629717968397},{"$f":"M21-0.01","v":25.801579713522084},{"$f":"V33","v":25.811579713522086},{"$f":"M21+0.01","v":25.821579713522087},{"$f":"N21+0.5","v":26.321579713522087},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.24005531612435665,0.24014835512382482,0.24024139412329298,0.24489334409669999,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.318658317408036,1.3185994686755931,1.3185406466751395,1.3156331384264257,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89642308513473878,0.89721571241106535,0.89801070501398272,0.94097800934994758,{"$f":"P50+P52+P54+P58+P59+P60","v":3.011875090239879}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":0},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":0},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":0},0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!E2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,0,{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-6.0962653082285989E-3},-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3,-6.0962653082285989E-3]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2383387497491585},2.2674692293751342,2.3016530862855209,2.2516514119410531,2.5011968943878928,2.9894581378685063,2.2134457130177143,2.2674692293751342,2.341885096807327,2.2992188221008201,2.299952600644704,2.3006887712471675,2.3407485673344186,{"$f":"P23+P24+P25+P27+P28","v":4.3720750793885781}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":2847.5310823441105},3001.9109603718989,3168.6307335798351,3220.9417505013889,4142.0014431130894,5674.1022058180397,2703.6199439688348,3001.9109603718989,3350.0192095370307,3157.1860944981627,3160.6422235690516,3164.1041538754585,3345.0756875120442,10668.043725308396]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":36377.020292792949},39121.304471500072,42108.990642200944,43632.595411432943,60371.052502369421,88539.448464992689,33843.194016676214,39121.304471500072,45381.147537829282,41903.223940910604,41965.353179062033,42027.595029479766,45291.724717841709,188742.93055321273]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.64277259175890156},0.64130858271241464,0.63960373270400461,0.64210225106231444,0.62992382594064478,0.60800444415815735,0.6440319068482846,0.64130858271241464,0.63761511738268462,0.63972467225653784,0.63968820907783408,0.63965163350330645,0.6376710321944149,0.55639229931143908]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":56593.919465747313},61002.30922535999,65836.061437884258,67952.721454014201,95838.655431423453,145623.02844280089,52548.939977672097,61002.30922535999,71173.261581551196,65501.966327331007,65602.824287724055,65703.881344442023,71026.787216567565,339226.35303686041,"75 % MCR",{"$f":"'NSR SHIP DATA'!E47*0.75","v":65574.07994058312},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":26.13479203513576},"75 % MCR",{"$f":"'NSR SHIP DATA'!E47*0.75","v":65574.07994058312},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":25.811579713522086}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.1128721774282402},1.1273554634342222,1.1443512212376465,1.1194910555415376,1.2435617416470786,1.4863187207893036,1.1004956915217943,1.1273554634342222,1.1643540403626498,1.1431409375466874,1.1435057624535405,1.1438717766600204,1.163788973064696,2.1737374264838953,{"$f":"F33-G33","v":-27885.933977409251},{"$f":"F21/Q34/Q35","v":1.2158695991970595E-8},{"$f":"R33-F33","v":-2378.641513431081},{"$f":"I33-J33","v":-8453.3692476878932},{"$f":"I21/T34/T35","v":1.5456616808332293E-7},{"$f":"U33-I33","v":13025.139962911024}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.9093738791741155},0.94783282826936022,0.98936587877365345,1.0023975430203655,1.2318509425460404,1.6135262359482612,0.87352289123631444,0.94783282826936022,1.0345531807227202,0.98651480260052504,0.98737578975572915,0.98823822210848333,1.0333216558352867,2.8576115735991774,{"$f":"F33-H33","v":-77670.306988786688},{"$f":"G21/Q34/Q36","v":2.0409826121264426E-8},{"$f":"R33-G33","v":-30264.575490840332},{"$f":"I33-K33","v":-18624.3216038791},{"$f":"J21/T34/T36","v":2.9466130072090685E-7},{"$f":"U33-J33","v":4571.7707152231305}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.61518368698906267},0.61378251572795051,0.61215084081308357,0.61454211846770301,0.60288641229086104,0.58190784806090179,0.61638895010964423,0.61378251572795051,0.61024758028042003,0.61226658943208823,0.61223169131570643,0.61219668562772267,0.61030109513229547,0.53251098520877937,{"$f":"G33-H33","v":-49784.373011377436},{"$f":"H21/Q35/Q36","v":7.8449582094338807E-9},{"$f":"R33-H33","v":-80048.948502217769},{"$f":"J33-K33","v":-10170.952356191206},{"$f":"K21/T35/T36","v":1.3902251276624931E-7},{"$f":"U33-K33","v":-5599.181640968076}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.9694325083469},10.170148859296432,10.370865210245967,10.571581561195499,11.374446964993631,12.177312368791762,9.7687161573973658,10.170148859296432,10.571581561195499,10.357597857663306,10.361612184682297,10.365626511701288,10.566342862650821,13.806948198286399]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":14.491290070159895},14.833626553946269,15.186683761576731,15.39060736385882,17.037242417358801,19.201265227476433,14.15788525956442,14.833626553946269,15.552639891404125,15.162974730974195,15.170142527998529,15.177315425232651,15.542903492447808,24.597059523677672]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":4.521857561812995},4.6634776946498366,4.8158185513307643,4.8190258026633206,5.6627954523651702,7.0239528586846713,4.3891691021670542,4.6634776946498366,4.9810583302086258,4.8053768733108893,4.8085303433162316,4.8116889135313627,4.9765606297969871,10.790111325391273]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.4535722126637673},1.4585456672433066,1.4643603454196805,1.45584719512095,1.4978523764533938,1.5768064944023104,1.4493086943511357,1.4585456672433066,1.4711743745602184,1.4639470405539563,1.4640716384294659,1.4641966318292159,1.4709823156872743,1.7814986462200568]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.230361289253398},12.50188770662135,12.778774485911349,12.98109446252716,14.205844691176216,15.689288798134097,11.963300708480894,12.50188770662135,13.062110726299812,12.76028629431875,12.765877356340413,12.77147096846697,13.054623177549313,19.202003860982035]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":738.02217060596365},754.40701085584556,771.11531382668727,783.32399881706044,857.22965056521934,946.74578290970499,721.90681433450186,754.40701085584556,788.21279951801887,769.99967259851371,770.33705655894062,770.67459440148957,787.76097500926812,1158.7151216798727]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.82972275160962061},0.86189536880556705,0.89905174262121568,0.94218955559622874,1.2027434153736207,1.7011380121757096,0.80171486171332806,0.86189536880556705,0.94218955559622874,0.89642308513473878,0.89721571241106535,0.89801070501398272,0.94097800934994758,3.011875090239879]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34727275877052688},0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688,0.34727275877052688]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":36487.721797076403},36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403,36487.721797076403]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.7117820137866993},9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993,9.7117820137866993]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.9527923223300201},2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201,2.9527923223300201]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.55013418041523643},0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643,0.55013418041523643]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,9.1353594748558606,9.1091509415868011,9.0830000293155866,7.8473871463891012,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.13590644101243429},0.15582696185715794,0.17951588376339747,0.20780797295579365,0.39112630131098675,0.77041751409406678,0.11907882357182806,0.15582696185715794,0.20780797295579365,0.17781806930012012,0.17832968128404453,0.17884311118997442,0.20700291114462155,1.5885557779978474]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.21705127128925245},-0.21239932131584544,-0.2077473713424384,-0.20309542136903139,-0.18448762147540329,-0.16587982158177519,-0.22170322126265948,-0.21239932131584544,-0.20309542136903139,-0.20805486527704867,-0.2079618262775805,-0.20786878727811234,-0.20321683730470533,-0.12811018140140532]
[null,"H=",{"$f":"EXP(80*C51)","v":2.8765137022143755E-8},4.1734166409130454E-8,6.055040323723073E-8,8.7850115328746989E-8,3.8926335469595194E-7,1.7248236811313926E-6,1.9826276144853881E-8,4.1734166409130454E-8,8.7850115328746989E-8,5.9079064010024863E-8,5.9520437129289961E-8,5.9965107698060643E-8,8.7000933855651899E-8,3.5399441594613305E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0331587695591491},-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491,-3.0331587695591491]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":3.8349742702389313E-2},4.1285056305938206E-2,4.4381021870242336E-2,4.7643066328406161E-2,6.2463153870488251E-2,8.0393731623853493E-2,3.5569728589074714E-2,4.1285056305938206E-2,4.7643066328406161E-2,4.4171312346619231E-2,4.4234688073516368E-2,4.429813012877875E-2,4.7555770333314422E-2,0.12795088924413217]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.47876160544595836},0.48783958896005747,0.49794710181293839,0.50924114610924265,0.57024049020711653,0.66962412114656988,0.47057565402179657,0.48783958896005747,0.50924114610924265,0.49724420480699449,0.49745633835549763,0.49766894271514184,0.50892984598821278,1.1107060759106711]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98509767978723728},0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728,0.98509767978723728]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":2.4984538218280239E-3},2.8725231035865184E-3,3.2871031726621814E-3,3.7450183656994071E-3,6.0698484932178694E-3,9.3387349512486402E-3,2.1621661731098911E-3,2.8725231035865184E-3,3.7450183656994071E-3,3.2583933541096583E-3,3.26706021180593E-3,3.2757443474624075E-3,3.7324918018076252E-3,1.9837906639310097E-2]
[null,"E=",{"$f":"C55*C56+C57","v":0.47412540051785435},0.48344217029649866,0.49381363782536697,0.50539728985010779,0.56781243231698519,0.66898390302230248,0.46572515111434337,0.48344217029649866,0.50539728985010779,0.49309250579712977,0.49331014492126152,0.49352826511831616,0.50507810225927208,1.1139918849444992]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.18134113861180573},0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573,0.18134113861180573]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.24287368162474221},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19169745808019806}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.31372833287306645},"t(1)=",{"$f":"E64+E65+E66","v":0.16797140526339188},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.24476265420412113}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16599994217275479},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.17080274366540704},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18707504405832034}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"PAS3","index":23,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.21834637688044983}]
[" Length on water line","(m)",{"$f":"'NSR SHIP DATA'!E6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.16740798252923356}]
[" Breadth on water line ","(m)",{"$f":"'NSR SHIP DATA'!E8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0651674768011987}]
[" Mean draught ","(m)",{"$f":"'NSR SHIP DATA'!E74","v":11.585451060595251},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'NSR SHIP DATA'!E45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'NSR SHIP DATA'!E72","v":100380.0144775782},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'NSR SHIP DATA'!E33+2.4*(C6-'NSR SHIP DATA'!E10)*(C4+C5)","v":15019.506010120587},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15019.506010120587},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'NSR SHIP DATA'!E29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'NSR SHIP DATA'!E75","v":10}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.63219211874051062}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64509399871480677},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E76","v":0}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7602338629493737},null,null,null," Water temperature (degrees Celcius)",null,null,null,0,null,"Stack height",null,{"$f":"IF('NSR SHIP DATA'!E2<500,2+(500-'NSR SHIP DATA'!E2)/125,IF('NSR SHIP DATA'!E2<9000,7,IF('NSR SHIP DATA'!E2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,0,null,"Tiers above cont.",null,{"$f":"IF('NSR SHIP DATA'!E2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'NSR SHIP DATA'!E42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'NSR SHIP DATA'!E50","v":1},null," Front area (m2)",null,{"$f":"C5*(('NSR SHIP DATA'!E9-C6)+2+O13*2.6+2*O14)","v":1626.9132949898578}]
[" Propeller diameter ","(m)",{"$f":"'NSR SHIP DATA'!E49","v":8.7675900000000002},{"$f":"C18/C6","v":0.75677588676892904}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'NSR SHIP DATA'!E46","v":-5},null," Wind speed (m/s)",null,{"$f":"'NSR SHIP DATA'!E43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":6},6.5,7,7.5,8,8.5,9,9.5,{"$f":"P10","v":10},{"$f":"M21-0.01","v":9.99},{"$f":"P10","v":10},{"$f":"M21+0.01","v":10.01},{"$f":"N21+0.5","v":10.51},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":5.5823399680884317E-2},6.0475349654291341E-2,6.5127299627698365E-2,6.9779249601105389E-2,7.4431199574512427E-2,7.9083149547919451E-2,8.3735099521326475E-2,8.8387049494733499E-2,9.3038999468140537E-2,9.2945960468672387E-2,9.3038999468140537E-2,9.3132038467608674E-2,9.7783988441015698E-2,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.6624665676004227},1.645391067379312,1.6298150854685047,1.615512143697369,1.6023023927132887,1.5900407664701279,1.5786086509669233,1.5679078910230517,1.5578563926946138,1.5580515266469277,1.5578563926946138,1.557661490380073,1.54820090314158,1.3422646474887567]
[" Cr x 1000","(-)",{"$f":"C46","v":0.5451089000005771},0.54674250739581609,0.54849851131280225,0.55037899962061809,0.55238661808400213,0.55452459129820886,0.55679675329757328,0.55920758855992203,0.5617622845832615,0.5617097436442291,0.5617622845832615,0.56181488542087543,0.56452246127040928,{"$f":"P53+P55+P57+P61+P62+P63","v":2.8835158515358583}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'NSR SHIP DATA'!E2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-8.2389833623652819E-4},-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4,-8.2389833623652819E-4]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":2.2969852541310374},2.2815433613051654,2.2677233833113446,2.2553009298480244,2.2440987973273283,2.2339751442983742,2.2248151907945339,2.216525266113011,2.209028463807913,2.2091710568211944,2.209028463807913,2.2088861623309857,2.2021331509420268,{"$f":"P23+P24+P25+P27+P28","v":4.3151902855546513}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":168.42248331010913},196.33367639755264,226.32134575513891,258.38445641239781,292.52386675823715,328.74226779416944,367.04416016514847,407.43586474765192,449.92556476185825,449.05514824268403,449.92556476185825,450.7968244589045,495.43691813599702]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":168.42248331010913},196.33367639755264,226.32134575513891,258.38445641239781,292.52386675823715,328.74226779416944,367.04416016514847,407.43586474765192,449.92556476185825,449.05514824268403,449.92556476185825,450.7968244589045,495.43691813599702,10397.027767915821]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":519.81915248832081},656.46128040285703,814.93790179510415,996.84723283903065,1203.7942164834974,1437.3926917032263,1699.2676439005711,1991.0575838488253,2314.417105134999,2307.6297428778062,2314.417105134999,2321.2177638816215,2678.5024097430382,183948.01713308794]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.64111539032665066},0.64187822049701448,0.64256332535610694,0.64318109479726682,0.64373976537725253,0.64424595219333447,0.64470502380797601,0.64512137210022746,0.64549860989560215,0.64549142821986016,0.64549860989560215,0.64550577713664448,0.64584618904718794,0.56010962347171611]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":810.80435804773151},1022.7193561647109,1268.2608384838454,1549.87023235383,1870.0013285306907,2231.1241332749159,2635.7288700245872,3086.3302162302107,3585.4718657090748,3574.9967265123878,3585.4718657090748,3595.9674507920822,4147.2760158182755,328414.31288562168]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.1232867900147787},1.1157352943345473,1.1089769580801747,1.1029020484350973,1.097423908138871,1.0924731729551489,1.0879937124320529,1.0839397191083149,1.0802735836894986,1.0803433154598177,1.0802735836894986,1.0802039944881985,1.0769015925801353,2.1102426475947769]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.24192883496786713},0.2488773360570293,0.25634277662561478,0.26432489901737016,0.27282391692850838,0.28184050028477864,0.29137576952328531,0.30143129822839482,0.31200912361557637,0.31179243312468413,0.31200912361557637,0.312226024015889,0.32333919064276173,2.7883436277008533]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.61417513408216484},0.61490590942968293,0.61556222555473961,0.61615403575783412,0.61668923048806146,0.61717414687024252,0.61761392787492586,0.61801278083037914,0.61837416674787682,0.61836728685273123,0.61837416674787682,0.61838103281488233,0.61870714030497809,0.53657330378729495]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":2.4124957423961795},2.6135370542625278,2.8145783661288757,3.015619677995224,3.2166609898615723,3.4177023017279207,3.618743613594269,3.8197849254606173,4.0208262373269656,4.0168054110896385,4.0208262373269656,4.0248470635642928,4.2258883754306407,13.829301726156494]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":3.5153687236100337},3.8015379235518414,4.0874199715489024,4.3730665907540169,4.6585246650065182,4.9438374187217864,5.2290453444427385,5.5141869561492616,5.7992994224699927,5.7935972226880832,5.7992994224699927,5.8050016251535625,6.0901218343883601,24.389190626934809]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":1.1028729812138542},1.1880008692893136,1.2728416054200267,1.3574469127587929,1.4418636751449458,1.5261351169938657,1.6103017308484695,1.6944020306886443,1.7784731851430271,1.7767918115984447,1.7784731851430271,1.7801545615892698,1.8642334589577194,10.559888900778315]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.457150229048048},1.4545567346564889,1.4522317163869456,1.4501386307643476,1.4482485657299546,1.4465383413360149,1.4449891738113656,1.4435857158853835,1.4423153551458496,1.4423395284952214,1.4423153551458496,1.4422912308158149,1.4411459303554708,1.7635880039268743]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":2.9639322330031064},3.2075374889071844,3.450999168838889,3.6943431343746207,3.9375928274340453,4.1807698602248538,4.4238944790185037,4.6669859408049392,4.9100628298984788,4.9052013168888609,4.9100628298984788,4.9149243443589281,5.1580051049095008,19.109246176545653]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":178.85389060844875},193.55387170314657,208.24518892861991,222.92940286155982,237.60792806822687,252.28206870375226,266.95304649796509,281.62202348403696,296.29012110357263,295.99676064602505,296.29012110357263,296.58348164866834,311.25181288527023,1153.1178031715247]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.5451089000005771},0.54674250739581609,0.54849851131280225,0.55037899962061809,0.55238661808400213,0.55452459129820886,0.55679675329757328,0.55920758855992203,0.5617622845832615,0.5617097436442291,0.5617622845832615,0.56181488542087543,0.56452246127040928,2.8835158515358583]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.34355535410285309},0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309,0.34355535410285309]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":39268.5023812176},39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176,39268.5023812176]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.8204677258987481},9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481,9.8204677258987481]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.8869314306409333},2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333,2.8869314306409333]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.52630671157630904},0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904,0.52630671157630904]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":265.44856270131737},251.74688282507688,238.53095325767214,225.79189884243564,213.52084458836202,201.70891568598682,190.34723752511866,179.42693571467902,168.93913610494917,169.1447109723203,168.93913610494917,168.73373068889515,158.67794145121889,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":5.7239390273759365E-3},6.035472498234119E-3,6.3698709415108091E-3,6.7292555472382547E-3,7.1159862201562989E-3,7.5326932507647987E-3,7.9823138363456086E-3,8.4681342951933112E-3,8.9938389815313307E-3,8.9829080618167422E-3,8.9938389815313307E-3,9.0047874933101065E-3,9.5754417653194698E-3,1.4858546019534868]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.39118556750509226},-0.38653361753168525,-0.38188166755827824,-0.37722971758487123,-0.37257776761146416,-0.36792581763805715,-0.36327386766465014,-0.35862191769124308,-0.35396996771783606,-0.35406300671730423,-0.35396996771783606,-0.35387692871836796,-0.34922497874496089,-0.12700896718597657]
[null,"H=",{"$f":"EXP(80*C54)","v":2.5634292208647289E-14},3.7191751111506862E-14,5.3959997782722638E-14,7.8288364319866037E-14,1.1358540103281053E-13,1.6479643481975839E-13,2.3909643917582332E-13,3.4689529108492749E-13,5.0329625732487359E-13,4.9956406969783394E-13,5.0329625732487359E-13,5.0705632771075555E-13,7.3566738594684848E-13,3.8659524844688581E-5]
[null,null,{"$f":"20*$C12-16","v":-3.0981200257038637},-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637,-3.0981200257038637]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":1.8749786040170053E-4},2.5212511503763834E-4,3.3166484284490586E-4,4.2811787820008052E-4,5.435877256228706E-4,6.8027845224408765E-4,8.4049275601888029E-4,1.0266301852847929E-3,1.2411854898540498E-3,1.2365992997505483E-3,1.2411854898540498E-3,1.2457840794018182E-3,1.4919928404100381E-3,0.11990326064546931]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.35187991964360238},0.35317002178543172,0.354542079438257,0.3559949032811075,0.35752741426958895,0.35913863487465419,0.36082768504077578,0.36259378276533316,0.36443624949088216,0.36439865559349111,0.36443624949088216,0.36447387370576223,0.36639365615654851,1.0789506553918173]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.9848688551105661},0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661,0.9848688551105661]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":3.6563743221326587E-5},2.3428993555558871E-5,1.4197889757224573E-5,8.0076016805042679E-6,4.1032020184608743E-6,1.8376663030396876E-6,6.7187290506831093E-7,1.7460303425670978E-7,2.2540739197194739E-8,2.3770211336110854E-8,2.2540739197194739E-8,2.1359589520977953E-8,2.3150990242661056E-10,2.2489106941763193E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.34659213733901401},0.34784958400874738,0.34919164975463274,0.35061630042134156,0.35212171836434958,0.35370629382127533,0.35536862093120986,0.35710749830533722,0.35892193433761294,0.35888491050840243,0.35892193433761294,0.35895898807389665,0.36084970089018426,1.0851140036382974]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.19260532577375983},0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983,0.19260532577375983]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.24106874429517552},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19113403534603976}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.31192339554349979},"t(1)=",{"$f":"E67+E68+E69","v":0.16740798252923356},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.2425344831183574}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16396545073611182},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.16952441166102117},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18643842374810213}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]

{"sheet":"SCR SHIP DATA","index":24,"n_rows":132,"n_cols":3,"rows_kept":132,"cut":false,"hidden":true,"merged":[]}
[" Ship data (container ship)","Units","Default values"]
[" Container capacity","TEU",{"$f":"Results!C17","v":8000}]
[" Feeder ship - type 1 (<2900 TEU) - Panamax - type 2 (1900 - 5300 TEU) or Post Panamax - type 3 (>4000 TEU)","(-)",{"$f":"IF(C2<2500,1,IF(C2<=5000,2,3))","v":3}]
[" Elongation in percent","%",0]
[" Length between pp ","m",{"$f":"(1+C4/100)*IF(C3=1,10.14*C2^0.378,IF(C3=2,IF(C2<3800,2.494*C2^0.555,241.92+(C2-3800)*0.037),IF(C2<8000,131.31+0.03012*C2-0.00000099556*C2^2,14.66*C2^0.339)))","v":308.51868805145176}]
[" Length in waterline incl. bulbous bow (= 1,01 Lpp)","m",{"$f":"C5*1.01","v":311.60387493196629}]
[" Length over all","m",{"$f":"IF(C3<3,MIN(294.1,1.2*C5^0.977),1.2*C5^0.977)","v":324.49592550086885}]
[" Breadth mld.","m",{"$f":"IF(C3=1,2.9*C2^0.3,IF(C3=2,32.22,32.51+0.0013*C2))","v":42.91}]
[" Depth","m",{"$f":"IF(C3=1,0.767*C2^0.394,IF(C3=2,14.77+0.0013*C2,MIN(30.2,16.5+0.0011*C2)))","v":25.3}]
[" Design draught","m",{"$f":"IF(C3<3,MIN(C11,12,1.188*C2^0.279),4.83*C2^0.11)","v":12.980368723701462}]
[" Maximum draught","m",{"$f":"IF(C3=1,0.827*C2^0.336,IF(C3=2,IF(C2<3300,2.19*C2^0.211,12.1+(C2-3300)*0.00082),12.73+0.0002*C2))","v":14.33}]
[" Maximum draught - design draught","m",{"$f":"C11-C10","v":1.3496312762985383}]
[" Design deadweight/Maximum deadweight ","%",{"$f":"C14/C15*100","v":83.840675637842082}]
[" Design deadweight","tons",{"$f":"C15-(C11-C10)*C5*C8*C32*1.025","v":80304.397245566564}]
[" Maximum deadweight","tons",{"$f":"C16*C2","v":95782.144686487474}]
[" Maximum deadweight/TEU","tons/TEU",{"$f":"IF(C3=1,13.65,IF(C3=2,14.6-0.00038*C2,MAX(11.2,50.43*C2^-0.16)))","v":11.972768085810934}]
[" Lightweight coefficient","t/m3",{"$f":"IF(C3=1,0.659*C2^-0.23,IF(C3=2,0.105,MAX(0.09,0.104-0.00000115*C2)))","v":9.4799999999999995E-2}]
[" Steel weight correction","%",0]
[" Calculated machinery weight change due to engine change","tons",0]
[" Specified machinery weight change ( =  the calculated value)","tons",0]
[" Lightweight","tons",{"$f":"C5*C8*C9*C17+C18/100*'SCR WEIGHT'!C24","v":31751.836452720014}]
[" Steel weight","tons",{"$f":"'SCR WEIGHT'!C24","v":26939.130095913286}]
[" Displacement at design draught","tons",{"$f":"C14+C21","v":112056.23369828658}]
[" Displacement at maximum draught","tons",{"$f":"C15+C21","v":127533.98113920749}]
[" Block coefficient (based on Lpp) at design draught","-",{"$f":"C23/C5/C8/C10/1.025","v":0.63618750664264911}]
[" Block coefficient (based on Lpp) at maximum draught","-",{"$f":"C24/1.025/C5/C8/C11","v":0.65586713721309742}]
[" Lpp/Displ.vol.1/3 at design draught","-",{"$f":"C5/(C23/1.025)^(1/3)","v":6.4522436255050151}]
[" Lpp/Displ.vol.1/3 at maximum draught","-",{"$f":"C5/(C24/1.025)^(1/3)","v":6.1798906713299564}]
[" Midship section coefficient","-",0.98]
[" Prismatic coefficient at design draught","-",{"$f":"C25/C29","v":0.6491709251455603}]
[" Prismatic coefficient at maximum draught","-",{"$f":"C26/C29","v":0.66925218082969129}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26","v":0.84514021174589393}]
[" Wetted surface at design draught","m2",{"$f":"C34-2.4*(C11-C10)*(C6+C8)","v":15932.614970686505}]
[" Wetted surface at maximum draught","m2",{"$f":"0.995*(C24/C11/1.025+1.9*C11*C6)","v":17080.926203062434}]
[" Service speed at design draught","knots",{"$f":"IF(C5<95,14.02+(C5-95)*0.16,IF(C5<350,MIN(25.7,4+0.1216*C5-0.00017*C5^2),25.7))","v":25.334629717968397}]
[" Froude Number at service speed","-",{"$f":"C35*0.5144/(9.81*C6)^0.5","v":0.23571086008555989}]
[" Scantling trial speed at 75 % MCR ('reference speed')","knots",{"$f":"'SCR PT1-1'!V33","v":24.66165580047527}]
[" Froude Number at 'reference speed'","-",{"$f":"C37*0.5144/(9.81*C6)^0.5","v":0.22944957809038832}]
[" Service allowance on resistance","pct.",15]
[" Beaufort No.","-",0]
[" Calculated wind speed acc. to Beaufort No.","m/s",{"$f":"MAX(0,-0.2+0.98*C40+0.21626*C40^2-0.00466*C40^3)","v":0}]
[" Longitudinal wind resistance coefficient, Cx","-",0.8]
[" Wind speed to be used for separate wind resistance","m/s",0]
[" Wind resistance fraction of trial resistance","pct.",{"$f":"'SCR PS1'!K31","v":0}]
[" Transmission efficiency","pct.",{"$f":"IF(C55=1,98,96)","v":98}]
[" General improved propeller efficiency","pct.",0]
[" Main engine power (MCR)","kW",{"$f":"'SCR PS1'!K36/C56*100","v":67423.873094307259}]
[" Auxiliary power at sea at design draught","kW",{"$f":"IF(C47<10000,0.05*C47,250+0.025*C47)","v":1935.5968273576816}]
[" Propeller diameter","m",{"$f":"0.623*C11-0.16","v":8.7675900000000002}]
["Propeller type (1 = conventional - 2 = ducted)","(-)",1]
[" Propeller loading (MCR)","kW/m2",{"$f":"C47/C49^2/0.7854","v":1116.7663880666}]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'SCR PT1-1'!M21/'SCR PT1-1'!M33*('SCR PT1-1'!N33-'SCR PT1-1'!L33)/('SCR PT1-1'!N21-'SCR PT1-1'!L21)","v":4.0150743085156266}]
[" IMO Energy Efficiency Design Index  at 100  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'SCR Emission factors'!B12*'SCR Emission factors'!B20+C48*'SCR Emission factors'!C12*'SCR Emission factors'!C20)/C15/C37","v":12.132886545355758}]
["ENGINE TYPE & TECHNOLOGY"]
["Main engine type (slow speed = 1, medium speed = 2)","(-)",1]
["Main engine service rating (for non derated engine only)","pct. MCR",90]
["Fuel type (HFO = 1, MD/GO = 2, LNG = 3, Dual fuel = 4)","-",1]
["Sulphur content in heavy fuel (HFO)","pct.",3.5]
["Sulphur content in diesel oil or gas oil (DO/GO)","pct.",1]
["Derated 2 stroke main engine? (NO = 0, YES = 1)","-",1]
["Fuel optimised main engine? (NO = 0, YES = 1)","-",1]
["TIER 1, 2 or 3 engine? (1 - 3)","-",3]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3","-",1]
["Use of scrubbers if oil is used (NO = 0, YES=1)","-",0]
[" ACTUAL CONDITION"]
[" Payload/deadweight at design draught","%",{"$f":"C2*0.0017+64","v":77.599999999999994}]
[" Capacity utilization (100 % ~ design condition)","%",{"$f":"Results!C32","v":75}]
[" Actual deadweight","tons",{"$f":"C14/100*((100-$C66)+$C66*C67/100)","v":64725.344179926658}]
[" Actual payload","tons",{"$f":"C14*$C66*C67/10000","v":46737.159196919732}]
[" Actual displacement","tons",{"$f":"C68+C21","v":96477.180632646676}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C70/C24)","v":0.8110477131656717}]
[" Actual draught","m",{"$f":"C$10-(C$23-C70)/C$5/C$8/1.025/C71","v":11.564800527520617}]
[" Service speed at actual draught","knots",{"$f":"Results!C19","v":18}]
[" Speed dependency exponent n (Power = constant Vn)","-",{"$f":"'SCR PAS1'!M21/'SCR PAS1'!M36*('SCR PAS1'!N36-'SCR PAS1'!L36)/('SCR PAS1'!N21-'SCR PAS1'!L21)","v":3.1293983282971083}]
[" Necessary mian engine power at actual deadweight","kW",{"$f":"'SCR PAS1'!K36","v":17923.59317408473}]
[" Engine rating in actual condition","% MCR",{"$f":"C75/C47*100","v":26.583452346344156}]
[" Oil consumption per hour (auxiliary engines)","t/hour",{"$f":"C48*'SCR Emission factors'!C12/1000","v":0.37254432136153298}]
[" Oil consumption per hour (main engine)","t/hour",{"$f":"C75*'SCR Emission factors'!B12/1000","v":3.1257892358941404}]
[" Oil consumption per hour (main and auxiliary engines)","t/hour",{"$f":"C77+C78","v":3.4983335572556733}]
[" EEDI deadweight (per cent)",null,70]
[" Scantling deadweight","tons",{"$f":"C15","v":95782.144686487474}]
[" 70 % of maximum deadweight","tons",{"$f":"C15*0.7","v":67047.501280541226}]
[" Actual displacement","tons",{"$f":"C82+C21","v":98799.337733261244}]
[" Block coefficient based on Lpp","-",{"$f":"C83/1.025/C5/C8/C86","v":0.61810262628771195}]
[" Waterplane area coefficient based on Lpp","-",{"$f":"0.55+0.45*C26-0.14*(1-C83/C$24)","v":0.81359685333350806}]
[" Actual draught","m",{"$f":"C$10-(C$23-C83)/C$5/C$8/1.025/C85","v":11.779574107520205}]
[" 70 % DW trial speed at 75 % MCR ('reference speed')","knots",{"$f":"'SCR PT1-2'!V33","v":25.719760267069624}]
[" IMO Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"(C47*0.75*'SCR Emission factors'!B12*'SCR Emission factors'!B20+C48*'SCR Emission factors'!C12*'SCR Emission factors'!C20)/C82/C87","v":16.619632350533038}]
[" Baseline Energy Efficiency Design Index  at 70  % Dw","g/dwt/nm",{"$f":"174.22*C15^-0.201","v":17.37239971805467}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["14. Feb. 2013: Small change of Cr correction factor due to bulbous bow"]
["27. Feb. 2013: Small change of line 71 and 85 - calculation of waterplane area coefficient"]
["27. August 2013: Truck calculation program included"]
["27. August 2013: Carrection of ship CO2 emisssions per ton payload in seheet \"Emissions-ton\" (line 28)"]

{"sheet":"SCR Emission factors","index":25,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["Engine and emission reduction technologies","Main engine","Auxiliary engines","Main engine","Auxiliary engines","Main engine","Auxiliary engines"]
["Main engine type (2-stroke = 1, 4-stroke = 2)",{"$f":"'SCR SHIP DATA'!C55","v":1},2,{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},2,{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},2]
["Derated main engine - only for 2 stroke engines (NO = 0, YES = 1)",{"$f":"'SCR SHIP DATA'!C60","v":1},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-"]
["Fuel for main engine (HFO = 1, MDO/GO = 2, LNG = 3 (only for 4 stroke), Dual fuel = 4)",{"$f":"'SCR SHIP DATA'!C57","v":1},{"$f":"IF(B4=1,2,B4)","v":2},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D4=1,2,D4)","v":{"$error":"#REF!"}},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(F4=1,2,F4)","v":{"$error":"#REF!"}}]
["Fuel optimised main engine? (0 = NO, 1 = YES)",{"$f":"'SCR SHIP DATA'!C61","v":1},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-"]
["TIER 1, 2 or 3 engine (If individual NOx reduction technology is selected then press 0)",{"$f":"'SCR SHIP DATA'!C62","v":3},{"$f":"B6","v":3},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"D6","v":{"$error":"#REF!"}},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"F6","v":{"$error":"#REF!"}}]
["Specify NOx reduction technology: EGR (Exhaust Gas Recirculation) =1, SCR (Selective Catalyic Reduction) = 2 or other technology = 3",{"$f":"'SCR SHIP DATA'!C63","v":1},{"$f":"B7","v":1},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"D7","v":{"$error":"#REF!"}},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"F7","v":{"$error":"#REF!"}}]
["Sulphur content in % in heavy fuel oil (HFO)",{"$f":"'SCR SHIP DATA'!C58","v":3.5},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},"-"]
["Sulphur content in % in diesel/gas oil (DO/GO)",{"$f":"'SCR SHIP DATA'!C59","v":1},{"$f":"B9","v":1},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"D9","v":{"$error":"#REF!"}},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"F9","v":{"$error":"#REF!"}}]
["Use of scrubbers (NO = 0, YES=1)",{"$f":"'SCR SHIP DATA'!C64","v":0},{"$f":"B10","v":0},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"D10","v":{"$error":"#REF!"}},{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"F10","v":{"$error":"#REF!"}}]
["Emission factors"]
[" Fuel consumption (kg/kW/hour)",{"$f":"IF(B4=4,IF(B2=1,0.15,0.16),IF(B4=3,0.155,IF(B2=1,0.17,0.19)*(1+B32/100)*42.7/B26))","v":0.17439523456790126},{"$f":"IF(C4=3,0.155,IF(C4=4,0.16,0.19*42.7/C26*(1+C32/100)))","v":0.19247},{"$f":"IF(D4=4,IF(D2=1,0.15,0.16),IF(D4=3,0.155,IF(D2=1,0.17,0.19)*(1+D32/100)*42.7/D26))","v":{"$error":"#REF!"}},{"$f":"IF(E4=3,0.155,IF(E4=4,0.16,0.19*42.7/E26*(1+E32/100)))","v":{"$error":"#REF!"}},{"$f":"IF(F4=4,IF(F2=1,0.15,0.16),IF(F4=3,0.155,IF(F2=1,0.17,0.19)*(1+F32/100)*42.7/F26))","v":{"$error":"#REF!"}},{"$f":"IF(G4=3,0.155,IF(G4=4,0.16,0.19*42.7/G26*(1+G32/100)))","v":{"$error":"#REF!"}}]
[" CO2 emission (g/kW/hour)",{"$f":"B12*B20","v":543.13651853827173},{"$f":"C20*C12","v":617.05881999999997},{"$f":"D12*D20","v":{"$error":"#REF!"}},{"$f":"E20*E12","v":{"$error":"#REF!"}},{"$f":"F12*F20","v":{"$error":"#REF!"}},{"$f":"G20*G12","v":{"$error":"#REF!"}}]
[" NOx emission (g/kW/hour)",{"$f":"IF(AND(B2=1,B4=4),IF(B6<3,12,3.4),IF(AND(B2=2,B4=4),IF(B6<3,9.6,2.4),IF(AND(B2=2,B4=3),1.3,IF(OR(B4=1,B4=2),IF(B2=1,17,12)*(1-B33/100)))))","v":3.3999999999999995},2.3999999999999995,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" CO emission (g/kW(hour)",{"$f":"IF(B4<3,IF(B2=1,0.35,0.5),IF(B2=1,0.3,1.3))","v":0.35},0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" HC emission (g/kW/hour)",0.5,0.5,0.5,0.5,0.5,0.5]
[" Particulates (g/kW/hour)",{"$f":"IF(B4>2,IF(B4=3,0.03,0.1),(0.26+0.081*B18+0.103*B18^2)*(1-B34/100))","v":1.80525},0.44400000000000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" S content in oil (pct.)",{"$f":"IF(B4=1,B8,B9)","v":3.5},{"$f":"B9","v":1},{"$f":"IF(D4=1,D8,D9)","v":{"$error":"#REF!"}},{"$f":"D9","v":{"$error":"#REF!"}},{"$f":"IF(F4=1,F8,F9)","v":{"$error":"#REF!"}},{"$f":"F9","v":{"$error":"#REF!"}}]
[" SO2 emission (g/kW/hour)",{"$f":"IF(B4<3,B12*21*B18*(1-B35/100),(IF(B4=3,0,0.19*21*B18*$B38/100)))","v":12.818049740740744},4.0418700000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" CO2 emission (g/kg fuel)",{"$f":"IF(B4=4,2780,(IF(AND(B4=3,B2=2),2750,IF(B4<3,IF(B4=1,3114.4,3206)))))","v":3114.4},{"$f":"IF(C4=3,2750,IF(C4=4,2780,IF(C4=1,3114.4,3206)))","v":3206},{"$f":"IF(D4=4,2780,(IF(AND(D4=3,D2=2),2750,IF(D4<3,IF(D4=1,3114.4,3206)))))","v":{"$error":"#REF!"}},{"$f":"IF(E4=3,2750,IF(E4=4,2780,IF(E4=1,3114.4,3206)))","v":{"$error":"#REF!"}},{"$f":"IF(F4=4,2780,(IF(AND(F4=3,F2=2),2750,IF(F4<3,IF(F4=1,3114.4,3206)))))","v":{"$error":"#REF!"}},{"$f":"IF(G4=3,2750,IF(G4=4,2780,IF(G4=1,3114.4,3206)))","v":{"$error":"#REF!"}}]
[" NOx emission (g/kg fuel)",{"$f":"B14/B$12","v":19.49594556539445},12.469475762456483,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" CO emission (g/kg fuel)",2.0069355729082523,2.5978074505117679,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" HC emission (g/kg fuel)",2.8670508184403607,2.5978074505117679,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" Particulates (g/kg fuel)",{"$f":"B17/B12","v":10.351486979978922},2.30685301605445,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" SO2 emission (g/kg fuel)",{"$f":"B19/B$12","v":73.5},21,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" Calorific value (MJ/kg fuel)",{"$f":"IF(B4=4,B28*B39/100+B27*B38/100,IF(B4=3,B28,B27))","v":40.5},{"$f":"IF(C4=4,C28*B39/100+B38/100*C27,IF(C4=3,C28,C27))","v":42.7},{"$f":"IF(D4=4,D28*B39/100+D27*B38/100,IF(D4=3,D28,D27))","v":{"$error":"#REF!"}},{"$f":"IF(E4=4,E28*B39/100+B38/100*E27,IF(E4=3,E28,E27))","v":{"$error":"#REF!"}},{"$f":"IF(F4=4,F28*B39/100+F27*B38/100,IF(F4=3,F28,F27))","v":{"$error":"#REF!"}},{"$f":"IF(G4=4,G28*B39/100+B38/100*G27,IF(G4=3,G28,G27))","v":{"$error":"#REF!"}}]
[" Calorific value (MJ/kg oil)",{"$f":"IF(B4=1,40.5,42.7)","v":40.5},42.7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" Calorific value (MJ/kg LNG)",50,50,50,50,50,50]
[" SFOC change due to engine type (pct.) derated versus normal engine",{"$f":"IF(B2=1,-B3*4,0)","v":-4},0,{"$f":"IF(D2=1,-D3*4,0)","v":{"$error":"#REF!"}},0,{"$f":"IF(F2=1,-F3*4,0)","v":{"$error":"#REF!"}},0]
[" Extra energy demand due to scrubber (pct.)",{"$f":"IF(B10=1,3,0)","v":0},{"$f":"B30","v":0},{"$f":"IF(D10=1,3,0)","v":{"$error":"#REF!"}},{"$f":"D30","v":{"$error":"#REF!"}},{"$f":"IF(F10=1,3,0)","v":{"$error":"#REF!"}},{"$f":"F30","v":{"$error":"#REF!"}}]
[" Extra energy demand due to NOx reducing EGR technology (pct.)",{"$f":"IF(OR(B6=1,B7=2,B7=3),0,IF(B7=1,(IF(B6=2,IF(B5=0,2,0.5),IF(B6=3,IF(B5=0,3,1.3))))))","v":1.3},{"$f":"B31","v":1.3},{"$f":"IF(OR(D6=1,D7=2,D7=3),0,IF(D7=1,(IF(D6=2,IF(D5=0,2,0.5),IF(D6=3,IF(D5=0,3,1.3))))))","v":{"$error":"#REF!"}},{"$f":"D31","v":{"$error":"#REF!"}},{"$f":"IF(OR(F6=1,F7=2,F7=3),0,IF(F7=1,(IF(F6=2,IF(F5=0,2,0.5),IF(F6=3,IF(F5=0,3,1.3))))))","v":{"$error":"#REF!"}},{"$f":"F31","v":{"$error":"#REF!"}}]
["Total change of SFOC (pct.)",{"$f":"SUM(B29:B31)","v":-2.7},1.3,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" NOx reduction compared to Tier 1 (pct.)",{"$f":"IF(B6=1,0,IF(B6=2,20,IF(B6=3,80)))","v":80},80,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[" Particulate reduction (pct.)",{"$f":"IF(AND(B4<3,B10=1),55,0)","v":0},{"$f":"IF(AND(B4<3,C10=1),55,0)","v":0},{"$f":"IF(AND(D4<3,D10=1),55,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(D4<3,E10=1),55,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F4<3,F10=1),55,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F4<3,G10=1),55,0)","v":{"$error":"#REF!"}}]
[" SO2 reduction (pct.)",{"$f":"IF(AND(B4<3,B10=1),98,IF(AND(B4=3,B2=1),92,IF(AND(B4=3,B2=2),100,0)))","v":0},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Dual fuel"]
["Diesel oil (pilot fuel) in pct.",6]
["Gas in pct.",94]

{"sheet":"SCR WEIGHT","index":26,"n_rows":128,"n_cols":21,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
["Weight according to Watson and Gilfillan",null,null,null,"Default",null,null,"Alternative 1",null,null,null,null,null,null,"Alternative 2"]
[]
["Main dimensions",null,null,null,null,null,null,"Main dimensions",null,null,null,null,null,null,"Main dimensions"]
["Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!C5","v":308.51868805145176}," Block coefficient at design draught",null,null,{"$f":"C8/1.025/C4/C5/C7","v":0.65586713721309742},"Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at design draught",null,null,{"$f":"J8/1.025/J4/J5/J7","v":{"$error":"#REF!"}},"Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at design draught",null,null,{"$f":"Q8/1.025/Q4/Q5/Q7","v":{"$error":"#REF!"}}]
["Breadth","m",{"$f":"'SCR SHIP DATA'!C8","v":42.91}," Block coefficient at upper deck D",null,null,{"$f":"G4+(1-G4)*(C6-C7)/3/C7","v":0.74368145460719659},"Breadth","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at upper deck D",null,null,{"$f":"N4+(1-N4)*(J6-J7)/3/J7","v":{"$error":"#REF!"}},"Breadth","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at upper deck D",null,null,{"$f":"U4+(1-U4)*(Q6-Q7)/3/Q7","v":{"$error":"#REF!"}}]
["Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!C9","v":25.3}," Block coefficient at 0,8 x D",null,null,{"$f":"G4+(1-G4)*(0.8*C6-C7)/3/C7","v":0.70317640027591655},"Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at 0,8 x D",null,null,{"$f":"N4+(1-N4)*(0.8*J6-J7)/3/J7","v":{"$error":"#REF!"}},"Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}," Block coefficient at 0,8 x D",null,null,{"$f":"U4+(1-U4)*(0.8*Q6-Q7)/3/Q7","v":{"$error":"#REF!"}}]
["Draught","m",{"$f":"'SCR SHIP DATA'!C11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Draught","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}]
["Displacement ","tons",{"$f":"'SCR SHIP DATA'!C15+'SCR SHIP DATA'!C17*'SCR WEIGHT'!C4*'SCR WEIGHT'!C5*'SCR WEIGHT'!C6","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"'SCR SHIP DATA'!#REF!+'SCR SHIP DATA'!#REF!*'SCR WEIGHT'!J4*'SCR WEIGHT'!J5*'SCR WEIGHT'!J6","v":{"$error":"#REF!"}},null,null,null,null,"Displacement ","tons",{"$f":"'SCR SHIP DATA'!#REF!+'SCR SHIP DATA'!#REF!*'SCR WEIGHT'!Q4*'SCR WEIGHT'!Q5*'SCR WEIGHT'!Q6","v":{"$error":"#REF!"}}]
["Full width erections","Length","Breadth","Height","Area","Volume","L X H","Full width erections","Length","Breadth","Height","Area","Volume","L X H","Full width erections","Length","Breadth","Height","Area","Volume","L X H"]
[null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2"]
[]
["Sum1",null,null,null,{"$f":"SUM(E11:E11)","v":0},{"$f":"SUM(F11:F11)","v":0},{"$f":"SUM(G11:G11)","v":0},"Sum1",null,null,null,{"$f":"SUM(L11:L11)","v":0},{"$f":"SUM(M11:M11)","v":0},{"$f":"SUM(N11:N11)","v":0},"Sum1",null,null,null,{"$f":"SUM(S11:S11)","v":0},{"$f":"SUM(T11:T11)","v":0},{"$f":"SUM(U11:U11)","v":0}]
["Deck houses","Length","Breadth","Height","Area","Volume","L X H","Deck houses","Length","Breadth","Height","Area","Volume","L X H","Deck houses","Length","Breadth","Height","Area","Volume","L X H"]
[null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2",null,"m","m","m","m2","m3","m2"]
[null,{"$f":"C4*0.05","v":15.425934402572588},{"$f":"0.9*C5","v":38.619},{"$f":"C6","v":25.3},{"$f":"B15*C15","v":595.73416069295081},{"$f":"D15*E15","v":15072.074265531655},{"$f":"B15*D15","v":390.27614038508648},null,{"$f":"J4*0.05","v":{"$error":"#REF!"}},{"$f":"0.9*J5","v":{"$error":"#REF!"}},{"$f":"J6","v":{"$error":"#REF!"}},{"$f":"I15*J15","v":{"$error":"#REF!"}},{"$f":"K15*L15","v":{"$error":"#REF!"}},{"$f":"I15*K15","v":{"$error":"#REF!"}},null,{"$f":"Q4*0.05","v":{"$error":"#REF!"}},{"$f":"0.9*Q5","v":{"$error":"#REF!"}},{"$f":"Q6","v":{"$error":"#REF!"}},{"$f":"P15*Q15","v":{"$error":"#REF!"}},{"$f":"R15*S15","v":{"$error":"#REF!"}},{"$f":"P15*R15","v":{"$error":"#REF!"}}]
["Sum2",null,null,null,{"$f":"SUM(E15:E15)","v":595.73416069295081},{"$f":"SUM(F15:F15)","v":15072.074265531655},{"$f":"SUM(G15:G15)","v":390.27614038508648},"Sum2",null,null,null,{"$f":"SUM(L15:L15)","v":{"$error":"#REF!"}},{"$f":"SUM(M15:M15)","v":{"$error":"#REF!"}},{"$f":"SUM(N15:N15)","v":{"$error":"#REF!"}},"Sum2",null,null,null,{"$f":"SUM(S15:S15)","v":{"$error":"#REF!"}},{"$f":"SUM(T15:T15)","v":{"$error":"#REF!"}},{"$f":"SUM(U15:U15)","v":{"$error":"#REF!"}}]
["E - steel factor (normal 0.036)",null,3.5999999999999997E-2,null,null,null,null,"E - steel factor (normal 0.036)",null,{"$f":"C17","v":3.5999999999999997E-2},null,null,null,null,"E - steel factor (normal 0.036)",null,{"$f":"C17","v":3.5999999999999997E-2}]
["Volumetric outfit weight factor",null,1.4999999999999999E-2,null,null,null,null,"Volumetric outfit weight factor",null,1.4999999999999999E-2,null,null,null,null,"Volumetric outfit weight factor",null,1.4999999999999999E-2]
["Calculated volumes and weights",null,null,null,null,null,null,"Calculated volumes and weights",null,null,null,null,null,null,"Calculated volumes and weights"]
["Hull volume","m3",{"$f":"G5*C4*C5*C6","v":249084.93586085053},"= Vs",null,null,null,"Hull volume","m3",{"$f":"N5*J4*J5*J6","v":{"$error":"#REF!"}},"= Vs",null,null,null,"Hull volume","m3",{"$f":"U5*Q4*Q5*Q6","v":{"$error":"#REF!"}},"= Vs"]
["Volume of erections & houses","m3",{"$f":"F12+F16","v":15072.074265531655},"=Vo",null,null,null,"Volume of erections & houses","m3",{"$f":"M12+M16","v":{"$error":"#REF!"}},"=Vo",null,null,null,"Volume of erections & houses","m3",{"$f":"T12+T16","v":{"$error":"#REF!"}},"=Vo"]
["Total volume","m3",{"$f":"C20+C21","v":264157.01012638217},"=Vtot",null,null,null,"Total volume","m3",{"$f":"J20+J21","v":{"$error":"#REF!"}},"=Vtot",null,null,null,"Total volume","m3",{"$f":"Q20+Q21","v":{"$error":"#REF!"}},"=Vtot"]
["Hull Numeral, E","m2",{"$f":"C4*(C5+C7)+0.85*C4*(C6-C7)+0.85*G12+0.75*G16","v":20829.099316089672},null,null,null,null,"Hull Numeral, E","m2",{"$f":"J4*(J5+J7)+0.85*J4*(J6-J7)+0.85*N12+0.75*N16","v":{"$error":"#REF!"}},null,null,null,null,"Hull Numeral, E","m2",{"$f":"Q4*(Q5+Q7)+0.85*Q4*(Q6-Q7)+0.85*U12+0.75*U16","v":{"$error":"#REF!"}}]
["Steel weight (Watson)","tons",{"$f":"C17*C23^1.36*(1+0.5*(G6-0.7))","v":26939.130095913286},null,{"$f":"C24/C27*100","v":84.272581485450431},null,null,"Steel weight (Watson)","tons",{"$f":"J17*J23^1.36*(1+0.5*(N6-0.7))","v":{"$error":"#REF!"}},null,null,null,null,"Steel weight (Watson)","tons",{"$f":"Q17*Q23^1.36*(1+0.5*(U6-0.7))","v":{"$error":"#REF!"}}]
["Machinery weight","tons",{"$f":"IF('SCR SHIP DATA'!C55=1,1,0.7)*(0.08*'SCR SHIP DATA'!C47-0.00000032*'SCR SHIP DATA'!C47^2)","v":3939.1966753726606},null,{"$f":"C25/C27*100","v":12.322828229071801},null,null,"Machinery weight","tons",{"$f":"IF('SCR SHIP DATA'!#REF!=1,1,0.7)*(0.08*'SCR SHIP DATA'!#REF!-0.00000032*'SCR SHIP DATA'!#REF!^2)","v":{"$error":"#REF!"}},null,null,null,null,"Machinery weight","tons",{"$f":"IF('SCR SHIP DATA'!#REF!=1,1,0.7)*(0.08*'SCR SHIP DATA'!#REF!-0.00000032*'SCR SHIP DATA'!#REF!^2)","v":{"$error":"#REF!"}}]
["Outfit weight","tons",{"$f":"49*'SCR SHIP DATA'!C2^0.345","v":1088.333821120726},null,{"$f":"C26/C27*100","v":3.4045902854777634},null,null,"Outfit weight","tons",{"$f":"49*'SCR SHIP DATA'!#REF!^0.345","v":{"$error":"#REF!"}},null,null,null,null,"Outfit weight","tons",{"$f":"49*'SCR SHIP DATA'!#REF!^0.345","v":{"$error":"#REF!"}}]
["Total weight","tons",{"$f":"SUM(C24:C26)","v":31966.660592406672},null,100,null,null,"Total weight based on detailed calculation","tons",{"$f":"J25+J26+J66","v":{"$error":"#REF!"}},null,null,null,null,"Total weight","tons",{"$f":"Q25+Q26+Q66","v":{"$error":"#REF!"}}]
["Light weight","tons",{"$f":"'SCR SHIP DATA'!C21","v":31751.836452720014},{"$f":"C28/C27","v":0.99327974409257858},null,null,null,"Light weight","tons",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"J28/J27","v":{"$error":"#REF!"}},null,null,null,"Light weight","tons",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q28/Q27","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Light weight without power correction","tons",{"$f":"J8-'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"J29/J27","v":{"$error":"#REF!"}},null,null,null,"Light weight without power correction","tons",{"$f":"Q8-'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q29/Q27","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Change of steel weight","tons",{"$f":"J66-C24","v":{"$error":"#REF!"}},null,null,null,null,"Change of steel weight","tons",{"$f":"Q66-C24","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Change of machinery weight","tons",{"$f":"J25-C25","v":{"$error":"#REF!"}},null,null,null,null,"Change of machinery weight","tons",{"$f":"Q25-C25","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Change of outfit weight","tons",{"$f":"J26-C26","v":{"$error":"#REF!"}},null,null,null,null,"Change of outfit weight","tons",{"$f":"Q26-C26","v":{"$error":"#REF!"}}]
["Weight according to Munro-Smith"]
["Main dimensions",null,"Basis ship",null,null,null,null,"Main dimensions",null,"Actual ship","Difference",null,null,null,"Main dimensions",null,"Actual ship","Difference"]
["Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!C5","v":308.51868805145176},null,null,null,null,"Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"J35-C35","v":{"$error":"#REF!"}},null,null,null,"Length between perpendiculars","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q35-C35","v":{"$error":"#REF!"}}]
["Breadth","m",{"$f":"'SCR SHIP DATA'!C8","v":42.91},null,null,null,null,"Breadth","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"J36-C36","v":{"$error":"#REF!"}},null,null,null,"Breadth","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q36-C36","v":{"$error":"#REF!"}}]
["Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!C9","v":25.3},null,null,null,null,"Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"J37-C37","v":{"$error":"#REF!"}},null,null,null,"Depth to upper deck","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q37-C37","v":{"$error":"#REF!"}}]
["Draught","m",{"$f":"'SCR SHIP DATA'!C11","v":14.33},null,null,null,null,"Draught","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Draught","m",{"$f":"'SCR SHIP DATA'!#REF!","v":{"$error":"#REF!"}}]
["Displacement ","tons",{"$f":"C8","v":127533.98113920749},null,null,null,null,"Displacement ","tons",{"$f":"J8","v":{"$error":"#REF!"}},null,null,null,null,"Displacement ","tons",{"$f":"Q8","v":{"$error":"#REF!"}}]
["Block coefficient at design draught","(-)",{"$f":"C39/1.025/C35/C36/C38","v":0.65586713721309742},null,null,null,null,"Block coefficient at design draught","(-)",{"$f":"J39/1.025/J35/J36/J38","v":{"$error":"#REF!"}},null,null,null,null,"Block coefficient at design draught","(-)",{"$f":"Q39/1.025/Q35/Q36/Q38","v":{"$error":"#REF!"}}]
["Block coefficient at upper deck D","(-)",{"$f":"C40+(1-C40)*(C37-C38)/3/C38","v":0.74368145460719659},null,null,null,null,"Block coefficient at upper deck D","(-)",{"$f":"J40+(1-J40)*(J37-J38)/3/J38","v":{"$error":"#REF!"}},{"$f":"J41-C41","v":{"$error":"#REF!"}},null,null,null,"Block coefficient at upper deck D","(-)",{"$f":"Q40+(1-Q40)*(Q37-Q38)/3/Q38","v":{"$error":"#REF!"}},{"$f":"Q41-C41","v":{"$error":"#REF!"}}]
["Hull volume","m3",{"$f":"C41*C35*C36*C37","v":249084.93586085053},null,null,null,null,"Hull volume","m3",{"$f":"J41*J35*J36*J37","v":{"$error":"#REF!"}},{"$f":"J42-C42","v":{"$error":"#REF!"}},null,null,null,"Hull volume","m3",{"$f":"Q41*Q35*Q36*Q37","v":{"$error":"#REF!"}},{"$f":"Q42-C42","v":{"$error":"#REF!"}}]
["Volume of erections & houses","m3",{"$f":"F52+F57","v":15072.074265531655},null,null,null,null,"Volume of erections & houses","m3",{"$f":"M52+M57","v":{"$error":"#REF!"}},{"$f":"J43-C43","v":{"$error":"#REF!"}},null,null,null,"Volume of erections & houses","m3",{"$f":"T52+T57","v":{"$error":"#REF!"}},{"$f":"Q43-C43","v":{"$error":"#REF!"}}]
["Total volume","m3",{"$f":"C42+C43","v":264157.01012638217},null,null,null,null,"Total volume","m3",{"$f":"J42+J43","v":{"$error":"#REF!"}},{"$f":"J44-C44","v":{"$error":"#REF!"}},null,null,null,"Total volume","m3",{"$f":"Q42+Q43","v":{"$error":"#REF!"}},{"$f":"Q44-C44","v":{"$error":"#REF!"}}]
["Vo/Vtot","(-)",{"$f":"C43/C44","v":5.705725643366661E-2},null,null,null,null,"Vo/Vtot","(-)",{"$f":"J43/J42","v":{"$error":"#REF!"}},null,null,null,null,"Vo/Vtot","(-)",{"$f":"Q43/Q42","v":{"$error":"#REF!"}}]
["Appr. steel weight of erections and houses","tons",{"$f":"C43*0.055","v":828.96408460424107},null,null,null,null,"Appr. steel weight of erections and houses","tons",{"$f":"0.055*J43","v":{"$error":"#REF!"}},null,null,null,null,"Appr. steel weight of erections and houses","tons",{"$f":"0.055*Q43","v":{"$error":"#REF!"}}]
["Hull steel weight","tons",{"$f":"C48-C46","v":26110.166011309044},null,null,null,null,"Hull steel weight","tons",{"$f":"C47+J64","v":{"$error":"#REF!"}},null,null,null,null,"Hull steel weight","tons",{"$f":"C47+Q64","v":{"$error":"#REF!"}}]
["Steel weight","tons",{"$f":"C24","v":26939.130095913286},null,null,null,null,"Steel weight","tons",{"$f":"J46+J47","v":{"$error":"#REF!"}},null,null,null,null,"Steel weight","tons",{"$f":"Q46+Q47","v":{"$error":"#REF!"}}]
["Full width erections","Length","Breadth","Height","Area","Volume",null,"Full width erections","Length","Breadth","Height","Area","Volume",null,"Full width erections","Length","Breadth","Height","Area","Volume"]
[null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3"]
[]
["Sum1",null,null,null,{"$f":"SUM(E51:E51)","v":0},{"$f":"SUM(F51:F51)","v":0},null,"Sum1",null,null,null,{"$f":"SUM(L51:L51)","v":0},{"$f":"SUM(M51:M51)","v":0},null,"Sum1",null,null,null,{"$f":"SUM(S51:S51)","v":0},{"$f":"SUM(T51:T51)","v":0}]
[]
["Deck houses","Length","Breadth","Height","Area","Volume",null,"Deck houses","Length","Breadth","Height","Area","Volume",null,"Deck houses","Length","Breadth","Height","Area","Volume"]
[null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3",null,null,"m","m","m","m2","m3"]
["Deck house (standard)",{"$f":"C35*0.05","v":15.425934402572588},{"$f":"C36*0.9","v":38.619},{"$f":"C37","v":25.3},{"$f":"B56*C56","v":595.73416069295081},{"$f":"D56*E56","v":15072.074265531655},null,"Deck house (standard)",{"$f":"0.05*J35","v":{"$error":"#REF!"}},{"$f":"0.9*J36","v":{"$error":"#REF!"}},{"$f":"J37","v":{"$error":"#REF!"}},{"$f":"I56*J56","v":{"$error":"#REF!"}},{"$f":"K56*L56","v":{"$error":"#REF!"}},null,"Deck house (standard)",{"$f":"0.05*Q35","v":{"$error":"#REF!"}},{"$f":"0.9*Q36","v":{"$error":"#REF!"}},{"$f":"Q37","v":{"$error":"#REF!"}},{"$f":"P56*Q56","v":{"$error":"#REF!"}},{"$f":"R56*S56","v":{"$error":"#REF!"}}]
["Sum2",null,null,null,{"$f":"SUM(E56:E56)","v":595.73416069295081},{"$f":"SUM(F56:F56)","v":15072.074265531655},null,"Sum2",null,null,null,{"$f":"SUM(L56:L56)","v":{"$error":"#REF!"}},{"$f":"SUM(M56:M56)","v":{"$error":"#REF!"}},null,"Sum2",null,null,null,{"$f":"SUM(S56:S56)","v":{"$error":"#REF!"}},{"$f":"SUM(T56:T56)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Length correction","tons",{"$f":"0.85*C47/C35*K35","v":{"$error":"#REF!"}},null,null,null,null,"Length correction","tons",{"$f":"0.85*C47/C35*R35","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Breadth correction","tons",{"$f":"0.55*C47/C36*K36","v":{"$error":"#REF!"}},null,null,null,null,"Breadth correction","tons",{"$f":"0.55*C47/C36*R36","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Depth correction","tons",{"$f":"0.3*C47/C37*K37","v":{"$error":"#REF!"}},null,null,null,null,"Depth correction","tons",{"$f":"0.3*C47/C37*R37","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Main dimension corrections","tons",{"$f":"SUM(J58:J60)","v":{"$error":"#REF!"}},null,null,null,null,"Main dimension corrections","tons",{"$f":"SUM(Q58:Q60)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Scantling corrections","tons",{"$f":"J61/3","v":{"$error":"#REF!"}},null,null,null,null,"Scantling corrections","tons",{"$f":"Q61/3","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Block coefficient correction","tons",{"$f":"0.5*K41*C47","v":{"$error":"#REF!"}},null,null,null,null,"Block coefficient correction","tons",{"$f":"0.5*R41*C47","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Total steel weight correction","tons",{"$f":"SUM(J61:J63)","v":{"$error":"#REF!"}},null,null,null,null,"Total steel weight correction","tons",{"$f":"SUM(Q61:Q63)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,"FINAL STEEL WEIGHT","tons",{"$f":"(J24+J48)/2","v":{"$error":"#REF!"}},null,null,null,null,"FINAL STEEL WEIGHT","tons",{"$f":"(Q24+Q48)/2","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"MAN K98","Power","Weight"]
[null,null,null,37380,1067]
[null,null,null,56070,1581]
[null,null,null,87220,2328]
[null,null,null,36120,1111,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,54180,1618,null,null,null,null,null,null,null,null,null,90000,2700]
[null,null,null,84280,2405]
[null,null,"MAN K90",34320,945]
[null,null,null,51480,1400]
[null,null,null,68640,1820]
[null,null,null,27420,991]
[null,null,null,41130,1415]
[null,null,null,54840,1826]
[null,null,"MAN K80",27060,800]
[null,null,null,40590,1130]
[null,null,null,25080,866]
[null,null,null,33440,1092]
[null,null,"MAN S70",16350,451]
[null,null,null,26160,681]
[null,null,null,16350,495]
[null,null,null,26160,704]
[null,null,"MAN S60",11900,321]
[null,null,null,19040,463]
[null,null,null,11900,324]
[null,null,null,19040,467]
[null,null,"MAN S50",8900,194]
[null,null,null,16020,321]
[null,null,null,8900,186]
[null,null,null,16020,311]
[null,null,"MAN S46",6900,121]
[null,null,null,11040,257]
[null,null,"MAN S40",5675,112]
[null,null,null,9080,163]
[null,null,"MAN S35",4350,81]
[null,null,null,6960,111]
[null,null,null,3700,67]
[null,null,null,6660,106]
[null,null,null,8880,144]
[null,null,"MAN S26",2000,37]
[null,null,null,4800,79]
[]
[]
[null,null,"MAN L21/31",1290,16]
[null,null,null,1935,20.5,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"MAN L27/38",2040,29,null,null,null,null,null,null,null,null,null,20000,200]
[null,null,null,3060,39.5]
[null,null,"MAN V28/33D",5460,33.9,null,null,null,null,null,null,null,null,null,{"$f":"P115/O115","v":0.01}]
[null,null,null,9100,49.9]
[null,null,null,5460,31.9]
[null,null,null,9100,47.9]
[null,null,"MAN V32/40",6000,61]
[null,null,null,9000,85]
[null,null,"MAN V32/44",6720,70]
[null,null,null,11200,104]
[null,null,"MAN V48/60",14400,189]
[null,null,null,21600,265]
[null,null,"MAN V51/60",12000,189]
[null,null,null,18000,265]

{"sheet":"SCR PS1","index":27,"n_rows":80,"n_cols":29,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.21745323956936949}]
[" Length on water line","(m)",{"$f":"'SCR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.16700931601474678}]
[" Breadth on water line ","(m)",{"$f":"'SCR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0644612259679711}]
[" Mean draught ","(m)",{"$f":"'SCR SHIP DATA'!C10","v":12.980368723701462},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'SCR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'SCR SHIP DATA'!C23","v":112056.23369828658},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'SCR SHIP DATA'!C33","v":15932.614970686505},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":15932.614970686505},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'SCR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'SCR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.62988862043826632}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.64274349024312893},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.5167660617600651},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('SCR SHIP DATA'!C2<500,2+(500-'SCR SHIP DATA'!C2)/125,IF('SCR SHIP DATA'!C2<9000,7,IF('SCR SHIP DATA'!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1,null,"Tiers above cont.",null,{"$f":"IF('SCR SHIP DATA'!C2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'SCR SHIP DATA'!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'SCR SHIP DATA'!C50","v":1},null," Front area (m2)",null,{"$f":"C5*(('SCR SHIP DATA'!C9-C6)+2+O13*2.6+2*O14)","v":1567.0573780659702}]
[" Propeller diameter ","(m)",{"$f":"'SCR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.67544999580719522}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C46","v":0},null," Wind speed (m/s)",null,{"$f":"'SCR SHIP DATA'!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":21.334629717968397},21.834629717968397,22.334629717968397,22.834629717968397,23.334629717968397,23.834629717968397,24.334629717968397,24.834629717968397,{"$f":"P10","v":25.334629717968397},{"$f":"K21+0.5","v":25.834629717968397},{"$f":"L21+0.5","v":26.334629717968397},{"$f":"M21+0.5","v":26.834629717968397},{"$f":"N21+0.5","v":27.334629717968397},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.19849526029830369},0.2031472102717107,0.20779916024511771,0.21245111021852475,0.21710306019193176,0.22175501016533883,0.22640696013874584,0.23105891011215288,0.23571086008555989,0.24036281005896692,0.24501476003237393,0.24966671000578095,0.25431865997918801,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3480112307029182},1.3443821987293703,1.3408494781459108,1.337408423296492,1.3340547086902117,1.3307843006047644,1.3275934317463411,1.3244785785814923,1.3214364410115216,1.3184639241062601,1.3155581216530527,1.312716301309806,1.3099358911789309,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.65148208969350307},0.66532967418344646,0.68078162418025845,0.69810751727214249,0.71763075769591222,0.73974053290702102,0.76490661787021508,0.79369764128160036,0.82680344876183698,0.86506209035342418,0.90949157677530823,0.96132562104887453,1.0220506328948002,3.05194487709471]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.26304361329066595},-0.26089703871171843,-0.25903883722482002,-0.25751247280401668,-0.25636809796722793,-0.25566355613004488,-0.25546550072818186,-0.25585059727065768,-0.25690672381225393,-0.25873399403599934,-0.26144526801010853,-0.2651655463151455,-0.27002920113360374,-0.305194487709471]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.28*'SCR SHIP DATA'!C2^(-0.126),0.09)","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-2.4962402712987775E-2},-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2,-2.4962402712987775E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":1.8017209892590413},1.8140861163543847,1.8278635472546352,1.8432747499179043,1.8605886505721823,1.8801325595350269,1.9023058310416607,1.9275969047457211,1.9566044481143905,1.9900633025769707,2.0288757125715384,2.074147658196821,2.1272286050934137,{"$f":"P23+P24+P25+P27+P28","v":4.0880842411291791},null,null,"Dw",13650,27300,40380,52320,63500,85619.230788337023,105743.25532015139,125158.06026049973,145600,168000]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,"Af (m2)","Af/Al",null,0.81881490020881598,0.58032703892418558,0.43883870049965717,0.32263740238411892,0.22822671539312719,0.28762918504759605,0.24158042554185993,0.21220770385212698,0.19299836397602252,0.18171786936374906]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$C5*((0.88-0.002*$C4)*$C5+('SCR SHIP DATA'!C9-$C6))","v":1001.4587565687318},{"$f":"Q31/(C5*(0.88-0.002*C4)*E5+1*C4*('SCR SHIP DATA'!C9-C6))","v":0.26087502814376273},null,0.32752596008352641,0.23213081556967424,0.23213081556967424,0.1755354801998629,9.1290686157250889E-2,0.11505167401903843,9.6632170216743959E-2,8.4883081540850794E-2,7.7199345590409002E-2,7.2687147745499614E-2]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":1771.8564257494443},1868.6171605959435,1970.026445132261,2076.5805967339797,2188.8851030943897,2307.6825166628828,2433.8880273863324,2568.6348412264342,2713.3319546711809,2869.7373122077847,3040.0494394509074,3227.0199856781646,3434.0872524306246]
[" Total resistance incl. serv. allow.","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":2037.6348896118607},2148.909734685335,2265.5304119020998,2388.0676862440764,2517.2178685585482,2653.8348941623149,2798.9712314942822,2953.9300674103993,3120.3317478718577,3300.1979090389523,3496.056855368543,3711.0729835298889,3949.2003402952182,{"$f":"($C9*$C3*P21^2*0.0001323*P29*$K19/100)*(1+$K12/100)","v":12015.95633206733}]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":22362.092411673293},24135.981513396364,26028.528305565578,28050.561913952843,30215.005636238333,32537.431694795061,35036.776025368774,37736.26025434686,40664.579986562901,43857.430718072341,47359.451403278763,51226.662563609476,55529.443469392529,212590.69328085819]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.67993209667504784},0.67913323703806894,0.67824657368612407,0.67725902933830184,0.67615488344871932,0.67491522689970229,0.67351730484112704,0.6719337331402836,0.67013158067229806,0.6680713261123471,0.66570573190964033,0.66297874275289082,0.65982463131269387,0.56751864074651692]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":32888.714212826097},35539.390795628839,38376.203161788391,41417.774734371436,44686.51543582305,48209.657150957093,52020.602549526833,56160.687271922448,60681.485784876539,65647.826817068024,71141.720933397504,77267.428441069889,84157.882010131987,374596.8467242156]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":1.0718880466037735},1.0792443642618619,1.0874408961238577,1.0966093989148136,1.1069098634495795,1.1185370146711455,1.1317284382177162,1.1467747188298469,1.1640320184803352,1.1839375123749498,1.207027967878924,1.2339613597034773,1.2655405180859671,2.432101672622303]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.70702712676764268},0.73471577956150269,0.76373464216164999,0.79422573870121993,0.82636233304118867,0.86035691092781597,0.89647135934159627,0.93502995182661897,0.97643588100647905,1.0211921930249923,1.069928008904228,1.1234307292522865,1.1826842442568795,3.1899447862193195]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.65179289295615006},0.6510270943765587,0.65017712586636711,0.64923045135204849,0.64817200088745652,0.64698364791470075,0.64564357930028815,0.6441255442124556,0.64239797439129198,0.64042298411443455,0.63815529077199262,0.63554115891937135,0.63251758137337033,0.54403170326506678]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":8.5880856587308916},8.7893566855136491,8.9906277122964067,9.191898739079166,9.3931697658619235,9.5944407926446829,9.7957118194274404,9.9969828462101979,10.198253872992955,10.399524899775715,10.600795926558472,10.80206695334123,11.003337980123989,13.845103438056102]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":12.361737293634764},12.673887730143127,12.989639802812315,13.309569107127134,13.634372332376641,13.964895664600609,14.302170121026993,14.647455357022443,15.002293585842397,15.368575079558703,15.748615954144494,16.145246991239404,16.561908077698501,25.649344885962098]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":3.7736516349038727},3.8845310446294778,3.9990120905159081,4.1176703680479676,4.2412025665147173,4.3704548719559266,4.5064583015995527,4.6504725108122447,4.8040397128494412,4.9690501797829878,5.1478200275860218,5.3431800378981738,5.5585700975745116,11.804241447905996]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.4394054489975274},1.4419585168311402,1.4447978737954517,1.4479673335109511,1.4515198460405492,1.4555194999281684,1.4600439850284361,1.4651876053358652,1.4710649266705855,1.477815114408751,1.4856069358612067,1.4946442251263268,1.5051712587230621,1.8525932291310747]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":10.474911476182829},10.731622207828387,10.990133757554361,11.25073392310315,11.513771049119281,11.779668228622647,12.048940970227218,12.322219101616319,12.600273729417676,12.884049989667208,13.174705940351483,13.473656972290318,13.782623028911246,19.7472241620091]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":632.09227607614616},647.58308676490105,663.18256502586758,678.90807756715174,694.7806447057003,710.82579733316254,727.07464301678465,743.5651877306309,760.3439627074016,777.46800071434325,795.00718296336117,813.04691901680519,831.69099619147562,1191.6155945690914]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.65148208969350307},0.66532967418344646,0.68078162418025845,0.69810751727214249,0.71763075769591222,0.73974053290702102,0.76490661787021508,0.79369764128160036,0.82680344876183698,0.86506209035342418,0.90949157677530823,0.96132562104887453,1.0220506328948002,3.05194487709471]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.36076268463967853},0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853,0.36076268463967853]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":28124.517298791619},28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619,28124.517298791619]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.3335321235201292},9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292,9.3335321235201292]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.1778584086662991},3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991,3.1778584086662991]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.50939260016975629},0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629,0.50939260016975629]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":27.650642388807594},24.810536610983785,22.184298296888709,19.76310198535786,17.538130939406052,15.500579004205049,13.641652944291769,11.952575404669794,10.424588690052868,9.0489596247785791,7.8169858503311067,6.7200040482767962,5.7494007578389654,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":5.8543940317896476E-2},6.5245568169017623E-2,7.2969518174432396E-2,8.1909082843430875E-2,9.2300460257407096E-2,0.10443336067141124,0.1186643264106212,0.13543336920756041,0.15528454943325351,0.17889101342978536,0.20708462171429964,0.24088937240699307,0.28155587441956337,1.5830262317641153]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.24347488987154331},-0.2388229398981363,-0.23417098992472929,-0.22951903995132225,-0.22486708997791524,-0.22021514000450818,-0.21556319003110117,-0.21091124005769413,-0.20625929008428712,-0.20160734011088008,-0.19695539013747307,-0.19230344016406606,-0.18765149019065899,-0.121970150169847]
[null,"H=",{"$f":"EXP(80*C54)","v":3.4738887622305708E-9},5.040123799102072E-9,7.3125104598812872E-9,1.0609423767606645E-8,1.539278108362305E-8,2.2332759504976838E-8,3.2401691701948021E-8,4.7010295566659755E-8,6.8205324264962261E-8,9.8956328651289709E-8,1.435717091835965E-7,2.0830234871118128E-7,3.0221739871543039E-7,5.7852608557935978E-5]
[null,null,{"$f":"20*$C12-16","v":-3.1451301951374209},-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209,-3.1451301951374209]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":1.954498486411585E-2},2.1294135271507923E-2,2.3154842576043898E-2,2.5131484035235137E-2,2.7228506047237557E-2,2.9450423693047276E-2,3.1801820291550334E-2,3.4287346966801927E-2,3.691172222695157E-2,3.9679731554272367E-2,4.2596227005784956E-2,4.5666126824002208E-2,4.8894415057349233E-2,0.11439702655295977]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.45027409816867148},0.45564507607930704,0.46147838116307693,0.46784557353722178,0.47482915878797904,0.48252395749645477,0.49103861105533469,0.50049723397153734,0.51104122337280311,0.52283123697407885,0.53604935131246978,0.55090141262763959,0.56761959334790923,1.2303604910245458]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98600661253787825},0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825,0.98600661253787825]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":4.9812201866701231E-4},5.9910694818062166E-4,7.1471997710719892E-4,8.4630985968072391E-4,9.9528483764574371E-4,1.1631126402573792E-3,1.3513204842813147E-3,1.5614950739938121E-3,1.7952826011816965E-3,2.0543887451423678E-3,2.3405786726837909E-3,2.6556770381245039E-3,3.0015679832936198E-3,1.2398385443428892E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.44447136026750683},0.44986816493270199,0.45573545534717647,0.46214513901395754,0.46917997522839128,0.47693492543970789,0.48551863799625661,0.49505507732684723,0.50568530812621248,0.5175694456429426,0.53088878371341919,0.54584811274543532,0.56267824043039361,1.2255419653989819]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.12892180077009521},0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521,0.12892180077009521]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.23979283385077504},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.19073536883155298}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.31064748509909929},"t(1)=",{"$f":"E67+E68+E69","v":0.16700931601474678},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.24092203430678638}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.16250748033128784},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.1686083251165581},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18597772408765326}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]
["2012-06-18","High speed craft delen er fjernet og Ca korrigeret så den er funktion af depl. og ikke depl.volumen"]

{"sheet":"SCR PT1-1","index":28,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.22559322602947771}]
[" Length on water line","(m)",{"$f":"'SCR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.17063103708958527}]
[" Breadth on water line ","(m)",{"$f":"'SCR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0709732801768914}]
[" Mean draught ","(m)",{"$f":"'SCR SHIP DATA'!C11","v":14.33},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'SCR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'SCR SHIP DATA'!C24","v":127533.98113920749},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'SCR SHIP DATA'!C34","v":17080.926203062434},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":17080.926203062434},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'SCR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'SCR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.64937340318128456}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.66262592161355571},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.241689578043256},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'SCR SHIP DATA'!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'SCR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.61183461270062811}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C46","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"K21-2","v":23.334629717968397},{"$f":"K21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"M21-0.001","v":24.660655800475269},{"$f":"V33","v":24.66165580047527},{"$f":"M21+0.001","v":24.662655800475271},{"$f":"N21+0.5","v":25.162655800475271},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.21710306019193176,0.22640696013874584,0.23571086008555989,0.2294402741904415,0.22944957809038832,0.22945888199033518,0.23411083196374219,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3340547086902117,1.3275934317463411,1.3214364410115216,1.3255539724181642,1.3255477656596795,1.3255415591964577,1.3224747704458164,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.85573107083628164},0.90119879140130943,0.95384858640771786,1.0150930218918344,1.3857841406341267,2.0938361106838865,0.75178631213288927,0.81628295094453107,0.90119879140130943,0.84137501464297282,0.84145553839413634,0.8415360847511969,0.88481348232385593,{"$f":"P50+P52+P54+P58+P59+P60","v":3.9266294212540984}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.27584724231131164},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":-0.2800230566880042},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":-0.28528941126761515},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":-0.26856990848345769},-0.2726243020089873,-0.2800230566880042,-0.27462422803699948,-0.27463093888883489,-0.27463765337224322,-0.2784710828925358,-0.39266294212540986]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'SCR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,{"$f":"G27","v":0},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":-5.3928641916428433E-2},-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2,-5.3928641916428433E-2]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":1.9406674500563077},1.9789172186746722,2.0233281421962084,2.2767225016284587,2.636405243040199,3.3343238597684834,1.8535761552894887,1.9075571236317306,1.9789172186746722,1.9286098019739832,1.9286774081148264,1.9287450335252569,1.9651222128269819,{"$f":"P23+P24+P25+P27+P28","v":4.8463340916691884}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":2772.436614698232},2942.0623723730819,3127.9941387271811,3657.2921879417327,4902.7796605749909,7106.9015973924334,2337.8001781479179,2616.5085769608918,2942.0623723730819,2716.7441391196016,2717.0597152219389,2717.3753428553505,2882.0243416303842,13279.39745393416]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":35417.693460377195},38341.34968130169,41568.957379805579,49543.631241706047,71459.648761894554,110897.04148841348,28061.395257609329,32752.757137304794,38341.34968130169,34463.098422817631,34468.49930047083,34473.901156536172,37303.972424363681,234943.95560925105]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.68061967886586638},0.67828814215626809,0.67561190211736011,0.66094112189866061,0.64168923232800601,0.60865349888103137,0.68602291546191263,0.68265820349756123,0.67828814215626809,0.68135984314692788,0.6813556861245762,0.681351527996367,0.67912616045176866,0.55110863725089809]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":52037.422014295247},56526.640078676741,61527.864221350945,74959.220421001985,111361.77009335763,182200.61445845666,40904.457599226174,47978.266384990129,56526.640078676741,50579.879001448629,50588.114258679212,50596.351134505698,54929.370412631892,426311.5105239955,"75 % MCR",{"$f":"'SCR SHIP DATA'!$C$47*0.75","v":50567.904820730444},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":24.625244501387101},"75 % MCR",{"$f":"'SCR SHIP DATA'!C47*0.75","v":50567.904820730444},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":24.66165580047527}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":1.1038605210536436},1.1256171643755195,1.1508783007837862,1.2950101713043238,1.4995993595947998,1.8965786606555617,1.0543225942863619,1.0850272159563537,1.1256171643755195,1.0970020756798888,1.0970405303619899,1.0970789960047216,1.1177705019591804,2.7566169955984821,{"$f":"F33-G33","v":-36402.549672355643},{"$f":"F21/Q34/Q35","v":6.7457922539167544E-9},{"$f":"R33-F33","v":-24391.31560027154},{"$f":"I33-J33","v":-7073.8087857639548},{"$f":"I21/T34/T35","v":2.1115719841283022E-7},{"$f":"U33-I33","v":9663.4472215042697}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.89288126481781793},0.93527376133165552,0.98174141969334605,1.114022424734574,1.4252919162633499,1.9761412259637983,0.78425788194359125,0.85391207236262145,0.93527376133165552,0.87896272373551532,0.87904159182136254,0.87912047278574246,0.92026918865445517,3.5187578230357155,{"$f":"F33-H33","v":-107241.39403745468},{"$f":"G21/Q34/Q36","v":1.0987889182971647E-8},{"$f":"R33-G33","v":-60793.865272627183},{"$f":"I33-K33","v":-15622.182479450566},{"$f":"J21/T34/T36","v":4.0242775605333787E-7},{"$f":"U33-J33","v":2589.6384357403149}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.64848478411994537},0.64626332898613115,0.64371344540536801,0.62973533393076653,0.6113924063901901,0.57991642775215924,0.65363291137270818,0.65042706149856988,0.64626332898613115,0.64919000215715705,0.64918604140517477,0.64918207959954699,0.64706178094149003,0.52508849913039013,{"$f":"G33-H33","v":-70838.844365099038},{"$f":"H21/Q35/Q36","v":3.9930502873869334E-9},{"$f":"R33-H33","v":-131632.70963772622},{"$f":"J33-K33","v":-8548.3736936866117},{"$f":"K21/T35/T36","v":1.8970962064969181E-7},{"$f":"U33-K33","v":-5958.7352579462968}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":9.8929950602722627},10.09217248253748,10.291349904802699,10.490527327067918,11.28723701612879,12.083946705189662,9.2954627934766059,9.6938176380070438,10.09217248253748,9.8236917074169359,9.8240900622614671,9.8244884171059983,10.023665839371215,13.701087821069128]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":14.349483337859159},14.713879277879888,15.093163043092003,15.89240509884459,17.845258652346931,20.566077338770572,13.323101553066348,13.997507521624465,14.713879277879888,14.225716676428421,14.226423975049071,14.227131320231944,14.587001495518832,26.555440481985613]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":4.4564882775868959},4.6217067953424085,4.8018131382893046,5.4018777717766717,6.5580216362181414,8.4821306335809101,4.0276387595897418,4.3036898836174213,4.6217067953424085,4.4020249690114852,4.4023339127876042,4.4026429031259458,4.5633356561476166,12.854352660916485]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.4504690693198679},1.4579496439779802,1.4665872973620717,1.514929097781254,1.5810121313876122,1.7019338003152655,1.4332908268339548,1.4439623319035553,1.4579496439779802,1.4481029230271889,1.4481162005730028,1.4481294817814883,1.4552561636904962,1.9381994210087057]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.121239199065711},12.403025880208684,12.692256473947351,13.191466212956254,14.56624783423786,16.325012021980118,11.309282173271477,11.845662579815755,12.403025880208684,12.024704191922678,12.025257018655269,12.025809868668972,12.305333667445023,20.128264151527372]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":731.43736742994133},748.44134737350385,765.89451866977822,796.01855560192655,878.97761889132948,985.10751421683483,682.44108085728158,714.80812403336131,748.44134737350385,725.61211224522617,725.645471716423,725.67883259248242,742.54626241158292,1214.6088613664549]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.85573107083628164},0.90119879140130943,0.95384858640771786,1.0150930218918344,1.3857841406341267,2.0938361106838865,0.75178631213288927,0.81628295094453107,0.90119879140130943,0.84137501464297282,0.84145553839413634,0.8415360847511969,0.88481348232385593,3.9266294212540984]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.3819156625138968},0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968,0.3819156625138968]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":18995.135422135529},18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529,18995.135422135529]
[null,"N1=",{"$f":"2*$C13-3.7","v":8.7833791560865109},8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109,8.7833791560865109]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":3.4937180090211579},3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579,3.4937180090211579]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.6611797595164588},0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588,0.6611797595164588]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,17.538130939406052,13.641652944291769,10.424588690052868,12.52156620249964,12.518239221725473,12.514912897415915,10.932506008067168,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":0.19326174944024516},0.22158913907338204,0.25527527238574166,0.29550720408750469,0.55618963075148098,1.095549522627862,0.13171161972754439,0.16933253194874159,0.22158913907338204,0.18447976839844504,0.184528797709342,0.18457784340631692,0.21129424775238032,2.2589589312487783]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.21851572731049376},-0.21386377733708675,-0.20921182736367971,-0.2045598773902727,-0.18595207749664461,-0.16734427760301651,-0.23247157723071488,-0.2231676772839008,-0.21386377733708675,-0.22013436323220514,-0.22012505933225832,-0.22011575543231146,-0.21546380545890445,-0.12957463742264663]
[null,"H=",{"$f":"EXP(80*C51)","v":2.5585036071033978E-8},3.7120287386434304E-8,5.3856313972974299E-8,7.8137933700792725E-8,3.4622873387882078E-7,1.5341375243214954E-6,8.3774172127803079E-9,1.7634402016923242E-8,3.7120287386434304E-8,2.2477544269327233E-8,2.2494280802990516E-8,2.2511029798493746E-8,3.2660336814248786E-8,3.1485891737467635E-5]
[null,null,{"$f":"20*$C12-16","v":-2.7474815677288866},-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866,-2.7474815677288866]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":5.1030577935913708E-2},5.4936490702387548E-2,5.9056177064879992E-2,6.339685844166465E-2,8.3117398373374937E-2,0.10697695207572762,4.0524756880939129E-2,4.7331316431778458E-2,5.4936490702387548E-2,4.9720345423020632E-2,4.9727805701068793E-2,4.9735266795925569E-2,5.3569303764434972E-2,0.17025949499096241]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.5382385955408191},0.55153119339984724,0.56644183651177382,0.58319072301861519,0.67394015359504655,0.81964269815114665,0.50621090529671198,0.52636761923658282,0.55153119339984724,0.53395619085287305,0.53398032946766794,0.53400447351072633,0.54678708249294339,1.4302635659135696]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98772297235356554},0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554,0.98772297235356554]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":7.0132343605013654E-4},8.0632579859599596E-4,9.226996599104759E-4,1.0512378197094262E-3,1.7038245671687734E-3,2.6214107409754726E-3,4.4701811348082509E-4,6.069264905313828E-4,8.0632579859599596E-4,6.673133921251738E-4,6.675052732533094E-4,6.67697195758992E-4,7.6896676618940451E-4,5.5685595334090728E-3]
[null,"E=",{"$f":"C55*C56+C57","v":0.53233194885903656},0.54556635548920229,0.56041031408473208,0.577082112208681,0.66736999626448668,0.81220133282672236,0.50044315813093843,0.52051231591355884,0.54556635548920229,0.5280681093279127,0.5280921434733945,0.52811618302187446,0.54084312913065369,1.41827274010657]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":7.9106769016050224E-2},7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2,7.9106769016050224E-2]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.25142138593664393},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.19435708990639144}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.32227603718496817},"t(1)=",{"$f":"E64+E65+E66","v":0.17063103708958527},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.25456138222689917}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.17521942805273874},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.17659562322837735},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18987468063625693}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]
["2012-06-18","High speed del af programmet er fjernet"]

{"sheet":"SCR PT1-2","index":29,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C68,IF(C16=1,C69,G68)),J3)","v":0.21107640623032409}]
[" Length on water line","(m)",{"$f":"'SCR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E68,IF(C16=1,E69,G69)),J4))","v":0.16415366047257529}]
[" Breadth on water line ","(m)",{"$f":"'SCR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0594769203612482}]
[" Mean draught ","(m)",{"$f":"'SCR SHIP DATA'!C86","v":11.779574107520205},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'SCR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'SCR SHIP DATA'!C83","v":98799.337733261244},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'SCR SHIP DATA'!C33+2.4*(C6-'SCR SHIP DATA'!C10)*(C4+C5)","v":14910.93892497484},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":14910.93892497484},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'SCR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'SCR SHIP DATA'!C35","v":25.334629717968397}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.6119827983046654}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.62447224316802596},null,null,null," Service allowance (pct.)",null,null,null,0]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.7960953012043541},null,null,null," Water temperature (degrees Celcius)",null,null,null,15]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:"]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'SCR SHIP DATA'!C50","v":1}]
[" Propeller diameter ","(m)",{"$f":"'SCR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.74430449861533432}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C46","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":24.834629717968397},{"$f":"E21-0.5","v":25.334629717968397},{"$f":"F21-0.5","v":25.834629717968397},{"$f":"P10+1","v":26.334629717968397},{"$f":"P10+3","v":28.334629717968397},{"$f":"P10+5","v":30.334629717968397},{"$f":"J21-1","v":24.334629717968397},{"$f":"P10","v":25.334629717968397},{"$f":"J21+1","v":26.334629717968397},{"$f":"M21-0.001","v":25.718760267069623},{"$f":"V33","v":25.719760267069624},{"$f":"M21+0.001","v":25.720760267069625},{"$f":"N21+0.5","v":26.220760267069625},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.23105891011215288},0.23571086008555989,0.24036281005896692,0.24501476003237393,0.26362255992600203,0.28223035981963013,0.22640696013874584,0.23571086008555989,0.24501476003237393,0.23928477228091244,0.23929407618085924,0.23930338008080609,0.2439553300542131,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.3244785785814923},1.3214364410115216,1.3184639241062601,1.3155581216530527,1.3045497443225007,1.2944163910010256,1.3275934317463411,1.3214364410115216,1.3155581216530527,1.3191467298151482,1.3191408215034222,1.3191349134611019,1.3162141638392872,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C43","v":0.76408602026622685},0.7882256825171029,0.81599259800443247,0.84810291245301739,1.0401093961946044,1.4030669240979883,0.74298386684090834,0.7882256825171029,0.84810291245301739,0.80919971555627279,0.80925737320827429,0.80931504747755334,0.84036577780035504,{"$f":"P50+P52+P54+P58+P59+P60","v":2.4060853843809773}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.24630521055298732},{"$f":"$K14*MAX(-50,(250*D22-90))/100*D24","v":-0.24491973034630812},{"$f":"$K14*MAX(-50,(250*E22-90))/100*E24","v":-0.24405765359483336},0,0,0,{"$f":"$K14*MAX(-50,(250*I22-90))/100*I24","v":-0.24814368334786557},-0.24491973034630812,-0.24379829226413191,-0.24420681983399087,-0.2442053971013898,-0.24420397670070654,-0.24379992329644171,-0.24060853843809774]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'SCR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"D27","v":9.0233684866273853E-2},0,0,{"$f":"G27","v":0},{"$f":"C27","v":9.0233684866273853E-2},{"$f":"I27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":2.6202312552454643E-3},2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3,2.6202312552454643E-3]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":1.9351133044162514},1.9575963093038355,1.9832527846373786,2.1662812653613157,2.3472793717723506,2.7001035463542591,1.915287531360903,1.9575963093038355,2.0127166579634577,1.9769935416589497,1.9770467137318259,1.977099900359468,2.0056339344647203,{"$f":"P23+P24+P25+P27+P28","v":3.5343933316550538}]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)","v":2413.2953603003953},2540.6273023744675,2676.5247040164486,3037.7916029467797,3810.5579111037828,5023.9639718590579,2293.3596487268051,2540.6273023744675,2822.4468634052014,2644.1982413255264,2644.4749917599361,2644.7517807205854,2788.2449847113485,8454.2186152338618]
[" Effective power ","(kW)",{"$f":"C30*C21*0.5144","v":30829.687808669103},33109.794246690093,35569.229484723299,41151.545797123545,55540.152477992415,78394.604651338886,28707.664964159751,33109.794246690093,38234.371063077058,34982.029543237681,34987.051194775937,34992.073640766437,37607.734262651378,149575.12718018363]
[" Total propulsion efficiency ","(-)",{"$f":"C36*$J6*IF($K17=3,1,$K5*$J7)","v":0.694008573276375},0.69276100765056259,0.69134599753091697,0.68150952568308332,0.6722013084902192,0.65513448125268603,0.6951146292901893,0.69276100765056259,0.68973223445411336,0.69169036376970239,0.69168743610096717,0.69168450767010881,0.69011907353493263,0.61949311129870588]
[" Propulsion power","(kW)",{"$f":"C31/C32","v":44422.632508880837},47793.963403019778,51449.244823512039,60382.935595620576,82624.284982034587,119661.85095530334,41299.181105531257,47793.963403019778,55433.643888396116,50574.695522120812,50582.169588040342,50589.644921547842,54494.558554970499,241447.60361679277,"75 % MCR",{"$f":"'SCR SHIP DATA'!$C$47*0.75","v":50567.904820730444},{"$f":"S34*S35*R36-S34*S36*R35+S35*S36*R34","v":25.261366336951919},"75 % MCR",{"$f":"'SCR SHIP DATA'!C47*0.75","v":50567.904820730444},{"$f":"V34*V35*U36-V34*V36*U35+V35*V36*U34","v":25.719760267069624}]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C30/(1-$K4)/$C17/$C3/(C37*$C18)^2/$J7","v":0.9186557235599192},0.92932907331968184,0.94150896369496018,1.0283980161384516,1.1143231896301211,1.2818192978167942,0.90924384062276498,0.92932907331968184,0.9554963389083263,0.93853751526650764,0.93856275762775354,0.93858800689857791,0.95213395983436822,1.6778814222541802,{"$f":"F33-G33","v":-22241.349386414011},{"$f":"F21/Q34/Q35","v":1.9974036317444432E-8},{"$f":"R33-F33","v":-9815.0307748901323},{"$f":"I33-J33","v":-6494.7822974885203},{"$f":"I21/T34/T35","v":2.6508236546838814E-7},{"$f":"U33-I33","v":9268.7237151991867}]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C30/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C70","v":0.79845156160960196},0.83002747263589516,0.86372745547645713,0.95331480702044846,1.1449462216759176,1.4458479529232526,0.76870977572433019,0.83002747263589516,0.89991338845267355,0.85571110472348133,0.85577973359186332,0.85584837201402308,0.89143197003575403,2.2964861639836309,{"$f":"F33-H33","v":-59278.91535968276},{"$f":"G21/Q34/Q36","v":3.4396477640459282E-8},{"$f":"R33-G33","v":-32056.380161304143},{"$f":"I33-K33","v":-14134.462782864859},{"$f":"J21/T34/T36","v":5.1059289528531287E-7},{"$f":"U33-J33","v":2773.9414177106664}]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C34,0.00098*C34^3-0.018542*C34^2+0.11195*C34+0.634)/(1+SQRT(1+C34))*2)","v":0.66841664970470249},0.66721508870387003,0.66585225781115265,0.65637851092874155,0.64741353903883347,0.6309760598455354,0.66948191933336032,0.66721508870387003,0.66429800307893527,0.66618392536752546,0.66618110565808264,0.66617828521462041,0.66467057726941736,0.59664898376482234,{"$f":"G33-H33","v":-37037.565973268749},{"$f":"H21/Q35/Q36","v":1.3816435417481684E-8},{"$f":"R33-H33","v":-69093.946134572892},{"$f":"J33-K33","v":-7639.6804853763388},{"$f":"K21/T35/T36","v":2.4387805019916249E-7},{"$f":"U33-K33","v":-4865.7390676656723}]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":10.078446468228769},10.281357616546329,10.484268764863891,10.687179913181451,11.498824506451694,12.310469099721935,9.8755353199112079,10.281357616546329,10.687179913181451,10.437246358190299,10.437652180486934,10.438058002783571,10.64096915110113,13.957924705296087]
[" Vbehind","(m/s)",{"$f":"C37*SQRT(1+C34)","v":13.960215427335182},14.280835608648498,14.608574697808333,15.220878146045388,16.720110082321515,18.595815418143669,13.645559444510155,14.280835608648498,14.944852193773855,14.531921379864549,14.532581027753633,14.533240708284072,14.867433082973772,22.841074083679093]
[" Vincrease","(m/s)",{"$f":"C38-C37","v":3.8817689591064131},3.9994779921021699,4.1243059329444414,4.5336982328639372,5.2212855758698211,6.285346318421734,3.7700241245989474,3.9994779921021699,4.2576722805924039,4.0946750216742505,4.0949288472666989,4.0951827055005019,4.226463931872642,8.8831493783830062]
[" Vbehind/Va","(-)",{"$f":"C38/C37","v":1.3851554871421183},1.3890029061595524,1.3933804088241517,1.4242183877967773,1.4540712464078647,1.5105691966331085,1.3817539001655703,1.3890029061595524,1.3983906245782423,1.392313727313822,1.3923227921813797,1.3923318594712175,1.397187875639625,1.636423362780604]
[" Disc. flow speed","(m/s)",{"$f":"C37+0.5*C39","v":12.019330947781976},12.281096612597413,12.546421731336112,12.95402902961342,14.109467294386604,15.453142258932802,11.760547382210682,12.281096612597413,12.816016053477654,12.484583869027425,12.485116604120282,12.485649355533821,12.75420111703745,18.399499394487592]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C41","v":725.28787216677472},741.08371495246195,757.0943474609129,781.69077727315221,851.41390613267174,932.49588649858561,709.67197953178811,741.08371495246195,773.36259842294885,753.36283763161691,753.39498470399599,753.4271327612214,769.63247201960576,1110.2892351278849]
[" Cr summation","(-)",{"$f":"C50+C52+C54+C58+C59+C60","v":0.76408602026622685},0.7882256825171029,0.81599259800443247,0.84810291245301739,1.0401093961946044,1.4030669240979883,0.74298386684090834,0.7882256825171029,0.84810291245301739,0.80919971555627279,0.80925737320827429,0.80931504747755334,0.84036577780035504,2.4060853843809773]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.3411410168396215},0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215,0.3411410168396215]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":41205.365815424979},41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979,41205.365815424979]
[null,"N1=",{"$f":"2*$C13-3.7","v":9.8921906024087072},9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072,9.8921906024087072]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.8431779791253291},2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291,2.8431779791253291]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.38733348298200482},0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482,0.38733348298200482]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":11.952575404669794},10.424588690052868,9.0489596247785791,7.8169858503311067,4.1532159272762206,2.1085086391001848,13.641652944291769,10.424588690052868,7.8169858503311067,9.3546409899160707,9.351969527178273,9.3492986470340149,8.0853723566318116,1.0225841652402019]
[null,"G=",{"$f":"C47*C48/C49","v":9.2135627018265623E-2},0.1056404297699698,0.12169996055422763,0.14088013596003954,0.26515790382095139,0.52229239613754586,8.0727609321945351E-2,0.1056404297699698,0.14088013596003954,0.11772317404585207,0.11775680258494481,0.11779044300202307,0.13620374929165432,1.0769363215532184]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.20432114287504771},-0.1996691929016407,-0.19501724292823366,-0.19036529295482665,-0.17175749306119856,-0.15314969316757046,-0.20897309284845475,-0.1996691929016407,-0.19036529295482665,-0.19609528070628815,-0.19608597680634135,-0.19607667290639449,-0.19142472293298748,-0.1153800529872006]
[null,"H=",{"$f":"EXP(80*C51)","v":7.9644613499362565E-8},1.1555312776068109E-7,1.6765132943213043E-7,2.4323848955929768E-7,1.0777883453278215E-6,4.7756739462949953E-6,5.489478807185736E-8,1.1555312776068109E-7,2.4323848955929768E-7,1.5379851174178597E-7,1.5391302843178913E-7,1.5402763038966797E-7,2.2347241917665551E-7,9.8013607295728894E-5]
[null,null,{"$f":"20*$C12-16","v":-3.5105551366394803},-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803,-3.5105551366394803]
[null,"K=",{"$f":"180*C22^3.7*EXP(C53)","v":2.3792049054350631E-2},2.561310756281324E-2,2.7533833997619675E-2,2.9557595209484883E-2,3.875192677325362E-2,4.9875995813078888E-2,2.2067337817848719E-2,2.561310756281324E-2,2.9557595209484883E-2,2.7079678812943066E-2,2.7083574804429262E-2,2.7087471204928996E-2,2.9087468929174715E-2,7.9380293554212375E-2]
[null,null,{"$f":"C44+1.5*C22^1.8+C45*C22^(C46)","v":0.46941897735058924},0.47790264227521267,0.48732368361513245,0.49782770975071444,0.5543679635008818,0.64645274410640408,0.46174562601585406,0.47790264227521267,0.49782770975071444,0.48504969769233386,0.4850690801296037,0.48508846675123729,0.49533200786197995,1.0586233998427004]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98472485833779888},0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888,0.98472485833779888]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":3.0703205185690693E-3},3.5300098596789155E-3,4.0394824308955654E-3,4.6022090263056949E-3,7.4591654288398415E-3,1.1476261553362607E-2,2.6570605819714894E-3,3.5300098596789155E-3,4.6022090263056949E-3,3.9168059942957063E-3,3.9178526334068299E-3,3.9188994822641635E-3,4.4691867772466273E-3,2.4378570165273956E-2]
[null,"E=",{"$f":"C55*C56+C57","v":0.46531885649120253},0.47413262157339753,0.48391922774346119,0.49482552998720886,0.55335907975425969,0.64805434841562271,0.45734945674853167,0.47413262157339753,0.49482552998720886,0.48155730084117138,0.48157743384807722,0.48159757118517638,0.49223492804931229,1.0668313476084561]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.18283940805779453},0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453,0.18283940805779453]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C61+C62/(C63*(0.98-C11)^3+1)","v":0.23068307193785303},"t1=",{"$f":"E61+E62/(E63*(0.98-C11)^3+1)","v":0.18787971328938147}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C66)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C64+C65+C67","v":0.30153772318617728},"t(1)=",{"$f":"E64+E65+E66","v":0.16415366047257529},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.22838795881326573}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.15158420691295801},"t(2)=",{"$f":"0.0665+0.62833*C69","v":0.16174490472961892},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.1823965596609331}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]

{"sheet":"SCR PAS1","index":30,"n_rows":79,"n_cols":16,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[" Speed and power calculation - Version 2012.06.18"]
[" Main data",null,null,null,null,null,null,null,null,"Input"]
[" Water density ","(t/m^3)",1.0249999999999999,null,null,null," Wake fraction (1 = calc.)",null,null,1,{"$f":"IF(J3=1,IF(C17=1,0.7*C71,IF(C16=1,C72,G71)),J3)","v":0.21000766816352734}]
[" Length on water line","(m)",{"$f":"'SCR SHIP DATA'!C6","v":311.60387493196629},null,null,null," Thrust deduction (1 = calc.)",null,null,1,{"$f":"IF(K15=1,0.25,IF(J4=1,IF(C17=1,E71,IF(C16=1,E72,G72)),J4))","v":0.16367346735593652}]
[" Breadth on water line ","(m)",{"$f":"'SCR SHIP DATA'!C8","v":42.91},null,null,null," Hull efficiency (calculated)",null,null,null,{"$f":"(1-K4)/(1-K3)","v":1.0586514564006957}]
[" Mean draught ","(m)",{"$f":"'SCR SHIP DATA'!C72","v":11.564800527520617},null,null,null," Transm. efficiency (input)",null,null,{"$f":"'SCR SHIP DATA'!C45/100","v":0.98}]
[" Displacement  ","(tons)",{"$f":"'SCR SHIP DATA'!C70","v":96477.180632646676},null,null,null," Relative rot. efficiency (input)",null,null,1]
[" Wetted surface, given as input (S)","(m^2)",{"$f":"'SCR SHIP DATA'!C33+2.4*(C6-'SCR SHIP DATA'!C10)*(C4+C5)","v":14728.202411186045},null,null,null," Transition zone:"]
[" Wetted surface, calculated if S = 0","(m^2)",{"$f":"IF(C8=0,0.995*(C7/C3/C6+1.9*C4*C6),C8)","v":14728.202411186045},null,null,null," Lower Froude number",null,null,0.32,{"$f":"IF(J9>0.32,\"Too high\",\" \")","v":" "}]
[" Midship section coefficient","(-)",{"$f":"'SCR SHIP DATA'!C29","v":0.98},null,null,null,null,null,null,0.95,{"$f":"IF(J10<0.9,\"Too low\",\" \")","v":" "},null,"Design speed (knots)",null,null,{"$f":"'SCR SHIP DATA'!C73","v":18}]
[" Block coefficient","(-)",{"$f":"C7/C3/C4/C5/C6","v":0.60869709286664864}]
[" Prismatic coefficient","(-)",{"$f":"C11/C10","v":0.62111948251698845},null,null,null," Service allowance (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C39","v":15}]
[" Length-displacement ratio","(-)",{"$f":"C4/(C7/C3)^(1/3)","v":6.8501897820630351},null,null,null," Water temperature (degrees Celcius)",null,null,null,15,null,"Stack height",null,{"$f":"IF('SCR SHIP DATA'!C2<500,2+(500-'SCR SHIP DATA'!C2)/125,IF('SCR SHIP DATA'!C2<9000,7,IF('SCR SHIP DATA'!C2<12000,8,9)))","v":7}]
[" Form fore (V : -3, N: 0, U: +3)","(-)",0,null,null,null," Bulbous bow (0 = No, 1 = Yes)",null,null,null,1,null,"Tiers above cont.",null,{"$f":"IF('SCR SHIP DATA'!C2<2500,1.5,2)","v":2}]
[" Form aft (V: -3, N: 0, U: +3)","(-)",0,null,null,null," Ship type (1 = doub. ender, 2 = conv.)",null,null,null,2]
[" Normal hull (1) or twin skeg (2)","(-)",1,null,null,null," Propeller type:",null,null,null,null,null," Wind coefficent, Cx",null,{"$f":"'SCR SHIP DATA'!C42","v":0.8}]
[" Number of propellers (1 - 4)","(-)",1,null,null,null," 1 = conv. - 2 = ducted - 3 = water jet",null,null,null,{"$f":"'SCR SHIP DATA'!C50","v":1},null," Front area (m2)",null,{"$f":"C5*(('SCR SHIP DATA'!C9-C6)+2+O13*2.6+2*O14)","v":1627.7994093640903}]
[" Propeller diameter ","(m)",{"$f":"'SCR SHIP DATA'!C49","v":8.7675900000000002},{"$f":"C18/C6","v":0.75812721361997304}," of draught",null," Improved propeller efficiency (pct.)",null,null,null,{"$f":"'SCR SHIP DATA'!C46","v":0},null," Wind speed (m/s)",null,{"$f":"'SCR SHIP DATA'!C43","v":0}]
[" Number of blades, N","(-)",4,null,null,null," Resistance fraction in % - Default = 100",null,null,null,100]
[" Resistance and power data"]
[" Speed (input)","(knots)",{"$f":"D21-0.5","v":14},14.5,15,15.5,16,16.5,17,17.5,{"$f":"P10","v":18},{"$f":"M21-0.01","v":17.989999999999998},{"$f":"P10","v":18},{"$f":"M21+0.01","v":18.010000000000002},{"$f":"N21+0.5","v":18.510000000000002},{"$f":"P22*SQRT(9.81*C4)/0.5144","v":34.394178981855674}]
[" Froude Number","(-)",{"$f":"C21*0.5144/SQRT(9.81*$C4)","v":0.13025459925539673},0.13490654922880377,0.13955849920221078,0.14421044917561782,0.14886239914902485,0.15351434912243186,0.1581662990958389,0.16281824906924591,0.16747019904265295,0.16737716004318479,0.16747019904265295,0.16756323804212109,0.17221518801552813,{"$f":"J9","v":0.32}]
[" Cf x 1000","(-)",{"$f":"75/(LOG10(C21*0.5144*$C4*1000000/((43.4233-31.38*$C3)*($K13+20)^(1.72*$C3-2.202)+4.7478-5.779*$C3))-2)^2","v":1.4166548578382498},1.4107390144973808,1.4050588701674755,1.399597567748863,1.3943399539705272,1.3892723599840275,1.384382415921116,1.3796588933251597,1.3750915705992151,1.3751814480102822,1.3750915705992151,1.3750017519096971,1.3705841466986803,1.2760625695906547]
[" Cr x 1000","(-)",{"$f":"C46","v":0.57663030445010099},0.58026266236650381,0.58409168779204801,0.58813316173785035,0.59240540840738731,0.59692974785178843,0.6017310382282246,0.60683832579806285,0.61228562487774729,0.61217309936181252,0.61228562487774729,0.61239830213279967,0.61823358433004894,{"$f":"P53+P55+P57+P61+P62+P63","v":2.3042917373975502}]
[" Cr-bulbous bow x 1000","(-)",{"$f":"$K14*MAX(-50,(250*C22-90))/100*C24","v":-0.2883151522250505},-0.29013133118325191,-0.292045843896024,-0.29406658086892518,-0.29620270420369366,-0.29846487392589421,-0.3008655191141123,-0.29914360903187354,-0.29470807371689384,-0.2947963023605949,-0.29470807371689384,-0.29461986572734694,-0.29023719348976096,-0.23042917373975502]
[" Cr-appendage x 1000 (input)",null,{"$f":"IF(C17=2,IF(C16=1,0.3,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Air & steering corr. x 1000 (input)","(-)",{"$f":"MAX(0.09,0.28*'SCR SHIP DATA'!C2^(-0.126))","v":9.0233684866273853E-2},{"$f":"C27","v":9.0233684866273853E-2},9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2,9.0233684866273853E-2]
[" Ca x 1000 ","(-)",{"$f":"0.5*LOG10($C7)-0.1*(LOG10($C7))^2","v":7.7634389386322944E-3},7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3,7.7634389386322944E-3]
[" Ct x 1000 ","(-)",{"$f":"C23+C24+C25+C26+C27+C28","v":1.8029671338682067},1.7988674694855391,1.7951018378684056,1.7916612724226944,1.7885397819791271,1.7857343577148279,1.7832450588401345,1.7853507338962553,1.7906662455649747,1.790555368816406,1.7906662455649747,1.7907773121200561,1.7965776613438744,{"$f":"P23+P24+P25+P27+P28","v":3.4479222570533561}]
[" Wind resistance in head wind","(kN)",{"$f":"0.00062*$O17*$O16*((C21*0.5144+$O18)^2-(C21*0.5144)^2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Wind resistance/total resistance","%",{"$f":"C30/C32*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[" Resistance incl. wind","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)+C30","v":705.79298107938314},755.38546903482984,806.68700952179393,859.71153993929499,914.4753922182407,970.99768988503808,1029.3008365484598,1092.0262988632392,1158.758975244803,1157.4001531024644,1158.758975244803,1160.1187950761203,1229.3973892970257]
[" Total resistance in the analysis","(kN)",{"$f":"($C9*$C3*C21^2*0.0001323*C29*$K19/100)*(1+$K12/100)+C30","v":811.66192824129052},868.69328939005425,927.69006095006296,988.66827093018912,1051.6467010509766,1116.6473433677936,1183.6959620307287,1255.8302436927249,1332.5728215315232,1331.010176067834,1332.5728215315232,1334.1366143375383,1413.8069976915795,9368.2539050647756]
[" Effective power ","(kW)",{"$f":"C33*C21*0.5144","v":5845.2645424224775},6479.4095069025361,7158.0565102906858,7882.8498577805831,8655.4730083299582,9477.6559915684848,10351.184448766315,11304.983853721909,12338.558269124678,12317.242705901594,12338.558269124678,12359.900538218286,13461.625536028272,165746.57376157216]
[" Total propulsion efficiency ","(-)",{"$f":"C39*$J6*IF($K17=3,1,$K5*$J7)","v":0.68764228704323238},0.68789372368027835,0.68812492971774819,0.68833639172509387,0.68852842064408259,0.688701150194717,0.6888545306648769,0.68872478049932728,0.68839758575667109,0.6884044057276032,0.68839758575667109,0.68839075432482988,0.68803428638418018,0.60498175584103275]
[" Propulsion power","(kW)",{"$f":"C34/C35","v":8500.4436937063801},9419.2013734872489,10402.26302108651,11452.03123435731,12570.974194838918,13761.638105132915,15026.662361900173,16414.370694671052,17923.59317408473,17892.451883545091,17923.59317408473,17954.77417522961,19565.341150036315,273969.54067012283]
[" Thrust loading coefficient, Cth","(-)",{"$f":"2.54648*C33/(1-$K4)/$C17/$C3/(C40*$C18)^2/$J7","v":0.96906184982364019},0.96685835521983066,0.96483439711648755,0.96298515613331581,0.96130741212643522,0.95979954790859534,0.95846159530426867,0.95959335712437144,0.96245034740094715,0.96239075317704181,0.96245034740094715,0.96251004364238169,0.96562762523489643,1.8531951346776263]
[" Necessary blade area ratio","(-)",{"$f":"(1.3+0.3*$C19)*C33/(1-$K4)/$C17/(99.6+$C3*9.81*0.65*$C18)/$C18^2+C73","v":0.40116122509867425},0.41529580265929594,0.42991748495206189,0.44503024433761706,0.46063873565288627,0.47674840937995622,0.49336565087190937,0.51124331639477261,0.53026309598297294,0.52987581198586375,0.53026309598297294,0.53065066433589547,0.55039606739343006,2.5218157301792741]
[" Approximate propeller efficiency","(-)",{"$f":"(1+$K18/100)*IF($K17=3,1/(1+16.8/C21),IF($K17=1,0.81-0.014*C37,0.00098*C37^3-0.018542*C37^2+0.11195*C37+0.634)/(1+SQRT(1+C37))*2)","v":0.66280152817336468},0.66304388177844809,0.66326673560498761,0.66347055864533899,0.66365565060864229,0.66382214038432708,0.66396998005610042,0.66384491705513693,0.66352954207089132,0.66353611567353488,0.66352954207089132,0.66352295742135881,0.66317936671982802,0.58312707034439826]
[" Va","(m/s)",{"$f":"C21*0.5144*(1-$K3)","v":5.6892087769535404},5.8923948047018815,6.0955808324502225,6.2987668601985636,6.5019528879469046,6.7051389156952439,6.9083249434435858,7.111510971191926,7.3146969989402679,7.3106332783852999,7.3146969989402679,7.3187607194952342,7.5219467472435753,13.97683320997745]
[" Vbehind","(m/s)",{"$f":"C40*SQRT(1+C37)","v":7.9832834675339219},8.2637730288116433,8.5443311331346976,8.8249863359287737,9.1057695127424001,9.3867144485857352,9.6678585330380304,9.9550825042114273,10.246975066507735,10.241126801601977,10.246975066507735,10.252823768411965,10.545832715963883,23.608832992651365]
[" Vincrease","(m/s)",{"$f":"C41-C40","v":2.2940746905803815},2.3713782241097618,2.4487503006844751,2.5262194757302101,2.6038166247954955,2.6815755328904913,2.7595335895944446,2.8435715330195013,2.9322780675674673,2.9304935232166773,2.9322780675674673,2.9340630489167303,3.0238859687203075,9.6319997826739154]
[" Vbehind/Va","(-)",{"$f":"C41/C40","v":1.4032326428014852},1.4024472735970615,1.4017255070506804,1.4010657215610252,1.4004668550617094,1.3999284081368573,1.3994504618971937,1.3998547628680524,1.4008748507275541,1.4008535802063833,1.4008748507275541,1.4008961573372889,1.4020084255220782,1.6891403537532417]
[" Disc. flow speed","(m/s)",{"$f":"C40+0.5*C42","v":6.8362461222437307},7.0780839167567624,7.3199559827924601,7.5618765980636686,7.8038612003446524,8.0459266821404896,8.2880917382408086,8.5332967377016757,8.780836032724002,8.7758800399936376,8.780836032724002,8.7857922439535994,9.033889731603729,18.792833101314407]
[" Water flow pr. propeller","(m^3/s)",{"$f":"0.785*$C18^2*C44","v":412.5226624636295},427.11598884376639,441.71138328574955,456.30970735600164,470.91189262305147,485.51895843890094,500.13203291161608,514.92854804846297,529.8659226281635,529.56686093849896,529.8659226281635,530.16499750282503,545.13605535034117,1134.0243472165105]
[" Cr summation","(-)",{"$f":"C53+C55+C57+C61+C62+C63","v":0.57663030445010099},0.58026266236650381,0.58409168779204801,0.58813316173785035,0.59240540840738731,0.59692974785178843,0.6017310382282246,0.60683832579806285,0.61228562487774729,0.61217309936181252,0.61228562487774729,0.61239830213279967,0.61823358433004894,2.3042917373975502]
[null,"A0=",{"$f":"1.35-0.23*$C13+0.012*$C13^2","v":0.33755755072887172},0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172,0.33755755072887172]
[null,"A1=",{"$f":"0.0011*$C13^9.1","v":44288.031589933998},44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998,44288.031589933998]
[null,"N1=",{"$f":"2*$C13-3.7","v":10.000379564126071},10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071,10.000379564126071]
[null,"B1=",{"$f":"7-0.09*$C13^2","v":2.7767409954747269},2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269,2.7767409954747269]
[null,"B2=",{"$f":"(5*$C12-2.5)^2","v":0.36674822612957664},0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664,0.36674822612957664]
[null,"B3=",{"$f":"(600*(C22-0.315)^2+1)^1.5","v":99.542023261367191},92.547461922994998,85.896682085413929,79.580814912985886,73.59099248030887,67.918347895933181,62.554015446587762,57.489130765947337,52.714831032888348,52.807526611474046,52.714831032888348,52.622248143796625,48.135216425334988,1.0225841652402019]
[null,"G=",{"$f":"C50*C51/C52","v":1.0230501662978193E-2},1.1003703541421495E-2,1.1855694653013367E-2,1.2796612294371663E-2,1.3838172311429557E-2,1.4993957686838973E-2,1.6279767609501741E-2,1.7714041262123958E-2,1.9318374251760032E-2,1.9284463784947657E-2,1.9318374251760032E-2,1.9352362744533957E-2,2.1156336465034266E-2,0.99587385481606805]
[null,null,{"$f":"C22-(0.04+0.59*$C12)-0.015*($C13-5)","v":-0.30395874216057195},-0.29930679218716488,-0.29465484221375787,-0.29000289224035086,-0.28535094226694385,-0.28069899229353684,-0.27604704232012978,-0.27139509234672277,-0.26674314237331576,-0.26683618137278386,-0.26674314237331576,-0.26665010337384759,-0.26199815340044053,-0.11421334141596867]
[null,"H=",{"$f":"EXP(80*C54)","v":2.7503733059636441E-11},3.9904046745876741E-11,5.7895157113561608E-11,8.3997726810760806E-11,1.2186888266898695E-10,1.7681460114328525E-10,2.5653310749040804E-10,3.7219344337606597E-10,5.4000031671277543E-10,5.3599595055407562E-10,5.4000031671277543E-10,5.4403459904587431E-10,7.8931765461178596E-10,1.0760243146027036E-4]
[null,null,{"$f":"20*$C12-16","v":-3.5776103496602314},-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314,-3.5776103496602314]
[null,"K=",{"$f":"180*C22^3.7*EXP(C56)","v":2.6685197412536564E-3},3.0384933923544343E-3,3.4445646989927511E-3,3.8888748867447476E-3,4.3736157395679329E-3,4.9010291046694618E-3,5.4734064177303348E-3,6.0930882470495796E-3,6.7624638553140035E-3,6.7485736573503E-3,6.7624638553140035E-3,6.7763749042085535E-3,7.4989496452754646E-3,7.4231970928103477E-2]
[null,null,{"$f":"C47+1.5*C22^1.8+C48*C22^(C49)","v":0.37587745688746738},0.37839808514379197,0.38099800271102224,0.38367969642409172,0.38644644779568449,0.38930250016663892,0.39225325541436085,0.39530550418271887,0.39846769399000925,0.39840330898742893,0.39846769399000925,0.39853212705779273,0.40181720173614277,1.02889372617804]
[null,null,{"$f":"0.98+2.5/($C13-2)^4","v":0.98451757196140122},0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122,0.98451757196140122]
[null,null,{"$f":"($C13-5)^4*(C22-0.1)^4","v":9.8181741629720317E-6},1.7397737887470536E-5,2.8696196621014739E-5,4.4767704075194312E-5,6.6798123278490965E-5,9.6105026576278344E-5,1.3413769563082293E-4,1.8247712142128246E-4,2.4283600424370813E-4,2.4149932350041415E-4,2.4283600424370813E-4,2.4417822614510504E-4,3.1869797050297757E-4,2.7450852484469317E-2]
[null,"E=",{"$f":"C58*C59+C60","v":0.37006777938403862},0.37255696175849706,0.37512792474781997,0.37778417083840948,0.38053011660019415,0.38337125724913862,0.38631436031013272,0.38936769228236917,0.39254128259634624,0.39247655774919182,0.39254128259634624,0.39260606030569584,0.39591479379609479,1.0404148055875919]
[null,"B/T-corr",{"$f":"0.16*($C5/$C6-2.5)","v":0.19366350363432674},0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674,0.19366350363432674]
[null,"Formcorr.",{"$f":"($C15-$C14)/3*0.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"a=",{"$f":"0.1*C5/C4+0.149","v":0.16277068883028772},"d=",{"$f":"0.625*C5/C4+0.08","v":0.16606680518929823}]
[null,"b=",{"$f":"0.05*C5/C4+0.449","v":0.45588534441514389},"e=",{"$f":"0.165-0.25*C5/C4","v":0.1305732779242807}]
[null,"c=",{"$f":"585-5027*C5/C4+11700*(C5/C4)^2","v":114.61676140835121},"f=",{"$f":"825-8060*C5/C4+20300*(C5/C4)^2","v":100.03517812584994}]
[null,"w1=",{"$f":"C64+C65/(C66*(0.98-C11)^3+1)","v":0.22915630327100056},"t1=",{"$f":"E64+E65/(E66*(0.98-C11)^3+1)","v":0.1873995201727427}]
[null,"w2=",{"$f":"0.025*C15/(100*(C11-0.7)^2+1)","v":0},"t2=",{"$f":"-0.01*C15","v":0}]
[null,"w3=",{"$f":"0.00756/(C18/C4+0.002)-0.18","v":7.0854651248324241E-2},"t3=",{"$f":"2*(C18/C4-0.04)","v":-2.372605281680619E-2}]
[null,"w=3",{"$f":"MIN(0.1,C69)","v":7.0854651248324241E-2}]
[null,"w(1)=",{"$f":"C67+C68+C70","v":0.3000109545193248},"t(1)=",{"$f":"E67+E68+E69","v":0.16367346735593652},"w(twsk)=",{"$f":"0.7*C11-0.2","v":0.22608796500665401}]
[null,"w(2)=",{"$f":"1.133*C11^2-0.797*C11+0.215","v":0.14965868391454371},"t(2)=",{"$f":"0.0665+0.62833*C72","v":0.16053504086402526},"t(twsk.)=",{"$f":"0.2*C11+0.06","v":0.18173941857332973}]
[" Cavitation area calculation ","K",{"$f":"IF(C22>$J9,0,IF($C17=1,0.2,0.1))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
["Korrektioner"]
["2001-03-17","Waterjet virkningsgrad inkluderet samt også mulighed for opdeling af total fremdrivningsmodstand til separate analyser"]
["2006-07-24","Korrektion for bulb = 10 % af restmodstanden samt Ca"]
["2006-08-30","Korrektion for temperatur på Cf"]
["2008-03-06","Korrektion af Cr for bulb"]